Estimation of 500 MT, KUNAR Cold storage

No Description of items Unit Quantity Unit cost AFN Total cost AFN remark
Part 1
Site development and utilities

Site preparation: for the construction area of proposed

1 project site (watering compation ,site clearing befor m2 17804 200.00 3,560,800.00
construction work started and after completion of project )
as per site drawing and technical specification
2 Mobilization and Demobilization Lum sum 1 500,000.00 500,000.00
Leveling ( cutting lose soil and filling from the suitable
materials) layer by layer Compaction , watering .
3 m2 17804 500.00 8,902,000.00
Transportations and Removing disposible material from
the site ,the depth of the filling is belong to the site
Preparing of Site Topography and site adapting of main
building, gurad towers, guard room, Power plant, water well
4 and water tower, parking area, mosque , water distribution Lum sum 1 300,000.00 300,000.00
system, electircal distribution system and sewer distribution
system
Construction of boundary wall including excavation, Filling
with compaction,concrete for foundation , brick for super
5 structure, plaster with mortar 1:3, painting, concrete cap, Y Lm 577 11,000.00 6,347,000.00
post not more than 1m space, barbed wire, concertina wire
as per attached drawings
construction and installation of swing type gate 5 long with
6 Railling and 2.4 high as per attached drawings with field PC 1 350,000.00 350,000.00
testing

7 construction and installation of Personnel gate 1.2 wide and PC 1 80,000.00 80,000.00
2.4 high as per attached drawings
Paving of PCC 10cm thick around main building and other
8 m2 400 2,500.00 1,000,000.00
Buildings
9 Gravilling of the site as per attached drawing m2 13300 300.00 3,990,000.00
Construction of RCC drainage line , including culverts as
10 Lm 560 4,300.00 2,408,000.00
required as per design drawing and spacifacition
sub total 27,437,800.00
Water distribution system
construction of underground water line including excavation
of trench , compaction back fill, pipe installation 50mm,,
1 fittings , trust blocks , sand installation compaction, m 365 1,500.00 547,500.00
caution tape and connection to building and to water tank
etc as per drawings
2 Construction of water manhole no 12 64,000.00 768,000.00
3 installation of gate valves no 8 2,500.00 20,000.00
installation of insulated pipe from elevated tank to
4 m 700.00 21,000.00
underground water line system 30
construction and installation of one hose Pipe for site water
5 no 13,000.00 13,000.00
as per drawing 1
Drilling of well Ø300mm including , cleaning , testing and
installation of casing pipe Ø150mm, filter pack gravel,
6 Lum sum 1 400,000.00 400,000.00
screen pipes, well head cover and etc 30 meter below water
table
installation of 2kw well pump Ittalian , pipes, cables, tension
7 cable and connection to elevated water storage tank and no 1 80,000.00 80,000.00
provide complete operational system
water connection to cold storage building, guard rooms and
8 no 4 10,500.00 42,000.00
masque and site hose pipe
sub total 1,891,500.00
Sewer distribution system
construction of underground Sewer line including
excavation of trench , compaction back fill, pipe installation
1 150mm,, fittings , sand installation, caution tape, m 120 7,500.00 900,000.00
compaction and connection to building and to septic tank
etc as per drawings
2 construction of sewer Manhole as per drawing No 6 100,000.00 600,000.00
3 construction of septic tank as per drawing No 3 1,120,000.00 3,360,000.00
sub total 4,860,000.00
Electrical distribution system
No Description of items Unit Quantity Unit cost AFN Total cost AFN remark
construction of under ground electrical Duct bank Part 1
distribution system for cold storage building , water well and
guard shack as per attached drawing including excavation of
1 m 460 1600 736,000.00
trench, installation of PVC Schedule 80conduits 100mm,
installation of sand, caution tape and backfilling as per
drawing
construction of electrical Manhole and hand holes as per
2 No 14 52000 728,000.00
drawings
Construction of grounding system and lightening protection
3 system for main building and power plant, guard towers EACH 2 336000 672,000.00
including cable , ground rod tripod system as per drawings
Construction of lighting pole with light fixture , power
system, breaker ,connection to power plants and solar panel
4 EACH 10 176000 1,760,000.00
with battery , complete operation system. The light shall be
used either by generator power or solar power
sub total 3,896,000.00
Power plant Canopy
1 foundation excavation as per drawing and SOW m3 15 320.00 4,800.00
foundation compaction : Back Filling with Compaction layer
2
by layer not more than 15 CM form Borrow Materils m2 80 150.00
12,000.00
RCC of foundation footing concrete RCC concrete (M 25 )
3 including steel bars with its all related activities according m3 5 16,000.00
to the drawing and specification 80,000.00
RCC of grade slab and ring beams M25 with all related
4
activities according to the drawing and specification m3 35 16,000.00
560,000.00
RCC Concrete trench with steel grill cover according to the
5 m 40 2,000.00
drowing and technical requirment 80,000.00
RCC containment wall for fuel tank according to the
6
drowing and technical spec m3 6 16,000.00
96,000.00
steel pipe columns Ø150mm, 4mm thick with base plate ,
7 anchor bolts and nonshrinkage grout : as per drowing and m 32 2,000.00
technical specification 64,000.00
steel truss from box 80*60 and interior 60*50 as per
8 No 4 100,000.00
drowing and technical specification 400,000.00
I beam 140 for purloins as per drowing and technical
9 m 195 900.00
specification 175,500.00
corrugated metal sheets as per drowing and technical
10
specification m2 115 1,000.00
115,000.00
gutter and down spot: including installation and connection
11 m 20 1,000.00
according to drowing and technical Requirment 20,000.00
12
fence around power plant as per drowing and technical spec m2 140 2,100.00
294,000.00
13 fence gate according to the requirment each 2 21,500.00 43,000.00
lights fixture interior best quality according to the
14 no 5 2,250.00
Requirment 11,250.00
15 exterior lights best qualiy according to the Requirment no 2 1,500.00 3,000.00
16 sockets best quality no 3 200.00 600.00
17 switches best quality no 3 150.00 450.00
Panel board 40A with GFCI breakers according to the
18 no 1 38,000.00
drowing and technical specifacation 38,000.00
19 wiring 2.5mm2 best quality m 200 32.00 6,400.00
20 wiring 1.5mm2 best quality m 80 18.00 1,440.00
supply and install generator 80kva including testing
21 LS 3 1,480,000.00
commissioning with manual as per drawing 4,440,000.00
supply and install generator 150kva including testing
22 LS 1 2,200,000.00
commissioning with manual as per drawing 2,200,000.00
supply and install one pad mounted transformers 630 kva
23 including grounding system , pad and complete operation EACH 1 1,776,000.00
system 1,776,000.00
ATS switches 100A with all Related activitess according to
24 EACH 3 216,000.00
the drowing and technical spec 648,000.00
ATS switches 200A with all Related activitess according to
25 EACH 1 336,000.00
the drowing and technical spec 336,000.00
26 Power plant testing and commissioning EACH 1 352,000.00 352,000.00
27 Power plant termination as per technical specifacation EACH 1 188,000.00 188,000.00
28 supply and installation of MV breakers EACH 1 280,000.00 280,000.00
29 Supply and installation of MV cables 3x35mm2 m 150 3,200.00 480,000.00
supply and installed of one MDP 500A main breaker and
30 EACH 1 75,000.00
other breakers as per drawing 75,000.00
supply and installed of one MTS 500A switch as per
31 EACH 2 400,000.00
drawing 800,000.00
32 supply and installation of fuel tank 22700 litter each 1 1,200,000.00 1,200,000.00
No Description of items Unit Quantity Unit cost AFN Total cost AFN remark
33 fuel piping from fuel tank to generator m Part 125 15,200.00 380,000.00
34 fuel ball valve Ø25mm best quality each 3 19,200.00 57,600.00
35 fuel filter Ø25mm best quality each 1 17,600.00 17,600.00
sub total 15,235,640.00
Sub total for one tower sub total #REF!
total for two tower sub total #REF!
Total of Part 1 #REF!
PART2
Main cold storage building
Architecture
1 Sliding door for cold storage high quality NO 13 52,000.00 676,000.00
2 Normal door high quality NO 14 10,400.00 145,600.00
3 Pvc door high quality NO 5 8,000.00 40,000.00
Windows for office 1.2x1.2 according to design and
6,400.00
4 technical spesifacation NO 7 44,800.00
5 Roll up doors 4x3m best quality NO 2 280,000.00 560,000.00
6 Docking shelter door best quality NO 1 240,000.00 240,000.00
Supply and installation of sandwich panel 150mm thick for
roof and walls high quality as per technical specification m2 5,500.00
7 6662.56 36,644,080.00
c channel track for sandwich panel installation 15x5cm with
anti corrosion painting and welding and another required 1153 560.00
8 work m 645,680.00
plastering exterior and interior with mortar 1:3 curing and
smoot finishing m2 800 560.00
9 448,000.00
2
10 Polyfoam floor boards for floors insulation high quality m 3000 1,120.00 3,360,000.00
11 Wall tiles work for toilets and kitchen high quality m2 235 1,800.00 423,000.00
12 Floor tiles work for toilets and kitchen high quality m2 70 1,200.00 84,000.00
Flashing marble stone for windows 30cm wide and 2cm
m 1,500.00
13 thick 15 22,500.00
14 WC Eastern style high quality each 5 6,000.00 30,000.00
15 WC western style high quality each 2 6,000.00 12,000.00
16 Urinal high quality each 4,000.00 -
17 Lavatory high quality each 7 3,600.00 25,200.00
18 Vapor barrier sheets high quality m2 3000 50.00 150,000.00
19 Skirting for office and dress room m 70 480.00 33,600.00
20 Water heaters 100 Liter high quality each 1 19,000.00 19,000.00
21 Damp proof membrane high quality m2 3000 120.00 360,000.00
22 Backfilling boulders m3 900 800.00 720,000.00
2
23 CARRUGATE METAL SHEETS m 3600 1,000.00 3,600,000.00
24 WOOD BAORD m2 3600 400.00 1,440,000.00
25 FELT PAPER OVER WOOD BAORD m2 3600 320.00 1,152,000.00
26 METAL SHEET FOR SOFIT m2 450 900.00 405,000.00
27 GUTTER as per drawing and specifacation M 182 1,200.00 218,400.00
Down spot high quality including installation and
1,200.00
28 connection according to drowing and technical Requirmen each 20 24,000.00
Supply and installation of Shelve according to drowing and
m3 1,600.00
29 technical specification 2300 3,680,000.00
30
31 C channel 200 for lintel of door high quality m 40 800.00 32,000.00
32 I beam 150 for lintel of door and windows high quality m 400 800.00 320,000.00
33 I beam 200 for interior ceiling office , toilets and storages m 180 800.00 144,000.00
Interior roof for office , store and toilets: metal deck with
100mm thick concrete and 12mm bar at 28cm spacing high m2 1,600.00
34 quality 175 280,000.00
35 Threaded rod for sandwich panel suspension m 900 500.00 450,000.00
36 Angle Iron 50x50x4mm for panel suspension m 600 550.00 330,000.00
37 drop ceiling for interior rooms m2 180 640.00 115,200.00
38 painting exterior m2 2400 320.00 768,000.00
39 interior painting best quality m2 800 320.00 256,000.00
40 PVC curtain on cold storage doors, 2.5x2.7m No 13 12,500.00 162,500.00
construction washing tube from brick and tile as per
No 12,000.00
41 drawings 2 24,000.00
Construction equipment shelter base grade slab, stone
masonry as per drawings m2 1,700.00
42 500 850,000.00
construction equipment shelter for equipment including steel
pipe column , metal truss and GI sheets m2 324 5,200.00 1,684,800.00
43
sub total 60,619,360.00
Structure system
1 excavation for foundation as per drawing and SOW m3 900 250.00 225,000.00
No Description of items Unit Quantity Unit cost AFN Total cost AFN remark
Structure backfill up to floor level: Back Filling with Part 1
3
Compaction layer by layer not more than 15 CM from m 450.00
2 Borrow Materils 1800 810,000.00
RCC concrete for foundation and side ring beams and
concrete column piers and grade slabs for this items must
be required to bring concrete from Batching Plant according m3 16,000.00
3 to technical requirment 200 3,200,000.00
Stell columns, Rafters and purlines with fixtures high quality
lum sum 10 4,000,000.00 40,000,000.00
4 of welding and material
5 Purloins C channel 200 high quality m 4800 800.00 3,840,000.00
6 Brace member C channel 200 high quality m 550 1,200.00 660,000.00
stone masonry with pointing Providing and laying random
rubble uncoursed Stone masonry with cement sand mortar
1:4 as per relevant drawings, Specifications and to the m3 4,800.00
7 complete satisfaction of the site engineer. 100 480,000.00
3
8 PCC concrete for floor m 400 6,400.00 2,560,000.00
brick masonry 1:3 ,compressive strenght not less than
120kg/cm2 with cement mortar including curing m3 4,800.00
9 ,transportation ,According to the technical Requirment 105 504,000.00
Steel Column (6000*350*175) H type with anti rust paint
each 22,200.00
10 and insulated cover (Cover shold be as sandwich panel) 62 1,376,400.00
Standard Anchor bolt ( L 650 mm) Dia 20mm that
fabricated as anchor bolt with plate steel and nonshrinking each 1,400.00
11 grout 508 711,200.00
bracing frame for attachment of cladding box 50x50x2mm
m 1638 550.00
12 in between columns 900,900.00
Bracing frame Box 100x100x3mm for attachment of
720.00
13 sandwich panel on exterior column m 500 360,000.00
2
14 Metal deck sheets for exterior finishing, 18G PPGI sheets m 2000 320.00 640,000.00
sub total 56,267,500.00
Mechanical
1 split units 24000 btu as per drawing and spicifacation unit 10 50,000.00 500,000.00
Compressor outdoor units 13 kw as per drawing and
960,000.00
2 spicifacation unit 6 5,760,000.00
Compressor outdoor units 9 kw as per drawing and
720,000.00
3 spicifacation unit 4 2,880,000.00
Compressor outdoor units 40 kw as per drawing and
1,280,000.00
4 spicifacation unit 3 3,840,000.00
Compressor outdoor units 18 kw as per drawing and
1,200,000.00
5 spicifacation unit 3 3,600,000.00
evaporative cooler indoor units as per drawing and
960,000.00
6 spicifacation unit 6 5,760,000.00
evaporative cooler indoor units as per drawing and
720,000.00
7 spicifacation unit 4 2,880,000.00
evaporative cooler indoor units as per drawing and
1,280,000.00
8 spicifacation unit 3 3,840,000.00
evaporative cooler indoor units as per drawing and
1,200,000.00
9 spicifacation unit 3 3,600,000.00
240,000.00
10 condensing outdoor for 13 kw compressor and spicifacation unit 6 1,440,000.00
320,000.00
11 condensing outdoor units 9 kw compressor and spicifacation unit 4 1,280,000.00
condensing outdoor units 40 kw compressor and
640,000.00
12 spicifacation unit 3 1,920,000.00
condensing outdoor units 18 kw compressor and
480,000.00
13 spicifacation unit 3 1,440,000.00
sewer system including sewer pipe, fittings, siphons, clean
240,000.00
14 out etc for 5 toilets and sorting and packaging area Lum 1 240,000.00
sewer piping 75mm hall surface water drainage into storm
800.00
15 water trench m 150 120,000.00
16 water system for 5 toilets toilets 5 32,000.00 160,000.00
17 exhaust fan for toilets , 200CFM each 2 4,800.00 9,600.00
18 kitchen sink no 1 5,600.00 5,600.00
19 hood for kitchen 120x3000cm no 1 28,000.00 28,000.00
20 exhaust fan 2000CFM no 1 4,800.00 4,800.00
21 kitchen supply fan 2200 CFM no 1 4,000.00 4,000.00
22 cabinets for kitchen m 5 6,400.00 32,000.00
No Description of items Unit Quantity Unit cost AFN Total cost AFN remark
Part 1
Supply of high velocity Air cutter suitable for door
opening size 1.5 m x 2.4 m (H). The air velocity and
pressure shall be such that it effectively isolates cooling or
heating and assures dust proof deodorizing and insect proof
characteristic. The M.O.C. of grills shall be A.B.S Plastic
with large open area for better and effective air suction and No 10 120,000.00
reduced power consumption. The M.O.C. of impellers shall
be Aluminum. The noise level shall be minimum, preferably
lower than 65 dB The impeller motor shall be of low RPM
and of continuous rating. Air Curtains shall be suitable to
operate on single phase 230 Volt, 50Hz power supply.
23 1,200,000.00
24 Hydraulic hand pallet truck capacity 1000 Kg No 6 200,000.00 1,200,000.00
Forklift (1000-2500) kg Max. Lifting Height 6M
Min. Lifting Height 2M with AC Motor and Power Type 1,320,000.00
25 should be Battery researchable No 3 3,960,000.00

320.00
Plastic Crates – 542 mm x 360 mm x 300 mm high- for total
26 handling No 3000 960,000.00
27 Electronic Weighing Machine (0-250 Kg. Capacity) No 2 160,000.00 320,000.00
28 Electronic Weighing Machine (0-10 Kg. Capacity No 40 48,000.00 1,920,000.00
29 Electronic Weighing Machine (0- 15 Kg. Capacity) No 20 64,000.00 1,280,000.00
30 Wooden Pallets ( 1200mm X 1000mm X 100 mm) No 850 800.00 680,000.00
sorting & Grading Tables with SS Top with adjustable
stools Table Size: 1185 mm x 625 mm x 750 mm high= 80 8,000.00
31 Nos. No 80 640,000.00
Packing Tables with SS Top with adjustable stools Table
9,600.00
32 Size: 1185 mm x 800 mm x 750 mm high. No 20 192,000.00
Belt Conveyors suitable for plastic crates of size: 542 mm x
160,000.00
33 360 mm x 300 mm high – 20 m long No 2 320,000.00
34 washing table with screen No 3 17,600.00 52,800.00
35 washing area piping for water and fixture No 3 12,800.00 38,400.00
Electrical Fly Catcher suitable for operating on single phase
720.00
36 AC power supply of 230 Volt, 50 Hz. No 20 14,400.00
37 MS Trolley with four castor wheel for handling crates No 5 9,600.00 48,000.00
38 Portable Humidifies No 6 240,000.00 1,440,000.00
39 Water Coolers & purifiers No 2 4,800.00 9,600.00
40 Strapping Machine for Pallet No 5 4,000.00 20,000.00
No Description of items Unit Quantity Unit cost AFN Total cost AFN remark
41 copper pipes for compressors and evaporators Ø25mm m Part 1400 1,200.00 480,000.00
42 Water pipe for humidifiers GI 20MM m 400 400.00 160,000.00
sub total 54,279,200.00
Electrical system
1 Lighting fixtures for cold storage water proof No 40 2,250.00 90,000.00
2 lighting for sorting hall, Entries, reception dock No 40 2,250.00 90,000.00
3 lighting for office No 6 2,500.00 15,000.00
4 lighting for packing material storage No 6 2,500.00 15,000.00
5 lighting switches No 20 150.00 3,000.00
6 exterior lights IP 64 No 6 1,500.00 9,000.00
7 water proof switches No 4 250.00 1,000.00
8 socket /power out lets 15Amp No 60 200.00 12,000.00
9 water proof socket No 4 300.00 1,200.00
10 disconnect switch for gates 25Amp No 3 1,600.00 4,800.00
11 disconnect switch for split units 32 Amp No 6 1,200.00 7,200.00
12 disconnect switch for indoor and out door units No 36 3,000.00 108,000.00
13 Main panel (PB-A) boards 63Amp main with sub breakers No 1 50,000.00 50,000.00
14 subpanel DB-3 , 80Amp main breaker No 1 32,000.00 32,000.00
15 subpanel DB-2 , 100 Amp main with breakers No 1 60,000.00 60,000.00
16 subpanel DB-1, 200 Amp main with breakers No 1 80,000.00 80,000.00
17 Copper wire 2.5mm2 m 10000 32.00 320,000.00
18 copper wire 4mm2 m 8000 45.00 360,000.00
19 copper wire 6mm2 m 8000 65.00 520,000.00
20 cable 4x 6mm2+6mm2GND m 800 640.00 512,000.00
21 cable 4x 10mm2+6mm2GND m 350 800.00 280,000.00
22 Solar system Costs Lum sum 1 10,000,000.00 10,000,000.00
23 Generator PERKINS 100 KVA 3 1,500,000.00 4,500,000.00
24 Synchronize panel No 1 500,000.00 500,000.00

2,400.00
25 cable 4x50mm2+25mm2GND m 150 360,000.00
26 cable 4x 25mm2+10mm2GND m 100 950.00 95,000.00
27 cable 4x 240mm2+150mm2GND m 200 12,000.00 2,400,000.00
28 PVC Conduit for electrical distribution system Lum 1 2,400,000.00 2,400,000.00
sub total 22,825,200.00
Total of Part 2 193,991,260.00
Testing, Commissioning and Operation and maintains

Testing of construction material such as compaction tests,

1 concrete tests (temperature, slump, air content and cylinders Lum sum 1 200,000.00 200,000.00
for RCC and PCC), steel bars and steel beams tests, anchor
bolts, brick test, stone tests and etc per ASTM requirements
leakage test for all sewer system inside building and site
2 sewer system and septic tanks with manholes per ASTM Lum sum 1 50,000.00 50,000.00
standards and IPC
Water pressure test for all water system inside building and
3 site distribution system with water tower leakage test per Lum sum 1 50,000.00 50,000.00
ASTM standards and IPC
Water well testing and Commissioning with chlorination
Lum sum 1 70,000.00 70,000.00
system
Generator testing and commissioning with loud bank as per
4 Lum sum 1 80,000.00 80,000.00
NEK standards
5 grounding test for lighting system and grounding system Lum sum 1 18,000.00 18,000.00
Testing and commissioning for all water, Sewer, electrical,
6 and mechanical system after complication of installation (all Lum sum 1 200,000.00 200,000.00
equipment)

7 Mechanical system testing such as compressors, evaporators Lum sum 1 160,000.00 160,000.00
and condensers for connection leakage and operation
Over all cold room and per cooling room testing for
8 temperature controlling, Humidity and other related factors Lum sum 1 350,000.00 350,000.00
for cold storages
Preparing Operation and maintenance manual (O&M
9 Lum sum 1 120,000.00 120,000.00
manual) for all installed component
10 Training of O&M for End Users Lum sum 1 250,000.00 250,000.00
-
sub total 1,548,000.00
Grand Total Cost 248,860,200.00