:

:
:
:

16 - 1612-0019-2b

9 10 11 12 13 14

!#DIV/0

0.00

0.00

0.00

0.00

m3

15.44

A1

!#DIV/0

0.00

0.00

0.00

0.00

m3

17.10

150

A2

!#DIV/0

0.00

0.00

0.00

0.00

0.88

A3

!#DIV/0

90%

!#DIV/0

0.00

0.00

0.0

0.00

0.12

A3

!#DIV/0

0.00

0.00

0.00

0.00

month

1.00

A4

!#DIV/0

!#DIV/0

10%


:
:
:
:

15 16

ok

399.87

35

0.033

83.11

46

399.90

70.0

56

46

ok

399.84

35

0.022

30.72

17

399.87

70.0

100

17

ok

399.83

35

0.011

27.11

15

399.84

70.0

55

15

ok

399.81

35

0.191

541.91

300

400.0

70.0

50

300

ok

399.79

35

0.023

21.69

12

399.81

70.0

150

12

ok

399.77

35

0.013

25.30

14

399.79

70.0

70

14

ok

399.75

35

0.024

28.92

16

399.77

70.0

117

16

ok

399.74

35

0.009

30.73

17

399.75

70.0

40

17

ok

399.73

35

0.007

16.27

399.74

70.0

60

ok

399.65

35

0.084

39.77

22

399.73

70.0

298

22

ok

399.63

35

0.022

63.28

35

399.65

70.0

50

35

ok

399.51

35

0.117

110.29

61

399.63

70.0

150

61

ok

399.49

35

0.024

34.36

19

399.51

70.0

100

19

ok

399.48

35

0.004

10.85

399.49

70.0

50

ok

399.45

35

0.031

28.94

16

399.48

70.0

150

16

ok

399.40

35

0.049

68.74

38

399.45

70.0

100

38

ok

399.38

35

0.019

18.09

10

399.40

70.0

150

10

ok

399.36

35

0.023

27.14

15

399.38

70.0

120

15

ok

399.35

35

0.011

27.14

15

399.36

70.0

60

15

ok

399.94

35

0.064

180.64

100

400.0

70.0

I=P/3*V*cosin
( )
)A=2*L*I/K*5%(V

U=3*L*I/K*A*V

()16( )15( )14( )13( )12( )11( )10( )9( )8( )7( )6( )5( )4( )3( )2( )1( )5( )4( )3( )2( )1

ok

399.90

35

0.037

39.75

22

399.94

70.0

131

22

()KVA
() A
()%

I
P
A
L
V
K
U

100

() V

()m/mm2

( ) V

( )mm2

( ) m
50

 ()BoQ
16 - 1612-0019-2b

:

:

:

1.00

1.01

150

2.00
2.01

m3

15.435

md

6.73

m3

17.10

m3

7.70

m3

11.12

2.02

KG

3420.27

2.03

liter

2052.16

2.05

md

5.04

2.06

md

55.58

2.07

3.00

21.00

12

3.01

0.00

10

3.02

10.00

1210

3.03

10.00

3.04

md

3.00

3.05

md

0.00

3.06

1.00

4.00

0.00

4.01

0.00

1.00

A1

A2

A3

3.07

= ()A1+.+A4

4.02

A4

Estimation Sheet
ID-number:16-1612-0019-2b
Province: Balkh
District: Dehdadi
Village:
Baba Kohna
project porpose: construction of Canal
Estimation Project Cost =

Afs

Calculation Sheet:
Incorporating: A. Material Break Down

B. Commodity Calculation

C. Lump Sum Calculation)

Num of QNT QNT

Building

No

1.00

H/Tick L

Total

Unit

Excavition

1.01

21 0.70

0.70

1.50

sub total

15.44 m3

15.44 m3

3.00
PCC- M150

3.01

21 0.70

0.70

1.50

15.44 m3

3.02

21 0.23

0.23

1.50

1.67 m3

3.03

1 1.50

0.50

3.50

0.00 m3

17.10 m3

Remarks

116


16 - 1612-0019-2b

5 pcs

200.00

1,000.00

5 pcs

200.00

1,000.00

2 pcs

1,500.00

3,000.00

4 hand barrow

0 pcs

300.00

0.00

5 barrel(200litr)

1 pcs

500.00

500.00

3 pcs

250.00

750.00

7 compaction tools

1 pcs

1,500.00

1,500.00

8 spad bar

0 pcs

1,000.00

0.00

2 pcs

250.00

500.00

10 nail

20 pcs

50.00

1,000.00

11 string

2.00

200.00

250.00

250.00

100.00

100.00

No
1 shavel with handle

2 Pickaxe
3 Wheel barrow

6 iron bucket

9 sledge hammer

12 meter

100 m
1

1 pcs

Total of Equipment and tools

9,800.00

maintenance of equipment: 5% from total equipment and tools

490.00

13 Sign board

1 pcs

2,000.00

2,000.00

14 Transport

1 pcs

5,000.00

5,000.00

15 stationary

1 pcs

1,000.00

1,000.00

Total of sign board, transport and stationary

Total Equipment, tools and maintenance

8,000.00
18,290.00

16 - 1612-0019-2b

1,000.00

0.00

1,000.00

0.00

3,000.00

0.00

0.00

0.00

500.00

0.00

750.00

0.00

1,500.00

0.00

0.00

0.00

500.00

0.00

1,000.00

0.00

200.00

0.00

250.00
100.00

0.00

9,800.00

0.00

980.00

0.00

2,000.00

0.00

5,000.00

0.00

1,000.00

0.00

8,000.00

0.00

18,780.00

0.00

:5 ()

2b

1391-06-29

UN-HABITAT

( )

!#DIV/0

0.00

!#DIV/0

0.00

150

!#DIV/0

0.00

!#DIV/0

0.0

3
3

2
3

1
2

Facilitating Partner

1.

1.

2.

2.

3.
3.
4.

4.

.1 : .2 .3 .

:7

179

1391-06-29
//

(
)

)
0

( )

()

1790000

1611000

( )

1790000

16-1602-0018-2a

Place office