8/9/2019 Qarghayi ANP Estimation

1/4

Cost Breakdown for ANP Headquarter District Qarghayi Laghman

S/No Items description Unit Quantity Actual cost 15% Distric

ANP Head Quarter Main buildng

1 Excavation for foundation of pile and walls 243.2 6 0.9

2 Gravel paving under PCC or top of soil 30.4 12 3.6

3 PCC M100 under RCC foundation 31.35 95 28.5

4 RCC foundation M300 102.07 225 67.5

5 RCC ring beams for foundation M300 28.63 230 69

6 RCC RB-1 and RB-2 for first floor M300 129.32 230 69

7 RCC RB-1 and RB-2 fordinning room M300 24.84 230 69

8 RCC for first floor GB-2 77.43 230 69

9 RCC slab M300 60.8 230 69

10 RCC slab for dinning room M300 12.92 230 69

11 RCC parapet M300 11.4 230 69

12 RCC for column of building M300 21.85 230 69

13 RCC column for dinning room M300 10.77 230 69

14 Rooms filling and compaction by mud 190 3 0.9

15 Rooms filling and compaction by boulder 25 cm 114 8 2.4

16 Rooms filling and compaction by gravel 5 cm 30.4 12 3.6

17 Floor insulation work 380 5 1.5

18 Floor concrete M150 (PCC) thic 10 cm 38 120 3619 RCC foundation under CMU walls 57 230 69

20 CMU interior and exterior walls 264.1 40 12

21 RCC for inside CMU 104.5 230 69

22 Doors installation 107.35 50 15

23 Windows installation 77.9 100 30

25 Plastering for building interior walls 1219.8 7 2.1

26 Plastering for buildin ceilling 697.3 8 2.4

27 Plastering for building exterior 750.5 10 3

28 Roof insulation with pices of fire brick 57 50 15

29 PCC top of fire brick pices on roof 47.5 120 36

30 Metalic roof from 24 gauge metal sheet 684 40 12

31 Interior Painting( water based emoltion mixed paint) 1897.15 6 1.8

32 Exterior Painting(water based emoltion mixed paint) 613.7 6 1.8

33 Oil based paint for doors and windows 214.7 8 2.4

34 Bathrooms walls tile 178.6 16 4.8

35 Bathrooms floor tile (ceramic) 34.2 16 4.8

36 Kitchen walls tile 41.35 16 4.8

37 Kitchen floor tile (ceramic) 39.9 25 7.5

38 Room floor Trazo 520.6 10 3

39 Glass fixing 58.43 15 4.5

Sub total main building construction1 Bathroom toilet complete set Set 7 450 112.5

2 Exhaust fan Unit 7 20 5

3 Boiller Unit 7 90 22.5

4 Pipe and fittings L.Sum 1 2500 625

5 Plumbers wages L.Sum 1 1500 375

Sub total main building bathroom work1 Kitchen stoves (Gas) Unit 2 100 25

2 Exhaust fan for kitchen Unit 1 20 5

3 Gully trap and drain pipe for kitchen L.Sum 1 100 25

4 Kitchen plumbing system and fitting include wages L.Sum 1 2500 625

6 Fire extinguisher balon for kitchen and hall Unit 10 30 7.5

Sub total kitchen requirement1 Fan for main building Unit 57 50 12.5

2 Different cable and conduit for main building wiring L.Sum 1 1200 300

3 Switch, socket and joint box L.Sum 1 900 225

4 Panel box No 1 700 175

5 Double florcense coverd light No 57 24 6

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M2

M3

M3

M3

M3

M2

M2

M2

M2

M2

M3

M3

M2

M2

M2

M2

M2

M2

M2

M2

M2

M2

8/9/2019 Qarghayi ANP Estimation

2/4

12 Barbed wire 3 row each side of Y M 1558 0.4 0.1

13 Concertina wire Role 32 30 7.5

Sub total Surrond wall,gate,drop arm and.2. Guard shack#1

1 Excavation for foundation 40 6 1.5

2 RCC for foundation 14 300 75

3 Filling 10 7 1.75

4 CMU walls 30 40 10

5 RCC for inside CMU 15 270 67.5

6 RCC Ring beam 2.8 300 75

7 RCC top ring beam 2.8 300 75

8 RCC slab 6.4 300 75

9 River boulder for floor 8 9 2.25

10 PCC for floor 3.2 140 35

11 Plastering interior 72 7 1.75

12 Plastering exterior 122 10 2.5

13 Plastering for ceilling 18 8 2

14 Painting interior 72 6 1.5

15 Painting exterior 122 6 1.5

16 Painting for ceilling 18 7 1.75

17 Roof insullation with fire brick 5.6 80 20

18 PCC for top of fire brick 1.8 140 35

19 Door 4.4 50 12.5

20 Metalic window 5.6 70 17.5

21 Metalic Roof from 24 gauge iron sheet 25 40 10

22 Glass fixing 2 15 3.75

23 Oil painting for door and windows 17.2 8 2

24 Roof isogam 28 13 3.25

Sub total Guard Shack3. Guard Tower

1 Guard Tower Metalic No 4 15000 3750 7

Sub total Guard Tower4. Guard Shack#2

1 Excavation for foundation of pile and walls 40 6 1.5

2 RCC for foundation 14 140 35

3 Filing 10 300 75

4 CMU walls 30 300 75

5 RCC for inside CMU 15 300 75

6 RCC Ring beam 2.8 40 10

7 RCC top ring beam 2.8 140 35

8 RCC slab 6.4 9 2.25

9 River boulder for floor 8 15 3.75

10 PCC for floor 3.2 160 40

11 Plastering for interior 72 7 1.75

12 Plastering for exterior 122 10 2.5

13 Plastering for ceilling 18 8 2

14 Painting interior 72 6 1.5

15 Painting exterior 122 0

16 Painting for ceilling 18 0

17 Roof insullation with fire brick 5.6 16 4

18 PCC for top of fire brick 1.8 16 4

19 Door 4.4 0

20 Metalic window 5.6 0

21 Metalic Roof from 24 gauge iron sheet 25 6 1.5

22 Glass fixing 2 80 20

23 Oil painting for door and windows 17.2 300 75

24 Roof isogam 28 140 35

Sub total Guard Tower

Grand total for force protection

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M2

M2

M2

M2

M2

M2

M3

M3

M2

M2

M2

M2

M2

M2

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M2

M2

M2

M2

M2

M2

M2

M2

M2

M2

M2

M2

M2

M2

8/9/2019 Qarghayi ANP Estimation

3/4

Sub total Grading

Sanitary Sewer system

1 Septic tank excavation 5 x 11 x 4.4 242 7 1.75

2 Septic tank 10 x4 x 4 No 1 12000 3000

3 Back filling 83 7 1.75

4 Removal of excavated material 159 5 1.25

5 PCC for pipe joint and manhole 10 140 35

6 Ecavation for manhole and pipe trench 250m 500 7 1.75

7 Supply and installation of pipe M 250 6 1.5

8 Trench back filling 465 7 1.75

9 Pipe fittings L.Sum 1 600 150

10 Manhole excavation 32 7 1.75

11 Manhole constructionn No 7 100 25

12 Leach field No 1 3000 750

Subtotal sanitary sewer system

Water system

1 Well digging cost M 100 120 30

2 Water tower Job 1 10000 2500

3 Excavation for pipe 110 7 1.75

4 Pipe laying 2' polyetline M 100 4 1

5 Plumbing fitting L.Sum 1 400 1006 Submersible 2' water pump and its installation Job 1 4000 1000

7 Presure tank and its installation Job 1 1200 300

8 Water resevoire 15000 litter Job 1 3000 750

9 Pipe laying from reservoire to building /guard hous. M 70 4 1

10 Pipe laying to site greenery M 50 4 1

11 Pipe laying fitting L.Sum 1 600 150

12 Plumbers wages 10 % L.Sum 1 3500 875

13 Water treatment house (cholorination) Job 1 2000 500

14 Cholorination equipment Job 1 900 225

15 Pressure Pump test cost Job 1 500 125

17 Fitre Hydrant No 14 450 112.5

18 Back filling and compaction of pipe trench 110 7 1.7519 Well yield test L.Sum 1 1000 250

20 water quality test L.Sum 1 200 50

21 PCC for pipe joint and volve manhole 3 140 35

Sub total water systemSite Electrical Distribution system

1 Guard Tower wiring and lighting No 4 800 200

2 Guard shack wiring and lighting No 2 800 200

4 Excavation of trench for cable laying 300 6 1.5

5 Main cable to the buildings (inside PVC pipe) M 80 30 7.5

6 Main cable to the Guard towers (inside PVC pipe) M 500 25 6.25

7 Power plant (generator room) No 1 8500 2125

8 Generator 80 Kw No 2 21000 52509 Main Panel Box No 1 6800 1700

10 Sub panel box No 12 292 73

11 Fuel tank supply and installation 3300 galon No 2 5500 1375

12 Fuel tank connection to generator room L.Sum 1 500 125

13 Fuel supply 2 generator for one month L.Sum 1 3600 900

14 Back filling 300 7 1.75

15 Lightning protection system for HQ and towers.. L.Sum 1 8000 2000

16 Site lighting L.Sum 1 6000 1500

Sub total site electrical distributionRoad Network

Road subgrade 150mm 1750 1 0.25

Road watering and compaction 1750 1.5 0.38Road Basecourse 15cm 1750 2 0.5

Asphalt paving and compaction 1750

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M3

M2

M2

M2

M2

8/9/2019 Qarghayi ANP Estimation

4/4

Demobilization 1.5% of total project cost 235.86 11793.14 120290

Grand Total project cost ### ###