Sunteți pe pagina 1din 40

Ministry of Education

Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sakdeez Girls School Reference#:- A/D-B-1
Contracted Cost (USD) $ 50,888.30

Revised Contraceted Cost (USD) $ 52,493.54

Boundry wall 250m Type-B Girls Boundry wall 262m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Electric Work for 6-Class rooms Revised Components


.

Furniture

Water Well
..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 160.00 $ 480.00 167.68 $ 503.04 $ 23.04 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 160.00 $ 8,800.00 167.68 $ 9,222.40 $ 422.40 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 105.00 $ 5,775.00 110.04 $ 6,052.20 $ 277.20 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 237.50 $ 13,062.50 248.90 $ 13,689.50 $ 627.00 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 22.50 $ 1,575.00 23.58 $ 1,650.60 $ 75.60 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,250.00 $ 3,750.00 1,310.00 $ 3,930.00 $ 180.00 Addition
1:3
requirement

Total $ 33,442.50 $ 35,047.74 $ 1,605.24 Addition

09/17/2017 Page 1 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sakdeez Girls School Reference#:- A/D-B-2
Contracted Cost (USD) $ 55,534.85

Revised Contraceted Cost (USD) $ 63,159.74

Boundry wall 265m Type-B Girls Boundry wall 322m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

Water Well
..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 169.60 $ 508.80 206.08 $ 618.24 $ 109.44 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 169.60 $ 9,328.00 206.08 $ 11,334.40 $ 2,006.40 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 111.30 $ 6,121.50 135.24 $ 7,438.20 $ 1,316.70 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 251.75 $ 13,846.25 305.90 $ 16,824.50 $ 2,978.25 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 23.85 $ 1,669.50 28.98 $ 2,028.60 $ 359.10 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,325.00 $ 3,975.00 1,610.00 $ 4,830.00 $ 855.00 Addition
1:3
requirement

Total $ 35,449.05 $ 43,073.94 $ 7,624.89 Addition

09/17/2017 Page 2 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Tar bolaq Girl school Reference#:- A/D-B-3
Contracted Cost (USD) $ 53,351.40

Revised Contraceted Cost (USD) $ 57,364.50

Boundry wall 280m Type-B Girls Boundry wall 310m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 179.20 $ 537.60 198.40 $ 595.20 $ 57.60 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 179.20 $ 9,856.00 198.40 $ 10,912.00 $ 1,056.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 117.60 $ 6,468.00 130.20 $ 7,161.00 $ 693.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 266.00 $ 14,630.00 294.50 $ 16,197.50 $ 1,567.50 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 25.20 $ 1,764.00 27.90 $ 1,953.00 $ 189.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,400.00 $ 4,200.00 1,550.00 $ 4,650.00 $ 450.00 Addition
1:3
requirement

Total $ 37,455.60 $ 41,468.70 $ 4,013.10 Addition

09/17/2017 Page 3 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Nargis Girls School Reference#:- A/D-B-4
Contracted Cost (USD) $ 76,410.10

Revised Contraceted Cost (USD) $ 57,682.30

Boundry wall 390m Type-B Girls Boundry wall 250m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

Water Well
..

Electric for 6-Classrooms


..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 249.60 $ 748.80 160.00 $ 480.00 $ (268.80) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 249.60 $ 13,728.00 160.00 $ 8,800.00 $ (4,928.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 163.80 $ 9,009.00 105.00 $ 5,775.00 $ (3,234.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 370.50 $ 20,377.50 237.50 $ 13,062.50 $ (7,315.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 35.10 $ 2,457.00 22.50 $ 1,575.00 $ (882.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,950.00 $ 5,850.00 1,250.00 $ 3,750.00 $ (2,100.00) Deduction
1:3
requirement

Total $ 52,170.30 $ 33,442.50 $ (18,727.80) Deduction

09/17/2017 Page 4 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Shenia Akhzaras Girls School Reference#:- A/D-B-5
Contracted Cost (USD) $ 55,255.80

Revised Contraceted Cost (USD) $ 41,878.80

Boundry wall 400m Type-B Girls Boundry wall 300m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 256.00 $ 768.00 192.00 $ 576.00 $ (192.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 256.00 $ 14,080.00 192.00 $ 10,560.00 $ (3,520.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 168.00 $ 9,240.00 126.00 $ 6,930.00 $ (2,310.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 380.00 $ 20,900.00 285.00 $ 15,675.00 $ (5,225.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 36.00 $ 2,520.00 27.00 $ 1,890.00 $ (630.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,000.00 $ 6,000.00 1,500.00 $ 4,500.00 $ (1,500.00) Deduction
1:3
requirement

Total $ 53,508.00 $ 40,131.00 $ (13,377.00) Deduction

09/17/2017 Page 5 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Gudar Girls School Reference#:- A/D-B-6
Contracted Cost (USD) $ 49,905.00

Revised Contraceted Cost (USD) $ 23,151.00

Boundry wall 360m Type-B Girls Boundry wall 160m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 230.40 $ 691.20 102.40 $ 307.20 $ (384.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 230.40 $ 12,672.00 102.40 $ 5,632.00 $ (7,040.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 151.20 $ 8,316.00 67.20 $ 3,696.00 $ (4,620.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 342.00 $ 18,810.00 152.00 $ 8,360.00 $ (10,450.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 32.40 $ 2,268.00 14.40 $ 1,008.00 $ (1,260.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,800.00 $ 5,400.00 800.00 $ 2,400.00 $ (3,000.00) Deduction
1:3
requirement

Total $ 48,157.20 $ 21,403.20 $ (26,754.00) Deduction

09/17/2017 Page 6 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Targhy Girls School Reference#:- A/D-B-7
Contracted Cost (USD) $ 19,016.80

Revised Contraceted Cost (USD) $ 39,751.15

Boundry wall 100m Type-B Girls Boundry wall 255m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Electric for 4-Classrooms Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 64.00 $ 192.00 163.20 $ 489.60 $ 297.60 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 64.00 $ 3,520.00 163.20 $ 8,976.00 $ 5,456.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 42.00 $ 2,310.00 107.10 $ 5,890.50 $ 3,580.50 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 95.00 $ 5,225.00 242.25 $ 13,323.75 $ 8,098.75 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 9.00 $ 630.00 22.95 $ 1,606.50 $ 976.50 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 500.00 $ 1,500.00 1,275.00 $ 3,825.00 $ 2,325.00 Addition
1:3
requirement

Total $ 13,377.00 $ 34,111.35 $ 20,734.35 Addition

09/17/2017 Page 7 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Tarbulaq Hi School Reference#:- A/D-B-8
Contracted Cost (USD) $ 27,470.20

Revised Contraceted Cost (USD) $ 33,316.20

Boundry wall 220m Type-B Boys Boundry wall 270m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 140.80 $ 422.40 172.80 $ 518.40 $ 96.00 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 140.80 $ 7,744.00 172.80 $ 9,504.00 $ 1,760.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 92.40 $ 5,082.00 113.40 $ 6,237.00 $ 1,155.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 158.40 $ 8,712.00 194.40 $ 10,692.00 $ 1,980.00 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 19.80 $ 1,386.00 24.30 $ 1,701.00 $ 315.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 792.00 $ 2,376.00 972.00 $ 2,916.00 $ 540.00 Addition
1:3
requirement

Total $ 25,722.40 $ 31,568.40 $ 5,846.00 Addition

09/17/2017 Page 8 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Dahan Kalacha School Reference#:- A/D-B-9
Contracted Cost (USD) $ 52,580.40

Revised Contraceted Cost (USD) $ 30,107.04

Boundry wall 380m Type-B Girls Boundry wall 212m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 243.20 $ 729.60 135.68 $ 407.04 $ (322.56) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 243.20 $ 13,376.00 135.68 $ 7,462.40 $ (5,913.60) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 159.60 $ 8,778.00 89.04 $ 4,897.20 $ (3,880.80) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 361.00 $ 19,855.00 201.40 $ 11,077.00 $ (8,778.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 34.20 $ 2,394.00 19.08 $ 1,335.60 $ (1,058.40) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,900.00 $ 5,700.00 1,060.00 $ 3,180.00 $ (2,520.00) Deduction
1:3
requirement

Total $ 50,832.60 $ 28,359.24 $ (22,473.36) Deduction

09/17/2017 Page 9 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Dahan e Kankor School Reference#:- A/D-B-10
Contracted Cost (USD) $ 111,561.90

Revised Contraceted Cost (USD) $ 68,086.65

Boundry wall 560m Type-B Girls Boundry wall 235m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

Water Well
..

Latrine
..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 358.40 $ 1,075.20 150.40 $ 451.20 $ (624.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 358.40 $ 19,712.00 150.40 $ 8,272.00 $ (11,440.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 235.20 $ 12,936.00 98.70 $ 5,428.50 $ (7,507.50) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 532.00 $ 29,260.00 223.25 $ 12,278.75 $ (16,981.25) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 50.40 $ 3,528.00 21.15 $ 1,480.50 $ (2,047.50) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,800.00 $ 8,400.00 1,175.00 $ 3,525.00 $ (4,875.00) Deduction
1:3
requirement

Total $ 74,911.20 $ 31,435.95 $ (43,475.25) Deduction

09/17/2017 Page 10 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Doabi girl school Reference#:- A/D-B-11
Contracted Cost (USD) $ 43,034.50

Revised Contraceted Cost (USD) $ 20,962.45

Boundry wall 310m Type-B Girls Boundry wall 145m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 198.40 $ 595.20 92.80 $ 278.40 $ (316.80) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 198.40 $ 10,912.00 92.80 $ 5,104.00 $ (5,808.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 130.20 $ 7,161.00 60.90 $ 3,349.50 $ (3,811.50) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 294.50 $ 16,197.50 137.75 $ 7,576.25 $ (8,621.25) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 27.90 $ 1,953.00 13.05 $ 913.50 $ (1,039.50) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,550.00 $ 4,650.00 725.00 $ 2,175.00 $ (2,475.00) Deduction
1:3
requirement

Total $ 41,468.70 $ 19,396.65 $ (22,072.05) Deduction

09/17/2017 Page 11 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Baghak Girls School Reference#:- A/D-B-12
Contracted Cost (USD) $ 44,372.20

Revised Contraceted Cost (USD) $ 21,631.30

Boundry wall 320m Type-B Girls Boundry wall 150m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 204.80 $ 614.40 96.00 $ 288.00 $ (326.40) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 204.80 $ 11,264.00 96.00 $ 5,280.00 $ (5,984.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 134.40 $ 7,392.00 63.00 $ 3,465.00 $ (3,927.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 304.00 $ 16,720.00 142.50 $ 7,837.50 $ (8,882.50) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 28.80 $ 2,016.00 13.50 $ 945.00 $ (1,071.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,600.00 $ 4,800.00 750.00 $ 2,250.00 $ (2,550.00) Deduction
1:3
requirement

Total $ 42,806.40 $ 20,065.50 $ (22,740.90) Deduction

09/17/2017 Page 12 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sarkhoshak School Reference#:- A/D-B-13
Contracted Cost (USD) $ 48,385.30

Revised Contraceted Cost (USD) $ 37,683.70

Boundry wall 350m Type-B Girls Boundry wall 270m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 224.00 $ 672.00 172.80 $ 518.40 $ (153.60) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 224.00 $ 12,320.00 172.80 $ 9,504.00 $ (2,816.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 147.00 $ 8,085.00 113.40 $ 6,237.00 $ (1,848.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 332.50 $ 18,287.50 256.50 $ 14,107.50 $ (4,180.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 31.50 $ 2,205.00 24.30 $ 1,701.00 $ (504.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,750.00 $ 5,250.00 1,350.00 $ 4,050.00 $ (1,200.00) Deduction
1:3
requirement

Total $ 46,819.50 $ 36,117.90 $ (10,701.60) Deduction

09/17/2017 Page 13 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Larmosh Girls School Reference#:- A/D-B-14
Contracted Cost (USD) $ 58,097.12

Revised Contraceted Cost (USD) $ 47,261.75

Boundry wall 316m Type-B Girls Boundry wall 235m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 202.24 $ 606.72 150.40 $ 451.20 $ (155.52) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 202.24 $ 11,123.20 150.40 $ 8,272.00 $ (2,851.20) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 132.72 $ 7,299.60 98.70 $ 5,428.50 $ (1,871.10) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 300.20 $ 16,511.00 223.25 $ 12,278.75 $ (4,232.25) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 28.44 $ 1,990.80 21.15 $ 1,480.50 $ (510.30) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,580.00 $ 4,740.00 1,175.00 $ 3,525.00 $ (1,215.00) Deduction
1:3
requirement

Total $ 42,271.32 $ 31,435.95 $ (10,835.37) Deduction

09/17/2017 Page 14 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Chartuq School Reference#:- A/D-B-15
Contracted Cost (USD) $ 42,231.88

Revised Contraceted Cost (USD) $ 35,008.30

Boundry wall 320m Type-B Girls Boundry wall 250m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 204.80 $ 614.40 160.00 $ 480.00 $ (134.40) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 204.80 $ 11,264.00 160.00 $ 8,800.00 $ (2,464.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 134.40 $ 7,392.00 105.00 $ 5,775.00 $ (1,617.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 304.00 $ 16,720.00 237.50 $ 13,062.50 $ (3,657.50) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 28.80 $ 2,016.00 22.50 $ 1,575.00 $ (441.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,600.00 $ 4,800.00 1,250.00 $ 3,750.00 $ (1,050.00) Deduction
1:3
requirement

Total $ 42,806.40 $ 33,442.50 $ (9,363.90) Deduction

09/17/2017 Page 15 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Hazrat Qaim Khoshkak School Reference#:- A/D-B-16
Contracted Cost (USD) $ 58,206.20

Revised Contraceted Cost (USD) $ 43,734.20

Boundry wall 320m Type-B Girls Boundry wall 220m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 204.80 $ 614.40 140.80 $ 422.40 $ (192.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 204.80 $ 12,288.00 140.80 $ 8,448.00 $ (3,840.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 134.40 $ 8,064.00 92.40 $ 5,544.00 $ (2,520.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 304.00 $ 18,240.00 209.00 $ 12,540.00 $ (5,700.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 28.80 $ 2,304.00 19.80 $ 1,584.00 $ (720.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,600.00 $ 4,800.00 1,100.00 $ 3,300.00 $ (1,500.00) Deduction
1:3
requirement

Total $ 46,310.40 $ 31,838.40 $ (14,472.00) Deduction

09/17/2017 Page 16 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sumara School Reference#:- A/D-B-17
Contracted Cost (USD) $ 43,604.60

Revised Contraceted Cost (USD) $ 40,710.20

Boundry wall 290m Type-B Girls Boundry wall 270m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 185.60 $ 556.80 172.80 $ 518.40 $ (38.40) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 185.60 $ 11,136.00 172.80 $ 10,368.00 $ (768.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 121.80 $ 7,308.00 113.40 $ 6,804.00 $ (504.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 275.50 $ 16,530.00 256.50 $ 15,390.00 $ (1,140.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 26.10 $ 2,088.00 24.30 $ 1,944.00 $ (144.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,450.00 $ 4,350.00 1,350.00 $ 4,050.00 $ (300.00) Deduction
1:3
requirement

Total $ 41,968.80 $ 39,074.40 $ (2,894.40) Deduction

09/17/2017 Page 17 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Qaria Ghachor School Reference#:- A/D-B-18
Contracted Cost (USD) $ 39,343.40

Revised Contraceted Cost (USD) $ 56,177.15

Boundry wall 280m Type-B Girls Boundry wall 405m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 179.20 $ 537.60 259.20 $ 777.60 $ 240.00 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 179.20 $ 9,856.00 259.20 $ 14,256.00 $ 4,400.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 117.60 $ 6,468.00 170.10 $ 9,355.50 $ 2,887.50 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 266.00 $ 14,630.00 384.75 $ 21,161.25 $ 6,531.25 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 25.20 $ 2,016.00 36.45 $ 2,916.00 $ 900.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,400.00 $ 4,200.00 2,025.00 $ 6,075.00 $ 1,875.00 Addition
1:3
requirement

Total $ 37,707.60 $ 54,541.35 $ 16,833.75 Addition

09/17/2017 Page 18 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Eag Middle School Reference#:- A/D-B-19
Contracted Cost (USD) $ 25,199.80

Revised Contraceted Cost (USD) $ 39,338.20

Boundry wall 200m Type-B Boys Boundry wall 320m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 128.00 $ 384.00 204.80 $ 614.40 $ 230.40 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 128.00 $ 7,040.00 204.80 $ 11,264.00 $ 4,224.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 84.00 $ 4,620.00 134.40 $ 7,392.00 $ 2,772.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 144.00 $ 7,920.00 230.40 $ 12,672.00 $ 4,752.00 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 18.00 $ 1,440.00 28.80 $ 2,304.00 $ 864.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 720.00 $ 2,160.00 1,152.00 $ 3,456.00 $ 1,296.00 Addition
1:3
requirement

Total $ 23,564.00 $ 37,702.40 $ 14,138.40 Addition

09/17/2017 Page 19 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Center Girls School Reference#:- A/D-B-20
Contracted Cost (USD) $ 134,228.70

Revised Contraceted Cost (USD) $ 100,554.70

Boundry wall 600m Type-B Boys Boundry wall 400m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets Electric System of 6-Classrooms Revised Components


.

GI-Sheet

Furniture
..

Latrin and Water Well


..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 384.00 $ 1,152.00 256.00 $ 768.00 $ (384.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 384.00 $ 21,120.00 256.00 $ 14,080.00 $ (7,040.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 252.00 $ 13,860.00 168.00 $ 9,240.00 $ (4,620.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 432.00 $ 23,760.00 288.00 $ 15,840.00 $ (7,920.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 54.00 $ 4,320.00 36.00 $ 2,880.00 $ (1,440.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,160.00 $ 6,480.00 1,440.00 $ 4,320.00 $ (2,160.00) Deduction
1:3
requirement

Total $ 70,692.00 $ 47,128.00 $ (23,564.00) Deduction

09/17/2017 Page 20 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Shahr Naw Rabat Girls School Reference#:- A/D-B-21
Contracted Cost (USD) $ 88,012.50

Revised Contraceted Cost (USD) $ 85,319.10

Boundry wall 340m Type-B Girls Boundry wall 320m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Electric System of 4-Classrooms Revised Components


.

GI-Sheet

Furniture
..

Latrin and Water Well


..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 217.60 $ 652.80 204.80 $ 614.40 $ (38.40) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 217.60 $ 11,968.00 204.80 $ 11,264.00 $ (704.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 142.80 $ 7,854.00 134.40 $ 7,392.00 $ (462.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 323.00 $ 17,765.00 304.00 $ 16,720.00 $ (1,045.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 30.60 $ 2,448.00 28.80 $ 2,304.00 $ (144.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,700.00 $ 5,100.00 1,600.00 $ 4,800.00 $ (300.00) Deduction
1:3
requirement

Total $ 45,787.80 $ 43,094.40 $ (2,693.40) Deduction

09/17/2017 Page 21 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Patab Sarab Girls School Reference#:- A/D-B-22
Contracted Cost (USD) $ 76,537.40

Revised Contraceted Cost (USD) $ 71,150.60

Boundry wall 480m Type-B Girls Boundry wall 440m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 307.20 $ 921.60 281.60 $ 844.80 $ (76.80) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 307.20 $ 16,896.00 281.60 $ 15,488.00 $ (1,408.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 201.60 $ 11,088.00 184.80 $ 10,164.00 $ (924.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 456.00 $ 25,080.00 418.00 $ 22,990.00 $ (2,090.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 43.20 $ 3,456.00 39.60 $ 3,168.00 $ (288.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,400.00 $ 7,200.00 2,200.00 $ 6,600.00 $ (600.00) Deduction
1:3
requirement

Total $ 64,641.60 $ 59,254.80 $ (5,386.80) Deduction

09/17/2017 Page 22 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Chambar Girls School Reference#:- A/D-B-23
Contracted Cost (USD) $ 95,501.00

Revised Contraceted Cost (USD) $ 71,260.40

Boundry wall 560m Type-B Girls Boundry wall 380m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Water Well

Furniture
..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 358.40 $ 1,075.20 243.20 $ 729.60 $ (345.60) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 358.40 $ 19,712.00 243.20 $ 13,376.00 $ (6,336.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 235.20 $ 12,936.00 159.60 $ 8,778.00 $ (4,158.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 532.00 $ 29,260.00 361.00 $ 19,855.00 $ (9,405.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 50.40 $ 4,032.00 34.20 $ 2,736.00 $ (1,296.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,800.00 $ 8,400.00 1,900.00 $ 5,700.00 $ (2,700.00) Deduction
1:3
requirement

Total $ 75,415.20 $ 51,174.60 $ (24,240.60) Deduction

09/17/2017 Page 23 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Pithab joy Boy school Reference#:- A/D-B-24
Contracted Cost (USD) $ 66,035.60

Revised Contraceted Cost (USD) $ 57,552.56

Boundry wall 390m Type-B Boys Boundry wall 318m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Water Well

Furniture
..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 249.60 $ 748.80 203.52 $ 610.56 $ (138.24) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 249.60 $ 13,728.00 203.52 $ 11,193.60 $ (2,534.40) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 163.80 $ 9,009.00 133.56 $ 7,345.80 $ (1,663.20) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 280.80 $ 15,444.00 228.96 $ 12,592.80 $ (2,851.20) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 35.10 $ 2,808.00 28.62 $ 2,289.60 $ (518.40) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,404.00 $ 4,212.00 1,144.80 $ 3,434.40 $ (777.60) Deduction
1:3
requirement

Total $ 45,949.80 $ 37,466.76 $ (8,483.04) Deduction

09/17/2017 Page 24 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Qonan Girls School Reference#:- A/D-B-25
Contracted Cost (USD) $ 50,117.00

Revised Contraceted Cost (USD) $ 33,956.60

Boundry wall 360m Type-B Girls Boundry wall 240m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 230.40 $ 691.20 153.60 $ 460.80 $ (230.40) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 230.40 $ 12,672.00 153.60 $ 8,448.00 $ (4,224.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 151.20 $ 8,316.00 100.80 $ 5,544.00 $ (2,772.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 342.00 $ 18,810.00 228.00 $ 12,540.00 $ (6,270.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 32.40 $ 2,592.00 21.60 $ 1,728.00 $ (864.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,800.00 $ 5,400.00 1,200.00 $ 3,600.00 $ (1,800.00) Deduction
1:3
requirement

Total $ 48,481.20 $ 32,320.80 $ (16,160.40) Deduction

09/17/2017 Page 25 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sufaid Ghaw Ulya School Reference#:- A/D-B-26
Contracted Cost (USD) $ 44,730.20

Revised Contraceted Cost (USD) $ 82,437.80

Boundry wall 320m Type-B Girls Boundry wall 600m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 204.80 $ 614.40 384.00 $ 1,152.00 $ 537.60 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 204.80 $ 11,264.00 384.00 $ 21,120.00 $ 9,856.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 134.40 $ 7,392.00 252.00 $ 13,860.00 $ 6,468.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 304.00 $ 16,720.00 570.00 $ 31,350.00 $ 14,630.00 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 28.80 $ 2,304.00 54.00 $ 4,320.00 $ 2,016.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,600.00 $ 4,800.00 3,000.00 $ 9,000.00 $ 4,200.00 Addition
1:3
requirement

Total $ 43,094.40 $ 80,802.00 $ 37,707.60 Addition

09/17/2017 Page 26 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Quibatho Girl school Reference#:- A/D-B-27
Contracted Cost (USD) $ 37,996.70

Revised Contraceted Cost (USD) $ 24,529.70

Boundry wall 270m Type-B Girls Boundry wall 170m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 172.80 $ 518.40 108.80 $ 326.40 $ (192.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 172.80 $ 9,504.00 108.80 $ 5,984.00 $ (3,520.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 113.40 $ 6,237.00 71.40 $ 3,927.00 $ (2,310.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 256.50 $ 14,107.50 161.50 $ 8,882.50 $ (5,225.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 24.30 $ 1,944.00 15.30 $ 1,224.00 $ (720.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,350.00 $ 4,050.00 850.00 $ 2,550.00 $ (1,500.00) Deduction
1:3
requirement

Total $ 36,360.90 $ 22,893.90 $ (13,467.00) Deduction

09/17/2017 Page 27 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Warzaq Girls School Reference#:- A/D-B-28
Contracted Cost (USD) $ 60,890.60

Revised Contraceted Cost (USD) $ 49,443.65

Boundry wall 440m Type-B Girls Boundry wall 355m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 281.60 $ 844.80 227.20 $ 681.60 $ (163.20) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 281.60 $ 15,488.00 227.20 $ 12,496.00 $ (2,992.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 184.80 $ 10,164.00 149.10 $ 8,200.50 $ (1,963.50) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 418.00 $ 22,990.00 337.25 $ 18,548.75 $ (4,441.25) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 39.60 $ 3,168.00 31.95 $ 2,556.00 $ (612.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,200.00 $ 6,600.00 1,775.00 $ 5,325.00 $ (1,275.00) Deduction
1:3
requirement

Total $ 59,254.80 $ 47,807.85 $ (11,446.95) Deduction

09/17/2017 Page 28 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Choythaman girl school Reference#:- A/D-B-29
Contracted Cost (USD) $ 18,065.54

Revised Contraceted Cost (USD) $ 27,357.77

Boundry wall 122m Type-B Girls Boundry wall 191m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 78.08 $ 234.24 122.24 $ 366.72 $ 132.48 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 78.08 $ 4,294.40 122.24 $ 6,723.20 $ 2,428.80 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 51.24 $ 2,818.20 80.22 $ 4,412.10 $ 1,593.90 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 115.90 $ 6,374.50 181.45 $ 9,979.75 $ 3,605.25 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 10.98 $ 878.40 17.19 $ 1,375.20 $ 496.80 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 610.00 $ 1,830.00 955.00 $ 2,865.00 $ 1,035.00 Addition
1:3
requirement

Total $ 16,429.74 $ 25,721.97 $ 9,292.23 Addition

09/17/2017 Page 29 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Dara e kooprook primary school Reference#:- A/D-B-30
Contracted Cost (USD) $ 48,605.90

Revised Contraceted Cost (USD) $ 59,471.30

Boundry wall 160m Type-B Girls Boundry wall 230m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Furniture Revised Components


.

Latrin

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 102.40 $ 307.20 147.20 $ 441.60 $ 134.40 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 102.40 $ 6,656.00 147.20 $ 9,568.00 $ 2,912.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 67.20 $ 4,368.00 96.60 $ 6,279.00 $ 1,911.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 152.00 $ 9,880.00 218.50 $ 14,202.50 $ 4,322.50 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 14.40 $ 1,224.00 20.70 $ 1,759.50 $ 535.50 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 800.00 $ 2,400.00 1,150.00 $ 3,450.00 $ 1,050.00 Addition
1:3
requirement

Total $ 24,835.20 $ 35,700.60 $ 10,865.40 Addition

09/17/2017 Page 30 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sar Murghi school Reference#:- A/D-B-31
Contracted Cost (USD) $ 48,605.90

Revised Contraceted Cost (USD) $ 28,849.80

Boundry wall 350m Type-B Boys Boundry wall 200m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 224.00 $ 672.00 128.00 $ 384.00 $ (288.00) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 224.00 $ 14,560.00 128.00 $ 8,320.00 $ (6,240.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 147.00 $ 9,555.00 84.00 $ 5,460.00 $ (4,095.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 252.00 $ 16,380.00 144.00 $ 9,360.00 $ (7,020.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 31.50 $ 2,677.50 18.00 $ 1,530.00 $ (1,147.50) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,260.00 $ 3,780.00 720.00 $ 2,160.00 $ (1,620.00) Deduction
1:3
requirement

Total $ 47,624.50 $ 27,214.00 $ (20,410.50) Deduction

09/17/2017 Page 31 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Dara e Chasht Primary School Reference#:- A/D-B-32
Contracted Cost (USD) $ 41,307.70

Revised Contraceted Cost (USD) $ 48,452.51

Boundry wall 170m Type-B Boys Boundry wall 223m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 108.80 $ 326.40 142.72 $ 428.16 $ 101.76 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 108.80 $ 7,072.00 142.72 $ 9,276.80 $ 2,204.80 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 71.40 $ 4,641.00 93.66 $ 6,087.90 $ 1,446.90 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 122.40 $ 7,956.00 160.56 $ 10,436.40 $ 2,480.40 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 15.30 $ 1,300.50 20.07 $ 1,705.95 $ 405.45 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 595.00 $ 1,785.00 780.50 $ 2,341.50 $ 556.50 Addition
1:3
requirement

Total $ 23,080.90 $ 30,276.71 $ 7,195.81 Addition

09/17/2017 Page 32 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Pasroya girl school Reference#:- A/D-B-33
Contracted Cost (USD) $ 79,022.50

Revised Contraceted Cost (USD) $ 80,574.70

Boundry wall 240m Type-B Girls Boundry wall 250m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

Latrin
..

Water Well & 6-Class Electric


..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 153.60 $ 460.80 160.00 $ 480.00 $ 19.20 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 153.60 $ 9,984.00 160.00 $ 10,400.00 $ 416.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 100.80 $ 6,552.00 105.00 $ 6,825.00 $ 273.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 228.00 $ 14,820.00 237.50 $ 15,437.50 $ 617.50 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 21.60 $ 1,836.00 22.50 $ 1,912.50 $ 76.50 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,200.00 $ 3,600.00 1,250.00 $ 3,750.00 $ 150.00 Addition
1:3
requirement

Total $ 37,252.80 $ 38,805.00 $ 1,552.20 Addition

09/17/2017 Page 33 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sartarnok Girls School Reference#:- A/D-B-34
Contracted Cost (USD) $ 77,816.90

Revised Contraceted Cost (USD) $ 68,503.70

Boundry wall 260m Type-B Girls Boundry wall 200m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets GI-Sheet Revised Components


.

Furniture

Latrin
..

Water Well
..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 166.40 $ 499.20 128.00 $ 384.00 $ (115.20) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 166.40 $ 10,816.00 128.00 $ 8,320.00 $ (2,496.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 109.20 $ 7,098.00 84.00 $ 5,460.00 $ (1,638.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 247.00 $ 16,055.00 190.00 $ 12,350.00 $ (3,705.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 23.40 $ 1,989.00 18.00 $ 1,530.00 $ (459.00) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,300.00 $ 3,900.00 1,000.00 $ 3,000.00 $ (900.00) Deduction
1:3
requirement

Total $ 40,357.20 $ 31,044.00 $ (9,313.20) Deduction

09/17/2017 Page 34 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Dagha Middle School Reference#:- A/D-B-35
Contracted Cost (USD) $ 34,232.00

Revised Contraceted Cost (USD) $ 49,754.00

Boundry wall 210m Type-B Girls Boundry wall 310m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 134.40 $ 403.20 198.40 $ 595.20 $ 192.00 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 134.40 $ 8,736.00 198.40 $ 12,896.00 $ 4,160.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 88.20 $ 5,733.00 130.20 $ 8,463.00 $ 2,730.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 199.50 $ 12,967.50 294.50 $ 19,142.50 $ 6,175.00 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 18.90 $ 1,606.50 27.90 $ 2,371.50 $ 765.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,050.00 $ 3,150.00 1,550.00 $ 4,650.00 $ 1,500.00 Addition
1:3
requirement

Total $ 32,596.20 $ 48,118.20 $ 15,522.00 Addition

09/17/2017 Page 35 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Solech Boys School Reference#:- A/D-B-36
Contracted Cost (USD) $ 32,679.80

Revised Contraceted Cost (USD) $ 48,667.46

Boundry wall 200m Type-B Girls Boundry wall 303m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 128.00 $ 384.00 193.92 $ 581.76 $ 197.76 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 128.00 $ 8,320.00 193.92 $ 12,604.80 $ 4,284.80 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 84.00 $ 5,460.00 127.26 $ 8,271.90 $ 2,811.90 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 190.00 $ 12,350.00 287.85 $ 18,710.25 $ 6,360.25 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 18.00 $ 1,530.00 27.27 $ 2,317.95 $ 787.95 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,000.00 $ 3,000.00 1,515.00 $ 4,545.00 $ 1,545.00 Addition
1:3
requirement

Total $ 31,044.00 $ 47,031.66 $ 15,987.66 Addition

09/17/2017 Page 36 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sardara Chasht School Reference#:- A/D-B-37
Contracted Cost (USD) $ 45,097.40

Revised Contraceted Cost (USD) $ 32,058.92

Boundry wall 280m Type-B Girls Boundry wall 196m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 179.20 $ 537.60 125.44 $ 376.32 $ (161.28) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 179.20 $ 11,648.00 125.44 $ 8,153.60 $ (3,494.40) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 117.60 $ 7,644.00 82.32 $ 5,350.80 $ (2,293.20) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 266.00 $ 17,290.00 186.20 $ 12,103.00 $ (5,187.00) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 25.20 $ 2,142.00 17.64 $ 1,499.40 $ (642.60) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,400.00 $ 4,200.00 980.00 $ 2,940.00 $ (1,260.00) Deduction
1:3
requirement

Total $ 43,461.60 $ 30,423.12 $ (13,038.48) Deduction

09/17/2017 Page 37 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Sarmaqol School Reference#:- A/D-B-38
Contracted Cost (USD) $ 38,888.60

Revised Contraceted Cost (USD) $ 37,336.40

Boundry wall 240m Type-B Girls Boundry wall 230m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 153.60 $ 460.80 147.20 $ 441.60 $ (19.20) Deduction
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 153.60 $ 9,984.00 147.20 $ 9,568.00 $ (416.00) Deduction

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 100.80 $ 6,552.00 96.60 $ 6,279.00 $ (273.00) Deduction
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 228.00 $ 14,820.00 218.50 $ 14,202.50 $ (617.50) Deduction
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 21.60 $ 1,836.00 20.70 $ 1,759.50 $ (76.50) Deduction
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 1,200.00 $ 3,600.00 1,150.00 $ 3,450.00 $ (150.00) Deduction
1:3
requirement

Total $ 37,252.80 $ 35,700.60 $ (1,552.20) Deduction

09/17/2017 Page 38 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Se Chak Boys School Reference#:- A/D-B-39
Contracted Cost (USD) $ 34,292.60

Revised Contraceted Cost (USD) $ 53,342.40

Boundry wall 240m Type-B Boys Boundry wall 380m Type-B Boys

Gate

Garbage Collection Point

Contracted Componets Revised Components


.

..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 153.60 $ 460.80 243.20 $ 729.60 $ 268.80 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 153.60 $ 9,984.00 243.20 $ 15,808.00 $ 5,824.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 100.80 $ 6,552.00 159.60 $ 10,374.00 $ 3,822.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 172.80 $ 11,232.00 273.60 $ 17,784.00 $ 6,552.00 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 21.60 $ 1,836.00 34.20 $ 2,907.00 $ 1,071.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 864.00 $ 2,592.00 1,368.00 $ 4,104.00 $ 1,512.00 Addition
1:3
requirement

Total $ 32,656.80 $ 51,706.60 $ 19,049.80 Addition

09/17/2017 Page 39 of 40
Ministry of Education
Department of Construction
Architecture and Engineering Section
Estimation Section
School Name Miana Mulk Sarab Girls School Reference#:- A/D-B-40
Contracted Cost (USD) $ 73,953.80

Revised Contraceted Cost (USD) $ 96,847.70

Boundry wall 400m Type-B Girls Boundry wall 570m Type-B Girls

Gate

Garbage Collection Point

Contracted Componets Water Well Revised Components


.

GI-Sheet

Furniture
..

..

Component A-(Boundry wall)


Boundary Wall, Type-B, Stone Masonry Wall

Revised Contract Difference in Type of


Orignal contract Orignal Contract Revised Contract
S.No Description of Work Unit Quantity as per Cost//change order variation(addition/
Quantity Total Cost(USD) Cost(USD)
varition order amount deduction)

Excavition of foundation in grade 3


1 M3 256.00 $ 768.00 364.80 $ 1,094.40 $ 326.40 Addition
land with all requirements

Stone masonary of foundation with


1:6
2 1:6 mortar with high quality granite M3 256.00 $ 14,080.00 364.80 $ 20,064.00 $ 5,984.00 Addition

stone with all requirements

Super stone masonary(Kursy) with



3 1:6 mortar with high quality granite M3 168.00 $ 9,240.00 239.40 $ 13,167.00 $ 3,927.00 Addition
1:6
stone with all requirements

Super stone masonary with 1:6



4 mortar with high quality granite M3 380.00 $ 20,900.00 541.50 $ 29,782.50 $ 8,882.50 Addition
1:6
stone with all requirements

PCC on the top of stone masonary


5 M3 36.00 $ 2,880.00 51.30 $ 4,104.00 $ 1,224.00 Addition
and walls 1:2:4 with all requirements 1:2:4

Pointing with 1:3 mortar of the wall



7 including the cleaning with all M2 2,000.00 $ 6,000.00 2,850.00 $ 8,550.00 $ 2,550.00 Addition
1:3
requirement

Total $ 53,868.00 $ 76,761.90 $ 22,893.90 Addition

09/17/2017 Page 40 of 40

S-ar putea să vă placă și