INVESTOR: MUNICIPALITY OF DEVOLL, UNDP

OBJECT: MULTIFUNCTIONAL SOCIAL CENTRE - BILISHT, DEVOLL

WORKS COST ESTIMATE
No. No. An. Works description Unit Quantity Price Value
1 2 3 4 5 6 7
I Earthworks

3 2.1 Manual excavation of soil and transport with hand wheelbarrow up to m3 20

Manual excavation and filling of soil for foundations, category III, h
4 2.6 =3m m3 15
5 2.19 Manual removal, levelling and filling of soil, category III m3 20
6 2.47/an Moderate rock excavation using a breaker and chain excavator m3 3
Excavation for foundation and plinths b~2 m, chain excavator 0,25
7 2.28/a m3, soil disposal by auto m3 75
8 2.37/4b Transport of construction materials and soil by auto up to 9.0 km m3 133
Amount I

II Masonry works

9 2.71/1 Double lightweight brick wall up to 8 m with mixed mortar M15 m3 138
Amount II

III Metal and reinforced concrete works

11 2.262/4a R/C plinth foundation, beams and supports C 20/25 m3 48

12 2.158 R/C solid slabs C 16/20 m3 55

13 2.117/1a R/C monolithic columns C 20/25 h ~ 4 m m3 15

14 2.119/1a R/C beams and architrave C20/25 h ~ 4 m m3 19

15 2.166 SI Periodic reinforced steel Ø 6 - 10 mm (grill) tonnes 0.45

16 2.166 SI Periodic reinforced steel Ø 6 - 10 mm tonnes 1.57

17 2.167 SI Periodic reinforced steel Ø > 10 mm tonnes 6.7
Amount III

IV Roofing works

18 2.209 Vertical gutter with galvanized metal sheet Ø 100 mm ml 23

19 2.212 Horizontal gutter with galvanized metal sheet 33 cm ml 50

20 2.206 Downspout funnel with galvanized metal sheet pcs 6

21 2.300/1 Slab plastering h ~ 4 m, with socket and pump m2 454

22 2.292 Sawed ceiling beams m2 454

23 An 1 Bitumen base Canadian roof tiles m2 454

25 An 2 Thermal-insulation layer with polystyrene t=5 cm m2 454

Amount IV

V Layer works

Shtrese çakelli mbeturine kave t=15cm, perhapur e ngjeshur

27 3.210 makineri m2 365
31 2.262/4 Concrete layer C 16/20 (levelling) m3 18.3
32 2.324/b Imported gress tiles baseboard, h = 10 cm ml 130
33 2.268a Marble stairs m2 14
35 2.267/a Porcelain gress tiles layer m2 365
Amount V

VI Plaster & ceiling works

 VI Plaster & ceiling works

36 2.310/1 Plastering of internal brick walls using a pump h~4 m, mixed mortar m2 800
37 2.314/1 Plastering of beams and columns using a pump h~4 m, mixed morta m2 100
38 2.267/a Porcelain gress tiles layer m2 100

39 2.308/a Corrugated plaster h > 4 m m2 275

40 An 2 Thermal-insulation layer with polystyrene t=5 cm m2 540

41 2.279 SI Wood (plank) layer 2.5 cm m2 265

Amount VI

VII Doors and windows works

42 2.373/1 SI plastic aluminium windows with double glass m2 70

43 2.395/1 SI plastic aluminium doors with double glass m2 9
44 2.390/1 SI Metallic doors with black metal sheet 27.75 kg/m2 m2 5.3
45 2.388/1 SI Interior MDF doors m2 32
Amount VII

VIII Painting works

46 2.404 Hydro-plastic paint m2 1175

47 2.400 Painting of wooden surfaces with oil paint m2 265
Amount VIII

IX Electrical works

48 480/5 SI plastic pipe Ø 31 ~ 36 mm ml 300

49 2.481/1 SI conductor PV-500 Ø 1.5 mm2 ml 450
50 2.481/2 SI conductor PV-500 Ø 2.5 mm2 ml 450
51 2.481/4 SI conductor PV-500 Ø 6 mm2 ml 150
52 2.481/5 SI conductor PV-500 Ø 10 mm2 ml 50
53 2.487 SI Plastic derivation box PT-5 pcs 12
54 2.487/d SI Gewiss support box with 4 modules pcs 14
55 2.487/c SI Gewiss support box with 2 modules pcs 14
56 2.485/2 SI Gewiss 1 polar switch, 220V 10A pcs 15
57 2. a-119 Metallic box with 24 modules pcs 1
58 2.485/d SI universal Schuko “Gewiss” socket pcs 28
59 4.167/1 SI Earthing and atmospheric protection in objects with iron φ Tonnes 0.05
60 2.a-98 Earthing zinc tape conductor, Zn= 30x3 mm ml 20
61 2.a-73 Earthing electrodes, zinced and copperized, L=1.5 m pcs 12
SI Differential thermal-electric and magnetic circuit breaker 2P
62 2.490/1a 220V, 10A pcs 1
SI Differential thermal-electric and magnetic circuit breaker 2P
63 2.490/1 220V, 32A, dl=0.03A pcs 1
SI Differential thermal-electric and magnetic circuit breaker 2P
64 2.490/2 220V, 16A, dl=0.03A pcs 2
65 2. a-108 Magnetic-thermal circuit breaker 380V, 25A, 4P pcs 1
66 2. a-106 Magnetic-thermal circuit breaker 380V, 40A, 4P, Id=0.03A pcs 1
68 2. a-120 Signal lamp 220V; 1.2w pcs 2
69 C.T LED ceiling light 20W pcs 14
70 C.T LED Light projector 70W pcs 5
71 C.T LED ceiling light 10W (vapour-proof) pcs 6
72 2. a-109 Energy measurement panel, 1-phase, 20 posts pcs 1
Amount IX

X Sanitary works

73 2.491/c SI Pipes and fittings for hydraulic installations PPR d=20~32 mm, P ml 100
74 2.491/e SI Pipes and fittings for hydraulic installations PE d=50 mm, PN 16 ml 10
75 An - 10 SI valve PPR 3/4" pcs 6
76 2.516 Plastic pipes and fittings tonnes 0.05
78 2.512/2 SI Collector 3/4" ( 4+4 ) pcs 3
79 2.508 SI Imported boiler, 100 litres pcs 3
81 2.501 SI Imported “French” toilet pcs 8
82 2.495 SI Imported porcelain sink with mixer tap pcs 8
 Amount X

XI Sewage works

83 2.516 Plastic pipes and fittings tonnes 0.1

84 2.520 PVC sewage pipe Ø 50 mm ml 10
85 2.520 PVC sewage pipe Ø 110 mm ml 10
86 2.515 SI Floor drain Ø 50 mm pcs 6
87 2.521 PVC sewage pipe Ø 140 mm ml 100
89 An - 19 R/C sewage manhole, 80 x 80 cm, h = 100 cm pcs 2
90 An - 23 R/C rain manhole 40 x 60, h = 100 cm, with cast iron cover pcs 2
Amount XI

XII Heating, ventilation, AC works

91 CT SI VRF system Set Free Outdoor Unit 25kW pcs 1

92 CT SI Indoor unit in the floor 2.5kW pcs 10
93 CT F.V Branch box for 3 copper pipes R410a pcs 15
94 CT SI Flexible copper pipe with thermal-insulation Ø 1/4" x 1.0 mm ml 120
95 CT SI Flexible copper pipe with thermal-insulation Ø 5/8" x 1.0 mm ml 60
Amount XII

XIII Fire protection works

96 2.481/1 SI conductor PV-500 Ø 1.5 mm2 ml 100

97 480/3 SI plastic pipe Ø 22 ~ 26 mm ml 30
98 2. a-116 Indoor audio-visual alarm pcs 5
99 CT EXIT light pcs 5
100 2. a-139 Evacuation lights with 1x11w, IP40 lamps pcs 5
101 4.164 SI Small electrical constructions Tonnes 0.05
102 CT SI Ceiling smoke detector pcs 15
103 CT SI Fire alarm button pcs 5
104 CT Fire extinguishers 6 kg pcs 15
Amount XIII
 XIV Fencing, streets and squares works

Excavation of soil with excavator, in foundations, natural soil,

106 3.137 category III, soil disposal by auto m3 40
107 An-55 F V tub drenazhi Ø 150 mm ml 100
109 2.261 Sand layer m3 18
110 2.286 Layer of full bricks above the sand m2 18
111 3.643 Grass planting at the garden m2 135
113 2.110/2 Cyclopean concrete foundation and plinth C - 12/15 (surrounding wal m3 25
114 2.166 SI Periodic reinforced steel Ø 6 - 10 mm tonnes 0.4
115 2.121/1 R/C ring C 16/20 h ~ 8 m (cover) m3 3
116 2.88 Wall with concrete blocks t=20 cm up to 3 m with mixed mortar M 15 m3 26
117 2.1 Manual excavation of soil and transport with hand wheelbarrow up to m3 0.3
118 2.109/2 Concrete foundation and plinth C - 12/15 m3 0.7
Simple metallic constructions Pipe 203/5, Profile No. 7, Profile No.
119 2.182 5 tonnes 0.1
120 CT Galvanized gabion net m2 4
Amount XIV

TOTAL (0 - XIV)
Total of Construction
Construction VAT
Total of Construction with VAT