No

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

item description
light 18 w 3500K with GI sheet
light 18 w 6500K with GI sheet
Light HID 70w, 4500K turkey
Pipe EMT, Flexible 3/4
Wire fire alarm system
Wire 4mm2
Internet wire cat 6
Phone wire cat 5e
Exit light with backup battery
Camera wire coaxial cable cctv
Data rack 12 unit
Cable 4x150mm2 armored with
excavation and backfilling 1.2x0.5
Receptacle 16A viko
GFCI recptacle 16A, 30mA Ligrand
lighting switch 13A, viko
PVC Junction box 20x20cm
RCCBO, 40A, 100mA, 3 phas OEZ
EMT junction box, 10x10 cm
Vatan Cable 4x35mm2+16mm2
light 18w flourecent
box 60x60x2 l=12m light stand
CCTV monitor 51 inch samsung
cable tray 4x15 cm
PVC duct L=3m 5x5 cm

total

Electrical material
unit
quantiy
m
15
m
37
m
20
pcs
5
m
800
m
2000
m
370
m
370
pcs
7
m
200
pcs
1
m

250

pcs
pcs
pcs
pcs
pcs
pcs
m
pcs
pcs
pcs
m
No

100
8
35
120
2
50
100
10
1
1
30
53

rial
unit cost
2500
3500
6000
7000
100
150
200
100
3000
200
100000

sub total
37500
129500
120000
35000
80000
300000
74000
37000
21000
40000
100000

15000

3750000

214.285714286

700
10000
500
400
9000
700
10000
800
5000
100000
2000
3000

70000
80000
17500
48000
18000
35000
1000000
8000
5000
100000
60000
159000

10
142.857142857
7.1428571429
5.7142857143
128.571428571
10
142.857142857
11.4285714286
71.4285714286
1428.57142857
28.5714285714
42.8571428571

6,324,500.00

remark

$
35.7142857143
50
85.7142857143
100
1.4285714286
2.1428571429
2.8571428571
1.4285714286
42.8571428571
2.8571428571
1428.57142857

90,350.00

No

item description

acoustic of amim auditorium

unit
quantiy

Ceiling by plywood t=6mm, gypsum

board t=1cm filler with minearal fiber
t=4cm

m2

33

Stage false Ceiling by plywood t=6mm,

gypsum board, filler with minearal fiber
t=4cm

m2

13

Back stage wall plywood t=6mm, frame

size 6x3mm, gypsum board t=1cm, filler
with minearal fiber t=4cm

m2

56

Control room wall plywood t=6mm,

frame size 6x3mm, gypsum board
t=1cm, filler with minearal fiber t=4cm

m2

60

Second technica floor in control room

steel box, MDF, Wooden framw, mineral
floor tile, robber foam

m2

12.5

m2
m2
pcs
m2

178
90
2
288

170

6
7
8
9
10

Dark red curtain with frame and

ceiling Absorber/difuser unit
Wooden desk 2x1 archa
Linoleum Germany
Aluminum plate t=2cm and wide of 5x5
cm at the corner of step

total

torium
unit cost

sub total

remark

3500

115500

50

4000

52000

57.142857143

2000

112000

28.571428571

3500

210000

50

6000

75000

85.714285714

2000
2000
15000
1000

356000
180000
30000
288000

28.571428571
28.571428571
214.28571429
14.285714286

500

85000

7.1428571429

1,503,500.00

21,478.57

No
1
2
3

item description
excavation with compaction
back filling with compaction
gravel filling (7-15 cm) t=20cm
compaction

pump room
unit
m3
m3

quantiy
21
14

m3

PCC m 1:2:4 t=5cm strair t=15cm with

formwork

m3

PCC m-150 t=10cm walkway formwork

m3

RCC M 1:1.3:3 foundation floor and

upper CMU with formwork and
reinforcment fc=4200mpa

m3

5.3

CMU with rebar

steel box 3x50x100mm for roof
PCC above RCC ang
Plastring t=2.5cm M300
Painting emulsion wather sheet in three
coat

m3
m
m3
m2

9
34
0.5
105

m2

80

12

Wooden board t=2.5cm on steel box

m2

21

13
14

Iron sheet 22 gauge

PVC suspension ceiling
Steel door 2.1x1 with locks with
painting 3 coat

m2
m2

23
12

no

no

7
8
9
10
11

15
16

steel window 0.8x0.6 with oil painting 3

coat
total

unit cost
600
700

sub total
12600
9800

remark

1600

11200

22.8571429

10000

10000

142.857143

8500

17000

121.428571

17000

90100

242.857143

12000
4000
9000
700

108000
136000
4500
73500

171.428571
57.1428571
128.571429
10

600

48000

8.57142857

1300

27300

18.5714286

1000
3000

23000
36000

14.2857143
42.8571429

25000

25000

357.142857

10000

10000

142.857143

642,000.00

9,171.43

8.57142857
10

No
1
2
3
4
5
6
7
8
9
10

RCC Reservoir
item description
unit
quantiy
excavation with compaction
m3
119
PCC m 1:2:4 t=5cm strair t=15cm with
m3
1.1
formwork
RCC M 1:1.3:3 foundation floor and
upper CMU with formwork and
reinforcment fc=4200mpa
Steel ladder
steel door
brick work
filling around reservoir
isogam roof
water proof painting 2 layer with
sikagrout
vent pipe 4"
total

m3

17

m
No
m3
m3
m2

3.4
1
5
65
110

m2

48

No

unit cost
600

sub total
71400

9500

10450

135.71428571

20000

340000

285.71428571

8000
18000
8000
500
550

27200
18000
40000
32500
60500

114.28571429
257.14285714
114.28571429
7.1428571429
7.8571428571

1500

72000

21.428571429

700

700

10

672,750.00

remark
8.5714285714

9,610.71

No
1
2
3
4
5
6
7
8
9
10
11
12
13
14

item description
well drilling 16"
PVC casing 10" class D
PVC filter 10" class D
gravel pack <12mm
back filling of soil
PCC M200
submersible pump 2", 4HP, 3PH,
power line with SDP
manhole 150x150
pressure gage
brass gate valve 2"
brass check valve 2"
Air release valve
PVC royal piep 2"

total

Deep water well

unit
quantiy
m
60
m
30
m
30
M3
6
M3
2
m3
1
pcs
1
ls
1
pcs
2
No
1
No
1
No
1
No
1
m
80

unit cost
5000
3000
3500
2000
1200
9000
250000
10000
14000
2800
4000
3500
5000
700

sub total
300000
90000
105000
12000
2400
9000
250000
10000
28000
2800
4000
3500
5000
56000

877,700.00

remark
71.428571429
42.857142857
50
28.571428571
17.142857143
128.57142857
3571.4285714
142.85714286
200
40
57.142857143
50
71.428571429
10

12,538.57

No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

item description
booster pump 2", 7.5HP, 3PH
Jockey booster 1", 3HP, 3PH
Expansion tank 500 Lit
exhaust fan flow rate 1000 size 12"
black steel sch 40 different size
excavation 80cmx120cm
all gate valve and fitting
all check valve
pressure gage
pressure switch
Air release valve
PVC royal piep 65mm PPR pipe
Pvc royal piep 75mm sch40
floor drain D=75mm with p tap
wall mounted fire hydrant box
fire hydrant
provison and installation fire sprinkler
25mm
provisoin fire sprinkler 25mm
sleeve pipe 8" under road
unit heater 2kw
control and electrical system (panel
board, junction box

total

Fire Fighting
unit
pcs
pcs
pcs
pcs
ls
m
ls
ls
pcs
pcs
No
m
lm
No
pcs
pcs

quantiy
2
1
2
1
1
150
1
1
1
2
1
80
4
1
7
1

pcs

53

pcs
m
pcs

55
30
1

ls

unit cost
80000
55000
200000
30000
300000
800
30000
25000
5000
20000
7000
800
1000
2000
5000
3000

sub total
160000
55000
400000
30000
300000
120000
30000
25000
5000
40000
7000
64000
4000
2000
35000
3000

remark

2000

106000

28.57142857

1200
2000
4000

66000
60000
4000

17.14285714
28.57142857
57.14285714

2000000

2000000

28571.42857

3,516,000.00

50,228.57

1142.857143
785.7142857
2857.142857
428.5714286
4285.714286
11.42857143
428.5714286
357.1428571
71.42857143
285.7142857
100
11.42857143
14.28571429
28.57142857
71.42857143
42.85714286

No
1

item description
surface pedant mounted flourescent 2x36 w
A1

unit

quantiy

unit

30

surface pedant mounted flourescent fixure

630x630 mm 4x18w A2

unit

30

surface pedant mounted flourescent 2x36 w

A3

unit

22

Pendand downlight 220 v water proof 18w

unit

16

emergency light 2x8W with battery

CCTV camera 180 degree rotation
CCTV control panel 20 input 2 tera byte
phone/data outlet
data switch 48 port
PBX system supporting 50 phone
smoke detector
fire alarm
Pull station
Strobe wall mounted
Alarm control panel
fire extingusher 7 kg
groundign rod 3m 19mm
grounding cable cooper 70mm2
grounding cable cooper 16mm2
insulated groundting cable 70mm2
Panel board MDP
UPS 6kw
breaker 20A
breaker 40A
braker 80A
braker 100A
breaker 220A
breaker 250
TVSS for 3 panels
insulated cable 4mm2
cable tray 600x25mm
total

unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
m
m
m
unit
unit
unit
unit
unit
unit
unit
unit
unit
m
m

14
5
1
15
1
1
65
8
4
3
1
10
4
20
50
40
5
1
53
3
2
2
3
1
3
1000
140

5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

unit cost

sub total

remark

3000

90000

42.85714286

2500

75000

35.71428571

3500

77000

50

4000

64000

57.14285714

4000
15000
250000
800
15000
180000
3000
6000
3000
3000
50000
3000
8000
9000
2000
9500
25000
30000
500
800
1500
2000
6000
8000
8500
200
4000

56000
75000
250000
12000
15000
180000
195000
48000
12000
9000
50000
30000
32000
180000
100000
380000
125000
30000
26500
2400
3000
4000
18000
8000
25500
200000
560000

57.14285714
214.2857143
3571.428571
11.42857143
214.2857143
2571.428571
42.85714286
85.71428571
42.85714286
42.85714286
714.2857143
42.85714286
114.2857143
128.5714286
28.57142857
135.7142857
357.1428571
428.5714286
7.142857143
11.42857143
21.42857143
28.57142857
85.71428571
114.2857143
121.4285714
2.857142857
57.14285714

2,932,400.00

41,891.43

No
1
2
3
4

item description
Mobilization and demoblization
Wooden parket
arabic carpet
suspension ceiling 50x30mm wood
10mm thick

Finishing
unit
ls
m2
m2

quantiy
1
66.1
173

m2

165

m2

165

plastic sheet 10mm above susupension

marble stone 60cm and 3cm for table

5.4

7
8
9
10
11
12
13

painting plastice fen mastic 3 coat

painting in bathroom 3 coat
LOGO from 60mm x 5mm
ANIM sign from 60mm x 5mm
Chair and fixing
Hand rail 85cm with painting
Door stop fixing to wall and floor
Glass t=10cm for control room with
frame
Aluminum frame t=2mm lobby area
Stucco panel 10x50cm and iron fram
with painting
total

m2
m2
no
no
no
m
no

1209
42.7
1
1
193
10
38

m2

m2

110

12

14
15
16

unit cost
500000
3000
7000

sub total
500000
198300
1211000

remark

1500

247500

21.42857143

100

16500

1.428571429

4000

21600

57.14285714

400
450
16000
17000
9000
7000
500

483600
19215
16000
17000
1737000
70000
19000

5.714285714
6.428571429
228.5714286
242.8571429
128.5714286
100
7.142857143

7000

21000

100

4000

440000

57.14285714

5500

66000

78.57142857

5,083,715.00

72,624.50

7142.857143
42.85714286
100

No
1
2
3

item description
Exhaust fan IEF-01
Exhaust fan IEF-02 200x200
Exhaust fan IEF-03

Auditorium mechanical
unit
quantiy
pcs
1
pcs
2
pcs
3

Air handeling Unit cooling capcity

840000 BTU heating capacity capacity
858800 BTU

pcs

Air Handeling UNIt cooling capcity

480000 BTU heating capacity capacity
489600 BTU

pcs

pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs

1
1
1
1
1
2
4
1
1
1
3
1
2
1
5
2
1
2
3
1
1
1
1
1
2
4

6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

Volume contorl damper 5000 l/s

Volume contorl damper 4320 l/s
Volume contorl damper 3222 l/s
Volume contorl damper 1656 l/s
Volume contorl damper 1266 l/s
Volume contorl damper 240 l/s
Volume contorl damper 200 l/s
Air diffuser (1100x1000)
Air diffuser (900x800)
Air diffuser (600x600)
Air diffuser (550x500)
Air diffuser (500x450)
Air diffuser (400x400)
Air diffuser (400x350)
Air diffuser (350x300)
Air diffuser (300x300)
Air diffuser (275x275)
Air diffuser (250x250)
Air diffuser (225x225)
Return air grill (450x400)
Return air grill (650x550)
Return air grill (700x700)
Return air grill (800x800)
Return air grill (900x900)
Return air grill (400x400)
Return air grill (225x225)
total

nical
unit cost
5000
8000
9000

sub total
5000
16000
27000

remark

22000000

22000000

314285.71429

13000000

13000000

185714.28571

24000
18000
12000
6000
4000
900
500
6000
5900
5500
4400
4200
4000
3800
3400
2900
2400
2000
1800
2000
2700
3000
3300
3600
1800
900

24000
18000
12000
6000
4000
1800
2000
6000
5900
5500
13200
4200
8000
3800
17000
5800
2400
4000
5400
2000
2700
3000
3300
3600
3600
3600

342.85714286
257.14285714
171.42857143
85.714285714
57.142857143
12.857142857
7.1428571429
85.714285714
84.285714286
78.571428571
62.857142857
60
57.142857143
54.285714286
48.571428571
41.428571429
34.285714286
28.571428571
25.714285714
28.571428571
38.571428571
42.857142857
47.142857143
51.428571429
25.714285714
12.857142857

35,218,800.00

503,125.71

71.428571429
114.28571429
128.57142857

Afg
1 electrical
2 acoustic
3 pump
4 reservoir
5 well
6 fire
7 remaining
8 finishing
9 auiditorium

6,324,500.00
1,503,500.00
642000
672750
877,700.00
3,516,000.00
2,932,400.00
5,083,715.00
35218800
56,771,365.00 Afg

$
90,350.00
21,478.57
9,171.43
9,610.71
12,538.57
50,228.57
41,891.43
72,624.50
503,125.71
811,019.50