PROJECT

PROPOSAL OF REHABILITATION HAMAR WEYNE SCHOOL

COST ESTIMATION GROUND FLOOR

Description of the work Unit Q/ty Unit Price

NO Amount US$
US$
1 Preliminaries
1.1 Allow for mobilisation to site including temporary fence Ls 1.00 1,200.00 1,200.00
2 Demolitions and heavy duty cleaning
2.1 heavy duty cleaning
Sqm 560.00 3.00 1,680.00
2.2 Demolition and removal of damaged walls and hauling
all debris and unnecessary materials far from the site cum 340.00 20.00 6,800.00
2.3 Demolition and removal of damaged concrete structure
and hauling all debris and unnecessary materials far from
the site cum 80.00 90.00 7,200.00
2.4 Demolition and removal of damaged mix slab and
hauling all debris and unnecessary materials far from the
site Sqm 130.00 40.00 5,200.00
2.5 Hack out existing wall plaster and remove debris from
site Sqm 350.00 7.00 2,450.00
2.6 Hack out existing Floor tiles and remove debris from site Sqm 480.00 5.00 2,400.00
3 Hallow Blocks
3.1 Construction of new hallow blocks wall with cement,
lime and sand mortar in 1:6ratio Sqm 154.00 20.00 3,080.00
3.2 Constriction of RCC tie beam class 20 to the perimeter
of the wall Cum 25.00 380.00 9,500.00
3.3 Sealing of the existing wall cracks with cement and sand
mortar in 1:3 ratio Sqm 560.00 10.00 5,600.00
3.4 Plastering of the whole block external and internal wall
surfaces with cement and sand mortar in 1:3 ratio. Sqm 750.00 10.00 7,500.00
4 Repairing of Stairs
4.1 Reconstruction of stair incluiding marble slab and
handrail Ls 1.00 8,800.00 8,800.00
5 Tiles:-
5.1 Supply and fix European granite tiles to regular pattern,
bedding, and joining with cement mortar (1:4), grouting
joints of 2mm in matching colored cement but joints
straight both ways to screed beds, Size:
5.2 300mm x 300mm x 10mm floor tiles Sqm 450.00 25.00 11,250.00
5.3 300mm x 100mm x 10mm skirting tiles sqm 55.00 25.00 1,375.00
6 Doors, Windows and timber ventilations
Doors:-
6.1 provide and fix first class hardwood timber battened
doors ( Singapore model ) complete with attached timber
frame of the same model hinges bolts, handles and
mortise lock etc, size:
a) 2.20m x 1.10m Pcs 6.00 320.00 1,920.00
b) 0.85m x 2.20m Pcs 2.00 220.00 440.00
7 Windows
7.1 Provide and fix aluminum framed glass windows with
burglar bare and iron mesh mosquito net.
a) 1.20m x 1m Pcs 18.00 160.00 2,880.00
8 Painting works
8.1 Fill uneven surfaces with stucco filler to approval
including sanding of all uneven surfaces; Sqm 1,796.00 6.00 10,776.00
8.2 Provide and fix plastic emulsion paint to internal and
external wall surfaces Sqm 1,796.00 6.00 10,776.00
9 Electricity system
9.1 Provide and completely install internal lighting
fixture; fluorescent lamp holders, 20w including
tube, choke, starter. No 80.00 8.00 640.00
9.2 Provide and completely install wiring network
2.5diam.including all fitting and accessories ( pvc
pipes, derivation boxes, switches, sockets )
Ml 60.00 10.00 600.00
Sub Total Ground Floor -- -- -- 102,067.00
 PROJECT PROPOSAL OF REHABILITATION HAMAR WEYNE SCHOOL

COST ESTIMATION First FLOOR

No Description of the work Unit Q/ty Unit Price US$ Amount US$

1 Preliminaries
1.1 Allow for mobilisation to site including
temporary fence
Ls 1.00 1,200.00 1,200.00
Demolitions and heavy duty cleaning
2

2.1 heavy duty cleaning Sqm 560.00 3.00 $ 1,680.00

2.2 Demolition and removal of damaged walls and
hauling all debris and unnecessary materials far
from the site
cum 340.00 20.00 6,800.00
2.3 Demolition and removal of damaged concrete
structure and hauling all debris and unnecessary
materials far from the site
cum 80.00 90.00 7,200.00
2.4 Demolition and removal of damaged mix slab
and hauling all debris and unnecessary materials
far from the site
Sqm 130.00 40.00 5,200.00
2.5 Hack out existing wall plaster and remove
debris from site Sqm 350.00 7.00 2,450.00
2.6 Hack out existing Floor tiles and remove debris
from site Sqm 480.00 5.00 2,400.00
3 Hallow Blocks
3.1 Construction of new hallow blocks wall with
cement, lime and sand mortar in 1:6ratio
Sqm 154.00 20.00 3,080.00
3.2 Constriction of RCC tie beam class 20 to the
perimeter of the wall Cum 25.00 380.00 9,500.00
3.3 Sealing of the existing wall cracks with cement
and sand mortar in 1:3 ratio Sqm 560.00 10.00 5,600.00
3.4 Plastering of the whole block external and
internal wall surfaces with cement and sand
mortar in 1:3 ratio.
Sqm 750.00 10.00 7,500.00
5 Tiles:-
5.1
Supply and fix European granite tiles to regular
pattern, bedding, and joining with cement mortar
(1:4), grouting joints of 2mm in matching
colored cement but joints straight both ways to
screed beds, Size:
5.2 300mm x 300mm x 10mm floor tiles Sqm 450.00 25.00 11,250.00
5.3 300mm x 100mm x 10mm skirting tiles sqm 55.00 25.00 1,375.00
6 Doors, Windows and timber ventilations

Doors:-
6.1 provide and fix first class hardwood timber
battened doors ( Singapore model ) complete
with attached timber frame of the same model
hinges bolts, handles and mortise lock etc, size:

a) 2.20m x 1.10m Pcs 6.00 320.00 1,920.00

b) 0.85m x 2.20m Pcs 2.00 220.00 440.00
7 Windows
7.1 Provide and fix aluminum framed glass
windows with burglar bare and iron mesh
mosquito net.
a) 1.20m x 1m Pcs 18.00 160.00 2,880.00
8 Painting works

8.1 Fill uneven surfaces with stucco filler to

approval including sanding of all uneven
surfaces; Sqm 1,796.00 6.00 10,776.00
8.2 Provide and fix plastic emulsion paint to internal
and external wall surfaces Sqm 1,796.00 6.00 10,776.00
9 Roofing Work

Supply and fix box profile iron corrugated sheets

gauge #28, with timber roof trusses c/c 1.6m. All
the roof trusses should be anchored with 6 mm
dia. bars in the concrete roof lintel. Roof purlins
at gable ends should be anchored with 6 mm dia.
bars, flat metal sheet should be anchored where
trusses and purlins meet. only classrooms as per
drawings

Sqm 580.00 25.00 14,500.00

Fixing 4mm laminated ceiling board completed
with 50x50cm ceiling joists c/c 60 cm for all
classrooms.
Sqm 450.00 13.00 5,850.00
9 Electricity system

9.1 Provide and completely install internal

lighting fixture; fluorescent lamp holders,
20w including tube, choke, starter.
No 80.00 8.00 640.00
9.2 Provide and completely install wiring
network 2.5diam.including all fitting and
accessories ( pvc pipes, derivation boxes,
switches, sockets )
Ml 60.00 10.00 600.00
Sub Total Ground Floor -- -- --
113,617.00
PROJECT PROPOSAL OF BUILDING LIBRARY 10mX6m

No Item Description Unit Qty price Total amount

1 PRELIMINARY WORKS
1.1 Site clearance 60
m2 3
$ 180.0
2 EARTHWORK
2.1 Excavation in trenches for foundation in ordinary &
hard soil and remove the excavated material as m3 20 8
directed $ 160.0
2.2 Backfilling with rock-fill including leveling and m3
12 18
compacting $ 216.0
3 CONCRETE WORKS
3.1 Providing Reinforced Cement Concrete for
m3 4 380
Foundation beam $ 1,520.0
3.2 Providing Reinforced Cement Concrete for window 3
m 3 380
level tie beam $ 1,140.0
3.3 Providing Reinforced Cement Concrete for final 3
m 3 380
beam $ 1,140.0
4 MASONERY
4.1 Construction of stone wall foundation with cement
sand mortar m3 20 50
$ 1,000.0
5 CONSTRUCTION OF HALLOW BLOCKS

5.1 Hallow block wall m2 130 18 $ 2,340.0

6 PLASTERING
6.1 2.5cm thick cement,lime plaster to internal & m2 256 7 $ 1,792.0
7 external
PAINTING wallsAND WHITE WASHING

7.1 Internal & external wall painting with stucco and m2

256 4
premier white washing $ 1,024.0
7.2 Internal & external wall painting with emulsion paint m2 256 4 $ 1,024.0
8 DOORS AND WINDOWS
8.1 Supplying and fixing external wood doors(0.9m x Pcs
2 220
2.2m)) $ 440.0
8.2 Supplying and fixing Metal windows (1.2x0.6m) Pcs 4 150 $ 600.0
9 FLOORING
9.1 Floor tiles M2 60 17 $ 1,020.0
9.2 Wall Skirting m2 4 14 $ 56.0
10 ROOFING WORK
10.1 Supply and fix box profile iron corrugated sheets
gauge #28, with timber roof trusses c/c 1.6m. All the
roof trusses should be anchored with 6 mm dia. bars
in the concrete roof lintel. Roof purlins at gable ends
should be anchored with 6 mm dia. bars, flat metal
sheet should be anchored where trusses and purlins
meet. only classrooms as per drawings Sqm 60.00 25.00 1,500.00
10.2 Fixing 4mm laminated ceiling board completed with
50x50cm ceiling joists c/c 60 cm for all classrooms. Sqm 60.00 13.00 780.00
11 ELECTRICAL SYSTEM
11.1 Provide and completely install internal lighting
fixture; fluorescent lamp holders, 20w including tube,
choke, starter. No 18.00 8.00 144.00
11.2 Provide and completely install wiring network
2.5diam.including all fitting and accessories ( pvc
pipes, derivation boxes, switches, sockets ) Ml 12.00 10.00 120.00
Sub Total library -- -- -- 13,856.00
PROJECT PROPOSAL OF REHABILITATION HAMARWEYNE SCHOOL

SUMMARY SHEET
Description of the work Unit Q/ty Unit Price Amount US$
US$
Sub Total of Ground Floor -- -- -- $ 102,067.00
Sub Total of First Floor -- -- -- $ 113,617.00
Subtotal of library $ 13,856.00
Boundary wall $ 9,800.00
Grand Total -- -- -- $ 239,340.00