Sample Estimate For Civil Engg Estimation in MS Excel

GOVERNMENT OF PUNJAB
PROVINCE
PUNJAB
STATION
SARGODHA
DIVISION
PROVINCIAL BUILDINGS DIVISION SARGODHA
SUB DIVISION
PROVINCIAL BUILDINGS SUB DIVISION-I SARGODHA
NAME OF WORK
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA
MINOR HEAD
MAJOR HEAD
ESTIMATED COST
Rs. In Millions
29.479
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA
(GENERAL ABSTRACT OF COST)
Sr. No.
Description
Amount
Main Building
Rs.4726000/-
Residence Grade 18-19
Rs.3709000/-
Servant Quarter 400 Sft
Rs.589000/-
Residence G 1-10
Rs.1419000/-
Garages 5 Nos
Rs.1008000/-
Construction of Chowkidar Hut
Rs.158000/-
Rennovation of Library
Rs.304000/-
Rennovation of Hostel No.1
Rs.1197476/-
Renovation of Hostel No.2
Rs.1201137/-
10 11
Renovation of Hostel No.6 Improvement/Renovation of Main Office Building
Rs.3458424/-
Rs.704060/-
12
Reconstruction of Boundary wall
Rs.4853160/-
13
Repair of Workshop/Farm stores
Rs.878574/-
14
Replacement of Sewerage Line
Rs.1426605/-
15
Rehabilitation of Roads
Rs.2343639/-
16
External Development
Rs.159000/-
Total: Add 3% Contigency Charges
Rs.28135075/Rs.844052/-
Add WAPDA and Sui Gas connection charges Rs.500000/Total: Say. OR Rs. in Millions Rs.29479127/Rs.29479000/29.479
Sub Divisional Officer Provincial Buildings Sub Division-I Sargodha
Executive Engineer Provincial Buildings Division Sargodha
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA CONSTRUCTION OF MAIN BUILDING
Sr. No. (ABSTRACT OF COST) Description Amount
Cost of Buildings Portion.
Rs.
4420150.00
Cost of Electric Installation.
Rs.
223000.00
Cost of Gas Fittings
Rs.
83000.00
Total: -
Rs.
4726150.00
Say.
Rs. 4726000.00
CONSTRUCTION OF MAIN BUILDING Building Protion

1 Excavation in foundation of building, bridges and other structures, including dagbelling, dressing, refilling around structure with excavated earth, watering and rammiing lead upto one chain (30 m) and lift upto 5 ft. (1.5 m) b) in ordinary soil
H wall
V walls
PP F/B F/B
1 1 1 1 1 1 1 1 1 1 1
2 x3 x1 x1 x2 x2 x1 x2 x2 x1 x2
x54-1/8 x24-1/8 x19-1/8 x48-3/8 x41-1/8 x48-7/8 x4 x88 x36 x70 x15
x10 x7 x6 x8 x6 x8 x6 x1-1/2 x1-1/2 x1-1/2 x4
x4 x4 x4 x4 x4 x4 x4 x1 x1 x1 x1
Total 14159 Cft Termite Proofing of Buildings by spraying anti termite liquid with chemical (Biflux or Dursban) consisting of one liter of chemical (Biflux or Dursban) and 40 liter of water for and area of 175Sft as approved directed by the Engineer Incharge. 2 3 1 1 2 2 1 1 2 1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x54-1/8 x24-1/8 x19-1/8 x48-3/8 x41-1/8 x48-7/8 x4 x60 x30 x54 x26 x23 x22 x24 x22 x24 x22 x30 x20 x15-1/2
= = = = = = = = = = = =
4330 2027 459 1548 1974 3128 96 264 108 105 120
Cft Cft Cft Cft 13562Cft-Marked=A Cft Cft Cft Cft Cft 597Cft-Marked=B Cft Cft
@Rs.2795.75%oCft
Rs. 39585/-
V walls
Total 14143 Cft @Rs.522.40%Sft Rs. 73883/P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth. i- 1:6:12 Ratio 13562Cft x 1/4 x 3/4 Total P/Laying watering ramming brick or stone ballast 11/2" to 2"gauge in foundation and plinth.
Take Qty 1/2 of Item No.1 marked "B" 597Cft
= = = = = = = = = = =
2815 1665 421 1161 1810 2346 88 1800 1200 837
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft
Take Qty 3/16 of Item No.1 marked "A"
2543 Cft 2543 Cft
@Rs.5384.55%Cft
Rs. 136929/-
x 2/3
Total
FALSE
Cft 0 Cft
@Rs.2158.20%Cft
Rs. 0/-
Pacca brick work with cement sand mortar in foundation and plinth.i) Ratio 1:6
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x1 x1 x1 x1 x1
x70-1/8 x69-3/4 x69-3/8 x69 x68-5/8 x68-1/4 x67-7/8 x67-1/2 x67-1/8 x66-3/4 x66-3/8 x66 x65-5/8 x65-1/4 x64-7/8 x64-1/2 x64-1/8 x63-3/4 x63-3/8 x63 x62-5/8 x62-1/4 x49-3/8 x49 x48-5/8 x48-1/4 x47-7/8 x47-1/2 x47-1/8 x46-3/4 x46-3/8 x46 x45-5/8 x45-1/4 x44-7/8 x44-1/2 x44-1/8 x43-3/4 x43-3/8 x43 x17-5/8 x18 x18-3/8 x18-3/4 x19-1/8
x9 x8-5/8 x8-1/4 x7-7/8 x7-1/2 x7-1/8 x6-3/4 x6-3/8 x6 x5-5/8 x5-1/4 x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x7-1/2 x7-1/8 x6-3/4 x6-3/8 x6 x5-5/8 x5-1/4 x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3
x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x2 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x3 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
316 301 286 272 257 243 229 215 201 188 174 161 148 135 122 109 96 84 71 59 47 280 185 175 164 154 144 134 124 114 104 95 86 76 67 58 50 41 33 290 20 19 17 16 14
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft
V walls E
F1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2
x19-1/2 x19-7/8 x20-1/4 x20-5/8 x21 x21-3/8 x52-1/16 x52-7/16 x52-13/16 x53-3/16 x53-9/16 x53-15/16 x54-5/16 x54-11/16 x55-1/16 x55-7/16 x55-13/16 x56-3/16 x56-9/16 x56-15/16 x22-1/8 x22-1/2 x22-7/8 x23-1/4 x23-5/8 x24 x24-3/8 x24-3/4 x25-1/8 x25-1/2 x25-7/8 x26-1/4 x23-5/8 x24 x24-3/8 x24-3/4 x25-1/8 x25-1/2 x25-7/8 x26-1/4 x26-5/8 x27 x27-3/8 x27-3/4 x28-1/8 x28-1/2 x23-5/8 x24 x24-3/8
x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x6 x5-5/8 x5-1/4 x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x5-1/4 x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x6 x5-5/8 x5-1/4 x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x6 x5-5/8 x5-1/4
x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x3-1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x3-3/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x3-1/4 x 1/4 x 1/4 x 1/4
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
13 11 9 8 6 64 78 74 69 65 60 56 51 46 41 36 31 26 21 208 58 55 51 48 44 41 37 32 28 24 19 221 71 68 64 60 57 53 49 44 40 35 31 26 21 208 71 68 64
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft
Toe wall
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 2 2 1 2 2 2
x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x1 x1 x1 x1 x1 x1
x24-3/4 x25-1/8 x25-1/2 x25-7/8 x26-1/4 x26-5/8 x27 x27-3/8 x27-3/4 x28-1/8 x28-1/2 x28-7/8 x10-15/16 x11-5/16 x11-11/16 x12-1/16 x12-7/16 x12-13/16 x13-3/16 x13-9/16 x13-15/16 x14-5/16 x14-11/16 x12-1/4 x12-5/8 x87-1/4 x36-3/4 x54-1/4 x15 x15 x15
x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x5-1/4 x4-7/8 x4-1/2 x4-1/8 x3-3/4 x3-3/8 x3 x2-5/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x4 x3 x2
x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x3 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x 1/4 x3-1/2 x3-1/2 x3-1/2 x3-1/2 x2 x 1/2 x 1/2
Total 10809 Cft @Rs.8354.70%Cft Rs. 903060/12 Providing and laying reinforced cement concrete (including prestressed concrete), using coarse sand and screened graded and washed aggregate, in required shape and design,including forms, moulds, shuttering, lifting, compacting,curing, rendering and finishing exposed surface, complete (but excluding the cost of steel reinforcement, its fabrication and placing in position, etc.):- (a) (i) Reinforced cement concrete in roof slab, beams,columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (3) (c) Type C (nominal mix 1:2:4) Lintels
W1 lintel and design W2 lintel Purgolas Vert Purgolas Hor W3 lintel and design
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
60 57 53 49 44 40 35 31 26 21 16 130 29 28 26 25 23 22 20 18 16 13 11 7 66 458 193 142 240 45 30
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft
6 2 2 2 7
x1 x1 x4 x2 x1
x10-1/2 x7-1/2 x3 x6-3/4 x6-1/2
x2-5/8 x1-1/8 x 1/2 x 1/2 x1-1/2
x 3/4 x2-1/2 x2-1/2 x2-1/2 x 3/4
= = = = =
124 Cft 42 Cft 30 Cft 34 Cft 51 Cft
W1 design vert Design bracing W3 Design Vert
6 6 7
x1 x1 x1
x15-3/8 x6-1/2 x5-1/2
x 3/4 x 3/8 x 3/4
x 3/4 x 3/8 x 3/8
= = = =
52 Cft 5 Cft 11 Cft
Front designs vert portion 2
2
Hor Portion bracing Office window lintel D1 linels D2 D3 two no combined linel beams lab C rooms Roof slab C rooms lab Office Store Ent hall Pardi
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x19-1/8 x19-1/8 x10-1/8 x6-3/4 x6-1/2 x6-1/2 x5-1/2 x10 x32-1/4 x21-7/8 x43 x62-1/4 x17-1/2 x10-3/4 x35-1/4 x275-3/4
x2-1/4 x1-1/2 x2-1/4 x1-1/4 x 3/4 x1-1/8 x2-1/2 x1-1/8 x1-1/2 x1-1/4
x 3/4 x 3/4 x2-1/2 x 3/4 x 3/4 x 3/4 x 1/4 x1 x2 x1-1/2 x 5/12 x 5/12 x 5/12 x 5/12 x 5/12 x3
2 2 1 2 3 1 3 2 1 1 1 1 1 1
= = = = = = = = = = = = = = = = = = = =
65 Cft 43 Cft 114 Cft 13 Cft 4 Cft 11 Cft 10 Cft 11 Cft 290 Cft 82 Cft 578 836 64 39 228 273 3010 25 31 15 71 Cft Cft Cft Cft Cft Cft Cft @Rs.201.95/Cft Rs. 607870/Cft. Cft. Cft.
Cft. @Rs.149.35/Cft Rs. 10604/-
x32-1/4 x32-1/4 x8-3/4 x8-3/4 x15-1/2 x 1/3 Total ii) -do- in slab of raft strip foundation complete. B.P 5 x2 x3 x1-1/8 Front designs 2 found x1 x5 x5 W1 design found 6 x1 x2 x2
x 3/4 x 5/8 x 5/8 Total.
13 Fabrication of M.S reinforcement i/c cutting bending binding laying in postion making joints and fastenings inculding cost of binding wire and labour charges for binding of steel reinforcement (also includes removal of rust from bars):- b- deformad 3010 x6.75 71 x6.75 7 Providing and laying damp proof course with c conc (1:2:4):- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: 1 1/2"" thick. 2 x2 x62-1/8 2 x2 x30 1 x2 x54-1/4 1 x1 x30 x0.454 x0.454 = = = 9224 Kg 218 Kg 9442 Kg @Rs.8973.05%Kg Rs. 847235/-
x1-1/8 x1-1/8 x1-1/8 x1-1/8
= = = =
280 135 122 34
Sft. Sft. Sft. Sft.
1 2 2 1
x1 x2 x2 x1
x27 x30 x43 x13
x 3/4 x1-1/8 x1-1/8 x 3/4 Total
= = = = =
20 135 194 10
Sft. Sft. Sft. Sft.
930 Sft. @Rs.2810.60%Sft Rs. 26139/-
7 Providing and laying vertical damp proof course with cement sand plaster and bitumen coating:- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: ii) 1:3 a) 3/4" thick.
1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1
x30 x60 x30 x14 x14 x30 x40 x30 x12
x1 x1 x1 x1 x1 x1 x1 x1 x1 Total
= = = = = = = = = =
30 60 30 14 14 30 40 30 12
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
260 Sft. @Rs.2050.50%Sft Rs. 5331/-
8 Filling, watering, ramming, earth under floor with i) with surplus earth from foundation, etc.
Take 2/3 of It.No.1 Cft
x 2/3 Total.
= =
14159 Cft 14159 Cft.@Rs.1346.40%oCft Rs. 19064/-
8-i Filling, watering, ramming, earth under floor with ii) New earth excavated from out side lead up to 3 miles.
Ent hall Plateform Lab Off CR
PP
1 1 1 1 2 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x 1/2 x1 x1 x1
x35-1/4 x38-1/5 x60 x8 x30 x8 x8 x35-1/4 x260 x60 x13-1/4
x15-1/2 x4-1/2 x30 x16-3/4 x20 x16-3/4 x10 x15-1/2 x3-1/4 x27 x17-1/8 Total
x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1 x1 x1
Net Qty. 10287.0 ( - ) 14159 -3872 Cft.@Rs.5343.95%oCft Rs. 0/12 P/L c conc plain (1:2:4) i/c placing mixing finishing curing etc complete.
Ent hall Plateform
= = = = = = = = =
= = = =
956 301 3150 235 2100 235 140 478 845 1620 227 10287
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft
1 1
x1 x1
x35-1/4 x38-1/5
x15-1/2 x4-1/2 Total
x 1/8 x 1/8
= = =
68 Cft 21 Cft 89 Cft
@Rs.12806.65/%Cft
Rs. 11398/-
11 Pacca brick work c/s (1:6) mortar in G.F 2 2 1 1 1 2 2 1

Deduction. D1 D2 D3 W1 W2 W3 W4 Lintels D D2 D3 W1 W2 W3 W4
x1 x1 x1 x1 x1 x1 x1 x1
x62-1/4 x30 x30 x27 x54-1/4 x30 x43 x13
x1-1/8 x1-1/8 x 3/4 x 3/4 x1-1/8 x1-1/8 x1-1/8 x 3/4 Total.
x14 x14 x14 x14 x14 x14 x14 x14
= = = = = = = = = = = = = = = = = = = = = = = = =
1961 945 315 284 854 945 1355 137 6796 143 63 55 297 111 217 50 4 6 5 48 20 38 7 1064
Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
3 2 2 6 3 7 4 1 2 2 6 3 7 4
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x5 x4 x3-1/2 x8 x6 x5 x2 x5 x5 x4-1/2 x9-1/2 x7-4/5 x6-1/2 x3
x1-1/8 x8-1/2 x1-1/8 x7 x1-1/8 x7 x1-1/8 x5-1/2 x1-1/8 x5-1/2 x1-1/8 x5-1/2 x1-1/8 x5-1/2 x1-1/8 x 3/4 x1-1/8 x 1/2 x1-1/8 x 1/2 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/8 x 1/2 Total Ded. 1064
Net Qty. 6796 (-) 18 P/F deodar wood panelled or panelled with glazed doors and windows with M.S chowkat consisting of M.S angle iron 1 1 /2"x 1 1/2"x1/4" welded with M.S flat 1 1/2"x1/4" complete.
D1 D2 D3
5732 Cft.@Rs.9506.35%Cft Rs. 544904/-
3 2 2
x1 x1 x1
x5 x4 x3-1/2 Total
x8-1/2 x7 x7
18-i P/F iron sliding bolts to doors 12" long
= = = = =
128 56 49 233 7
Sft. Sft. Sft. Sft. @Rs.488.10/Sft Rs. 113727/No @Rs.124.65/E Rs. 873/-
18 Providing and fixing steel windows with openable glazed panels, using beam section for frame 1"x1"x5/8"x1/8" For fixed pannels, the composite(40x25x16x3 mm), Z-section for leaves "x1"x"x1/8" (20x25x20x3 mm), T-section sashes 1"x1"x1/8" (25x25x3mm), glass panes, wooden screed for glazing embedded metre.over a thin layer of putty duly screwed with leaves, brass fittings, holdfast, duly painted, complete in all respects, including all cost of material and labour, etc. as per approved design and as directed by the Engineer Incharge. fixed with wire gauze, 24 SWG glass pane 5 mm thick. Providing and fixing M.S. flat "x1/8" (13mm x 3mm) grill Per Sft. including " x 1/8" (20 mmx3 mm) M.S. flat frame, in windows of approved design, including painting three coats, complete in all respects.
W1 W2 W3 W4
6 3 7 4
x1 x1 x1 x1
x8 x6 x5 x2 Total
x5-1/2 x5-1/2 x5-1/2 x5-1/2
= = = = =
264 99 193 44 600
Sft. Sft. Sft. Sft. Sft. @Rs.423.50/Sft Rs. 254100/-
22 Single layer of tiles 9"x4"x1" (225x113x40 mm) laid over 4"(100 mm) earth and 1" (25 mm) mud plaster without Bhoosa, grouted with cement sand 1:3 on top of RCC roof slab, provided with 34 lbs. per %Sft. or 1.72 Kg/Sq.m bitumen coating sand blinded i/c supplying and laying polythene sheet over DPC under floors and on roofs etc 500 gauge.
C rooms
1 1 1
x1 x1 x 1/2
x61-1/2 x31-1/2 x54-1/4
x31-1/2 x32-1/4 x35-1/2 Total
= = = = = =
1937 Sft 1016 Sft 963 Sft 3916 Sft. 24 Sft. 24 Sft. 3892 Sft. @Rs.3983.80%Sft Rs. 155049/-
Deduction. Khurra
x6
x2
x2 Total 24
Net Qty 3916 (-) 23 Khuras on roof 2'x2'x6" (600 x 600 x 150 mm)
=
24 Providing, laying, cutting, jointing, testing and disinfecting pipe line in trenches with P.V.C. pipes of B.S.S. with `D' and valves is not included in the Class working pressure complete in all respects:- 4" dia 1 x10 x16 Total 25 Providing and installing P.V.C. bends, of B.S.S. class D working pressure. 4"dia
6 No @Rs.281.80/E Rs. 1691/-
=
=
160 Rft. 160 Rft.@Rs.222.20/Rft Rs. 35552/-
1 x10 x1 25 Providing and installing P.V.C. Tee, of B.S.S. class D working pressure. 4"dia 1 x10 x1 17 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:1 2 1 1 1 x2 x2 x2 x2 x2 x(60 x(30 x(80 x(8 x(35-1/4 +30 ) +20 ) +16-3/4) +10 ) +15-1/2) Total x13-1/2 x13-1/2 x13-1/2 x13-1/2 x13-1/2
10 No @Rs.469.30/Each Rs. 4693/-
= = = = = =
=
10 No @Rs.957.10/Each Rs. 9571/-
2430 2700 2612 486 1370 9598
Sft. Sft. Sft. Sft. Sft. Sft. @Rs.990.80%Sft Rs. 95097/-
16 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs , 1:2 ratio. 1 x1 x60 x30 2 x1 x30 x20 1 1 1 x1 x1 x1 x8 x8 x35-1/4 x16-3/4 x10 x15-1/2 Total 34 Cement pointing struck joint (1:2) mixed with red oxide pigment to match the colour of bricks. 2 1 1 1 1 Deductions W1 W2 W3 W4 D1 x2 x2 x1 x1 x1 x32-1/4 x14 x62-1/4 x43 x75 Total(A) 6 3 7 4 2 x1 x1 x1 x1 x1 x8 x6 x5 x2 x5 Total(B) x5-1/2 x5-1/2 x5-1/2 x5-1/2 x8-1/2 685 x14 x14 x2 x2 x2
= = = = =
1800 Sft. 1200 Sft. 134 Sft. 80 Sft. 546 Sft. 3760 Sft.
@Rs.1267.15%Sft
Rs. 47645/-
= = = = = = = = = = = =
=
1806 392 125 86 150 2559 264 99 193 44 85
Sft. Sft. Sft. Sft. Sft. Sft Sft. Sft. Sft. Sft. Sft.
@Rs.1279.00%Sft
2559 Net Total (A-B) 9 Supply and filling of sand under floor or plugging in wells. 1 2 1 1 1 2 2 2 1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x60 x30 x8 x8 x35-1/4 x85-3/4 x32-1/4 x14 x54
685 Sft 1874 Sft
Rs. 23968/-
x30 x20 x16-3/4 x10 x15-1/2 x2-1/4 x2-1/4 x2-1/4 x2-1/4
x 1/3 x 1/3 x x x x x x x 1/3 1/3 1/3 1/3 1/3 1/3 1/3
= = = = = = = = =
594 Cft 396 Cft 44 26 180 127 48 21 40 Cft Cft Cft Cft Cft Cft Cft
x1
x12
x2-1/4 Total
x 1/3
= =
9 Cft 1485 Cft @Rs.947.80%Cft Rs. 14075/-
10 Providing, laying, watering and ramming brick ballast 1" to 2"(40 mm to 50 mm) gauge mixed with 25% sand, for floor foundation, complete in all respects.
Take sme Qty of It.No
9
Total
= =
1485 Cft 1485 Cft.@Rs.2324.90%Cft Rs. 34525/-
29 2"(40 mm) thick mosaic flooring, consisting of " mosaic topping of one part of cement and marble powder in the ratio of 3:1 and two parts of marble chips,laid over 1.5"(25 mm) thick floor of 1:2:4 cement concrete, including rubbing and polishing complete with finishing :- (a) using grey cement Lab 1 x1 x60 Off 1 x1 x8 CR 2 x1 x30 1 x1 x8 1 x1 x8 3 x1 x5 2 x1 x4 2 x1 x3-1/2
x30 x16-3/4 x20 x16-3/4 x10 x1-1/8 x1-1/8 x1-1/8 Total
= = = = = =
=
= =
1800 134 1200 134 80 17 9
Sft Sft Sft. Sft. Sft. Sft. Sft.

@Rs.5928.08%Sft
8 Sft. 3382 Sft.

Rs. 200487/-
29-i 1/2" thick mosaic dado or skirting using white cement i/c rubbing and polishing complete with finishing using grey cement 1 1 1 2 1 1 x2 x1 x1 x1 x1 x1 x(8 x(60 x(8 x(30 x(8 x(8 +7-1/8) +30 ) +16-3/4) +20 ) +16-3/4) +10 ) x x x x x x 1/2 1/2 1/2 1/2 1/2 1/2
Lab Off CR
= = = = = =
15 45 12 50 12 9
Sft. Sft. Sft. Sft. Sft. Sft.
Total = 143 Sft. @Rs.5600.80%Sft Rs. 8009/12 P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage.
Ent hall Plateform
1 1 1 1
x1 x1 x2 x2
x35-1/4 x38-1/5 x(35-1/4 x38-1/5
x15-1/2 x4-1/2 +15-1/2) x 3/7 +4-1/2) x 3/7 Total
= =
=
= =
546 172 42 36 796
Sft Sft Sft Sft Sft @Rs.140.00/Sft Rs. 111440/-
31 Providing and laying conglomerate flooring (two coat work) with top layer of "(13mm)thick wearing surface, for panelling, consisting of one part of cement and 2 parts of stonechips passing 3/16"(6 mm) sieve, over bottom layer ofcement concrete 1:3:6,including surface finishing anddividing in panels i/c rubbing. 2 2 2 1 1 x1 x1 x1 x1 x1 x81-1/4 x32-1/4 x14 x54-1/4 x12 x3 x3 x3 x3 x3 Total
= = = = =
=
488 194 84 163 36 965
Sft. Sft. Sft. Sft. Sft. Sft
@Rs.2988.60%Cft
Rs. 28840/-
32 Providing and fixing marble strip of any shade for dividing the mosaic flooring into panels. a) Size 1" x 3/8" (40 x 10 mm)
Take 70% Qty of It.No. Take 70% Qty of It.No
29
3382
x 70%
2367 Rft
31
965
x 70% Total
= =
676 Rft 3043 Rft @ 5.30/Rft
Rs.16128/-
36 Distempering 3 coats on new surface.
Take Qty item No. Take Qty item No.
17 16
Total
= = =
9598 Sft. 3760 Sft. 13358 Sft @Rs.254.00%Sft Rs. 33929/-
28 Painting new surface:- Preparing surface and painting of doors and windows any type (including edges):3 coats.
Take Double of It.No.18
Sft
x233 Total
= =
466 Sft. 466 Sft. @Rs.1019.20%Sft Rs. 4749/Total

Rs. 4420150/-
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA CONSTRUCTION OF RESIDENCE G 18-19
(ABSTRACT OF COST) Description
Sr. No.
Amount
Rs. 3185711/-
Rs. 132600/-
Cost of Sanitary Installation.
Rs. 108500/-
Rs. 81700/-
Construction of compund wall 4 1/2" thick and 6' high above D.P.C
275 Rft @Rs.727.67/Rft Rs. 200108/-
Total: -
Rs. 3708619/-
Say.
Rs. 3709000/-
Sub Divisional Officer
Executive Engineer
18
DETAILED ESTIMATE FOR CONSTRUCTION OF RESI 2750 SFT Building Protion

1 Excavation in foundation of building, bridges and other structures, including dagbelling, dressing, refilling around structure with excavated earth, watering and rammiing lead upto one chain (30 m) and lift upto 5 ft. (1.5 m) b) in ordinary soil 2 1 1 1 1 1 1 1 1 1 1 1 1 1 V walls 1 1 1 1 1 1 1 1 1 Toe wall 1 1 1 1 1 1 1 1
H walls
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x2 x2 x3 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x21-1/2 x3-1/4 x30-1/4 x3-1/4 x9 x3-1/4 x35-1/2 x3-1/4 x26 x3-1/4 x27-7/8 x3-1/4 x9-3/4 x3-1/4 x16-3/4 x3-1/4 x35 x3-1/4 x18-1/2 x3-1/4 x38-1/4 x2-1/2 x21-3/4 x2-1/2 x7 x2-1/2 x2-3/8 x2-1/2 x15 x2-1/2 x9 x2-1/2 x22-3/4 x2-1/2 x37-5/8 x2-1/2 x17 x2-1/2 x13-3/4 x2-1/2 x27-7/8 x2-1/2 x15-3/4 x2-1/2 x15 x2-1/2 x3 x1-1/2 x40-1/8 x1-1/2 x8-1/4 x1-1/2 x23-5/8 x1-1/2 x48-1/4 x1-1/2 x3 x1-1/2 x12-1/8 x1-1/2 x14-3/8 x1-1/2 Total
x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
419 295 88 346 254 272 95 163 341 180 287 163 53 36 225 203 171 282 128 103 209 118 113 3 45 9 27 54 3 14 16
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft
4544Cft-Marked=A
171Cft-Marked=B
4715 Cft @Rs.2795.75%oCft Rs. 13182/-
2 Termite Proofing of Buildings by spraying anti termite liquid with chemical (Biflux or Dursban) consisting of one liter of chemical (Biflux or Dursban) and 40 liter of water for and area of 175Sft as approved directed by the Engineer Incharge. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x2 x2 x3 x1 x1 x1 x1 x1 x1 x1 x21-1/2 x9-1/4 x30-1/4 x9-1/4 x9 x9-1/4 x35-1/2 x9-1/4 x26 x9-1/4 x27-7/8 x9-1/4 x9-3/4 x9-1/4 x16-3/4 x9-1/4 x35 x9-1/4 x18-1/2 x9-1/4 x38-1/4 x8-1/2 x21-3/4 x8-1/2 x7 x8-1/2 x2-3/8 x8-1/2 x15 x8-1/2 x9 x8-1/2 x22-3/4 x8-1/2 x37-5/8 x8-1/2 x17 x8-1/2 x13-3/4 x8-1/2 x27-7/8 x8-1/2 x15-3/4 x8-1/2 x15 x8-1/2
19
= = = = = = = = = = = = = = = = = = = = = = = =
199 280 83 328 241 258 90 155 324 171 325 185 60 40 255 230 193 320 145 117 237 134 128
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft
Take as per Item Take as per Item No. 30 Take as per Item No. 29
Total 3 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth. i- 1:6:12 Ratio
79 Sft
2029 Sft
= =
1388 Sft 7994 Sft
@Rs.522.40%Sft
Rs. 41761/-
4544Cft Total
x 1/3
# #
= =
1136 Cft. 1136 Cft.@Rs.5930.55%Cft Rs. 67371/-
4 Dry rammed brick or stone ballast 1 1/2"-2" guage.

Take Qty 1/2 of Item No.1 marked "B"
20
171Cft Total
x 1/2
= =
86 Cft. 86 Cft.@Rs.2158.20%Cft Rs. 1856/-
5 Pacca brick work with cement sand mortar in foundation and plinth.i) Ratio 1:6
H walls A 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x2 x2 x2 x2 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x23-3/4 x23-3/8 x23 x22-5/8 x31-3/8 x31 x30-5/8 x11-1/8 x10-3/4 x10-3/8 x10 x37-3/4 x37-3/8 x37 x36-5/8 x27-1/8 x26-3/4 x26-3/8 x26 x49-3/4 x49-3/8 x49 x48-5/8 x39-3/8 x39 x38-5/8 x38-1/4 x12 x11-5/8 x11-1/4 x10-7/8 x19 x18-7/8 x18-1/4 x17-7/8 x37-1/4 x36-7/8 x36-1/2 x36-1/8 x19-5/8 x20 x20-3/8 x20-3/4
x2-1/4 x1-7/8 x1-1/2 x1-1/8 x2-1/4 x1-7/8 x1-1/8 x2-1/4 x1-1/2 x1-1/2 x1-1/8 x1-7/8 x1-1/2 x1-1/8 x1-1/8 x2-1/4 x1-7/8 x1-7/8 x1-1/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x1-7/8 x1-1/2 x1-1/2 x1-1/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x2-1/4 x1-7/8 x1-1/2 x1-1/8 x1-7/8 x1-1/2 x1-1/8 x 3/4
x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x4-1/2 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x5 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
27 22 17 216 18
Cft. Cft. Cft. Cft. Cft.
15 Cft. 155 Cft. 6 4 4 48 18 14 10 175 15 Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
13 Cft. 12 Cft. 146 Cft. 28 23 18 232 18 Cft. Cft. Cft. Cft. Cft.
8 Cft. 6 Cft. 66 Cft.
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x2 x2 x2 x2 x1 x1 x1 x1 x3 x3 x3 x3 x1 x1 x1 x1 x1 x1 x1 x1 x1
x4-7/8 x5-1/4 x5-5/8 x6 x13-1/4 x13-5/8 x14 x14-3/8 x12-7/8 x13-1/4 x13-5/8 x14 x20-7/8 x21-1/4 x21-5/8 x22 x6-7/8 x7-1/4 x7-5/8 x8 x37-7/8 x35-1/4 x35-5/8 x36 x11-7/8 x12-1/4 x12-5/8 x13 x25-5/8
x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8
x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4
= = = = = = = = = = = = = = = = = = = = = = = = = = = = =
2 2 2 19 6 5 4 46 12
Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
21
5 Cft. 4 Cft. 41 Cft. 12 Cft.
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x26 x26-3/8 x26-3/4 x13-5/8 x14 x14-3/8 x14-3/4 x12-7/8 x13-1/4 x13-5/8 x14 x275 x21-1/8 x14-3/8 x38
x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x4 Total.
x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x4-1/4 x2-1/4 x2-1/4 x2-1/4 x2-1/4
PP
Steps
= = = = = = = = = = = = = = = =
10 7 85 6
Cft. Cft. Cft. Cft.
22
5 Cft. 4 Cft. 47 Cft. 6 5 4 45 464 36 24 342 Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
3674 Cft.@Rs.8883.30%Cft Rs. 326372/-
6 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :-(a) with one coat of bitumen and one coat of polythene sheet 500 gauge: i) 11/2" thick.
D.P.C
2nd D.P.C
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x18 x2 x1 x1 x1 x1 x1 x1 x1 x1 x2 x2
x14 x36 x5-1/4 x31-3/8 x8-3/4 x15-1/8 x8 x46-1/8 x14-3/4 x17-1/8 x21-3/4 x5-1/8 x15-1/8 x22 x 3/4 x14 x14 x6 x35-7/8 x5-1/4 x6 x31-3/8 x14 x14-3/8 x22-3/4 x8
x1-1/8 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/8 x 3/4 x 3/4 x1-1/8 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4
= = = = = = = = = = = = = = = = = = = = = = = = = =
16 41 4 35 7 17 9 52 17 19 24 6 11 25 10 32 11 5 40 6 5 24 11 11 34 12
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x15-1/8 x8 x46-1/8 x14 x14-3/4 x19-1/4 x36-1/8 x17-1/8 x14 x21-3/4
x1-1/8 x1-1/8 x1-1/8 x 3/4 x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x1-1/8
= = = = = = = = = =
17 9 52 11 17 14 27 19 11 24
Sft. Sft. 454Sft-Marked=A Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
23
1 1 1 1 1
x1 x1 x1 x18 x13
x16-3/4 x5-1/8 x15-1/8 x 3/4 x 3/4
x 3/4 x1-1/8 x 3/4 x 3/4 x2-1/4 Total.(A) x1-1/8 x1-1/8 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 Total.(B)
= = = = = = = = = = = = = = = = = = = = = =
13 6 11 10 22 747 16 28 6 10 8 4 3 4 5 2 3 2 7 7 105
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
24
D/D openings 1 x1 1 x1 1 x2 1 x4 1 x4 D1 1 x1 D2 1 x1 D3 1 x1 1 x1 1 x1 1 x1 1 x1 1 x1 1 x1
x14 x25-1/4 x4 x3-1/4 x2-1/2 x3-1/2 x3 x3-1/2 x4 x3 x4 x3 x9 x9
Net Total (A-B) 7 Providing and laying vertical damp proof course with cement sand plaster and bitumen coating:- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: 1 x1 x14 x2 1 x1 x17 x2 1 x1 x12 x2 1 x1 x2 x2 1 x1 x6-5/8 x2 1 x1 x6 x2 1 x1 x14 x2 1 x1 x14-3/8 x2 1 x1 x14 x2 1 x1 x16 x2 1 x1 x4-1/2 x2 1 x1 x7 x2 1 x1 x5-1/4 x2 1 x1 x5-5/8 x2 1 x1 x5-3/4 x2 1 x1 x14 x2 1 x1 x8-3/4 x2 1 x1 x9 x2 1 x1 x12 x2 1 x1 x14 x2 1 x1 x14-3/8 x2 1 x1 x5-1/4 x2 1 x1 x1-1/2 x2
642 Sft.@Rs.2810.60%Sft Rs. 18044/-
= = = = = = = = = = = = = = = = = = = = = = =
28 34 24 4 13 12 28 29 28 32 9 14 11 11 12 28 18 18 24 28 29 11 3
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
1 1
x1 x2
x10-3/8 x30
x2 x2 Total
= = =
21 Sft. 120 Sft. 589 Sft.@Rs.2050.50%Sft Rs. 12077/-
25
Take 2/3 of It.No.1 4715
x 2/3 Total.
= 3145 Cft = 3145 Cft.@Rs.1346.40%oCft Rs. 4234/-
8-i Filling, watering, ramming, earth under floor with ii) New earth excavated from out side lead up to 3 miles.
26
Qty item No. 29(Floor ) Qty item No. 30(Floor ) Qty item No. 33(Floor )
PP
79
x1-1/2
=
2029 x1-1/2
119 Cft
174
x1-1/2
= =
3044 Cft 261 Cft
1 1 1
x1 x1 x1
x260 x60 x13-1/4
x3-1/4 x27 x17-1/8 Total 3145
x1 x1 x1
Net Qty. 6116.0 (-) 9 Supply and filling of sand under floor or plugging in wells.
= 845 = 1620 = 227 = 6116 = 2971
Cft Cft Cft. Cft Cft.@Rs.5343.95%oCft Rs. 15877/-
Qty item No. 29(Floor ) Qty item No. 30(Floor ) Qty item No. 33(Floor )
Back Terrace 1 x1 Porch PP
79
x 1/3
=
42 x 1/3
26 Cft
200
x 1/3
= = = = =
=
14 Cft 66 Cft
1 1
x1 x1
x13-1/8 x20 x260
x17-1/8 x23 x3-1/2 Total
x 1/3 x 1/3 x 1/3
75 Cft 153 Cft 300 Cft 634 Cft

@Rs.947.80%Cft
Rs. 6009/-
Take sme Qty of It.No.9
634 Total
= =
x11 x11 x11 x11 x11 x11
634 Cft 634 Cft.@Rs.2324.90%Cft Rs. 14740/-
11 Pacca brick work c/s (1:6) mortar in G.F H walls 1 x2 x14 1 x1 x14 1 x1 x5 1 x1 x35-7/8 1 x2 x6 1 x1 x31-3/8
x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x1-1/8
= = = = = =
347 116 41 444 99 388
Cft. Cft. Cft. Cft. Cft. Cft.
V walls
At side
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x18 x3
x14 x38-1/2 x8 x8 x15-1/8 x46-1/8 x14 x19-1/8 x14-3/4 x36-1/3 x36-1/8 x14 x17-1/8 x21-3/4 x16 x5-1/8 x15-1/8 x22 x 3/4 x2
x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x 3/4 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/8 x 3/4 x 3/8 Total.
x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11
= 116 = 318 = 66 = 66 = 187 = 571 = 116 = 237 = 122 = 300 = 298 = 116 = 212 = 269 = 132 = 63 = 125 = 272 = 111 = 25 = 5157 = = = = = = = = =
32 126 32 24 63 410 88 12 34
Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
27
Deduction. D1 D2 D3 D3A D4 W1 W2 W3 V1
1 1 1 1 1 1 1 1 1 1
x1 x6 x2 x1 x4 x7 x1 x1 x5 x1 x1 x1 x6 x2 x1 x3 x1 x1 x7 x1 x1 x5 x1 x1
x4 x4 x3 x3 x3 x8 x12 x3 x3 x5-1/2 x3 x5 x4-1/2 x4 x4 x3-1/2 x4-1/2 x4 x9-1/2 x14 x4 x4 x7 x4
x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x 3/4 x 3/4 Total Ded. 1021
x7 x7 x7 x7 x7 x6-1/2 x6-1/2 x3-1/2 x2 x7 x7 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x1 x1 x 3/4 x 3/4 x 3/4 x 3/4
Opening 1 Lintels D 1
1 1 1 1 1 1 1 1 1 1 1 1
Net Qty. 5157 (-) 11-i Pacca brick work with cement sand mortar in Ground floor.i) Ratio 1:4
= 29 Cft. = 16 Cft. = 4 Cft. = 15 Cft. = 5 Cft. = 3 Cft. = 6 Cft. = 3 Cft. = 2 Cft. 155Cft-Marked=A = 75 Cft. = 16 Cft. = 3 Cft. = 17 Cft. = 4 Cft. = 2 Cft. = 1021 Cft. = 4136 Cft.@Rs.9506.35%Cft Rs. 393183/-
Din
1 1 1
x1 x1 x3
x1-1/2 x2-1/2 x8
x 3/8 x 3/8 x 3/8 Total(A)
x11 x11 x11
= = = =
6 Cft 10 Cft 99 Cft 115 Cft
28
D/D 1 1 x2 x2 x2-1/2 x3-1/2 x 3/8 x 3/8 Total(B) x7 x7
= = =
Net Qty(A-B)
= 84 Cft @Rs.10038.05%Cft Rs. 8432/12 Providing and laying reinforced cement concrete (including prestressed concrete), using coarse sand and screened graded and washed aggregate, in required shape and design,including forms, moulds, shuttering, lifting, compacting,curing, rendering and finishing exposed surface, complete (but excluding the cost of steel reinforcement, its fabrication and placing in position, etc.):- (a) (i) Reinforced cement concrete in roof slab, beams,columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (3) (c) Type C (nominal mix 1:2:4)
Lintels
Take Qty item No. 11 Roof slab 1 x1
=
x45-1/4 x20-3/4 x15-1/2 x24-1/4 x9-1/2 x8-3/4 x10-1/8 x9 x11 x7-7/8 x8-1/4 x7-1/4 x8-3/4 x20 x20-1/2 x 5/8 x12 x275 x60 x18-1/2 x6-7/8 x15-7/8 x37-3/8 x23-1/4 x21-1/2 x4 x1 x1-3/4 x2-3/8 x2-3/8 x2-1/4 x2-1/2 x2-1/2 x2-1/2 x1-1/8 x1-1/8 x17-1/2 x 3/4 x 1/2 x 1/2 x1 x1 x x x x x x x x x x x x x 5/12 5/12 5/12 5/12 5/12 1/4 1/4 1/4 1/4 1/4 1/4 1/4 1/4
155 Cft. 299 323 150 217 16 7 4 5 7 4 5 5 5 34 35 34 9 138 Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
Box shelf Kit
1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x3 x1 x1 x1 x1 x1 x1 x1 x1 x1 x3-1/7 x1 x1 x1 x1 x1
= = = = = = = = = = = = = = = = = = = = =
WR bed 1
Car porch
1 1 Col 1 Din 1 Parapet 1

Kit Deck 1
x1-1/2 x1-1/2 x1 x3-3/4 x1 x 1/2 x 1/2
1 1
Lobby Ent Deck
1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1
x13-2/3 x8-1/6 x9-2/3 x201 x26-2/3 x2 x14-1/8
x1 x1 x1 x1 x1 x9-3/4 x6
x 1/2 x 1/2 x 1/2 x 1/2 x1-1/2 x 1/2 x 1/2
= = = = = = = = = =
=
7 4 5 101 40 10 42
Cft. Cft. Cft. Cft. Cft. Cft. Cft.
29
Left side purgola Right side purgola Over W1 Purgola
1 1/3x2 3/4x3/3((11^2+2/5x2 3/4^2)^1/2) 1 1/3x2 3/4x3/3((13^2+2/5x2 3/4^2)^1/2)
31 Cft 36 Cft 73 Cft 1857 Cft. @Rs.201.95/Cft Rs. 375021/-
5x 4/3x2 3/4x3/4((5^2+2/5x2 3/4^2)^1/2) Total 13 Fabrication of M.S reinforcement i/c cutting bending binding laying in postion making joints and fastenings inculding cost of binding wire and labour charges for binding of steel reinforcement (also includes removal of rust from bars):- bdeformad bars
1857 x6.75
x0.454
5691 Kg
@Rs.8973.05%Kg
Rs. 510656/-
14 Providing and fixing windows consisting of M.S. box section frame 2"x1", (50x40mm) leaves frame 1"x1" (40x25mm) box section frame for glazing 3/8"x3/8" (10x10mm) using 16 SWG sheet 'U' shaped rubber supported with 1"x1/8" (25x3mm) M.S. flat for fixing 3/16" (5 mm) thick glass panes M.S. box section "x" (13x13mm) of 16 SWG for fixing 24 SWG wire gauze on outer side by means of "x1/8" (20x3mm) M.S. flat and screws including grill of M.S. flat "x1/8" (13x3mm) or "x" (6x6mm) square bar with independent frame of "x" (13x13mm) box section of 16 SWG i/c all C.P. fitting and painting 3 coats complete in all respect
W1 W2 W3 V1
1 1 1 1
x7 x1 x1 x5
x8 x12 x3 x3 Total
x8-1/2 x6-1/2 x3-1/2 x2
= = = = =
476 78 11 30
Sft. Sft. Sft. Sft.
595 Sft.@Rs.340.90/Sft Rs. 202836/-
15 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs , 1:2 ratio. 79 Qty item No.
27(Floor )
79 Sft.
Qty item No. 28(Floor ) Qty item No. 31(Floor )

W1 Purgola 1 1 V1 Purgola1 1 x5 x5 x2 x2
2029
30
174
= =
2029 Sft. 174 Sft. Sft. Sft. Sft. Sft.
x10 x10 x20 x20
x2 x2 x2 x2 Total
= 100 = 100 = 80 = 80 = 2642 Sft.@Rs.1267.15%Sft Rs. 33478/x10-1/2 x10-1/2 x10-1/2 x10-1/2 x10-1/2 x6 x10-1/2 x10-1/2 x10-1/2 x10-1/2 x6 x6 x10-1/2 x10-1/2 x8-3/4 x12 x12 x12 x12 x12 x12 x12 x12 x12 x12
16 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:Din/beds 3
1 1 Bed 1 1 Bath 2 Dress 1 Draw 1 Loung 1 Lobby 1 Bath 1 1 Extra NR 1 Porch 1 Lobby 1 Front 1 1 1 1 1 Back 1 1 1 Left side 1 Right side1
Kit Box
x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x6 x2 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x(14 x(14 x(8 x(14 x(14 x(8 x(8 x(14-3/8 x(14-3/8 x(6 x(6 x(6 x2 x(17-1/2 x15-1/2 x31-3/8 x21-1/2 x9-3/4 x21-1/2 x8-3/4 x36-5/8 x15-5/8 x25 x29 x36-1/8
+12 ) +10 ) +7-1/8) +13 ) +16 ) +5-3/4) +5-7/8) +17 ) +18-3/4) +14 ) +7 ) +6-1/4) +18-1/2)
= = = = = = = = = = = = = = = = = = = = = = = = =
Total 17 P/F deodar wood panelled or panelled with glazed doors and windows with M.S chowkat consisting of M.S angle iron 1 1 /2"x 1 1/2"x1/4" welded with M.S flat 1 1/2"x1/4" complete. 1 D2 1 D3 1 D4 1 DW1 1 CY door 1
D1
1638 504 318 567 630 330 291 659 696 420 156 147 126 756 136 377 258 117 258 105 440 188 300 348 434 = 10199
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. 7374Cft-Marked=A Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. 2825Cft-Marked=B Sft. Sft. Sft. Sft. Sft. Sft.@Rs.990.80%Sft Rs. 101052/-
x1 x7 x2 x4 x1 x1
x4 x3-1/2 x3 x2-1/2 x3 x4
x7 x7 x7 x7 x7 x7
= = = = = =
28 172 42 70 21 28
17-i P/F iron sliding bolts to doors long class deodar wood 18 12" P/F First wrought joinery work in wire gauzed doors and windows with 24 SWG wire gauze with M.S chowkat consisting of M.S angle iron 1 1 /2"x 1 1/2"x1/4" welded with M.S flat 1 1/2"x1/4" complete. deodar wood framing 1" (40 mm) thick, with wire gauze fixed in position:with springs or spring hinges D1 1 x1 x4 DW3 1 x1 x3
Total x1
x8
= =
31 361 Sft.@Rs.488.10/Sft Rs. 176204/15 No @Rs.124.65/E Rs. 1870/-
x7 x7
Total 19 Providing and fixing wardrobe 22" (550 mm) deep consisting of RCC shelves 1" (40 mm) thick including " thick vinboard boxing and back (one side ply) vinboard shutter " (20 mm) thick including deodar wood lipping " (6 mm) on all edges, fixes including deodar wood frame 3"x1" (75mm x 25mm) with hanger rod in centre position drawers at bottom and openable shutter on upper portion including full hinges C.P. fitting and painting 3 coats complete.
Beds
= = =
28 Sft. 21 Sft. 49 Sft.@Rs.458.40/Sft Rs. 22462/-
x4
x8
x10-1/2
Total 20 Providing and fixing Vin board cabinet 3/4" thick with drawers 3"deep in 'Kitchen including termite proofing and polishing with synthetic enamel as specified, with handles hinges,screws etc., complete in all respects. 2' deep with out back. 1 x1 x24 Total x4-3/4
= =
336 Sft. 336 Sft.@Rs.459.85/Sft Rs. 154510/-
= =
114 Sft. 114 Sft.@Rs.440.25/Sft Rs. 50189/-
21 Providing and fitting curtain railing to doors and windows, comprising of TOSO-elite Japan made superior type of railing or equivalent, fixed over 4"x" (100mmx20mm) deodar wood strip, including painting.
W1 W2 DW1 DW2 D1 D2 D3A D4
32
1 1 1 1 1 1 1 1 1 1 1
x1 x6 x3 x7 x1 x1 x1 x1 x1 x1 x1
x6 x4-1/2 x4 x9 x14 x4 x6 x4 x11 x9 x4 Total
= = = = = = = = = = = =
6 27 12 63 14 4 6 4 11 9 4
Rft Rft Rft Rft Rft Rft Rft Rft Rft Rft Rft
@Rs.100.90/Rft
160 Rft
Rs. 16144/-
Roof
1 1 1 1 1
x1 x1 x1 x1 x1
x14-3/4 x36-7/8 x8-3/4 x23-1/2 x4
x44-1/2 x38-5/8 x15-1/4 x16-3/8 x8-7/8 Total
= 656 = 1424 = 133 = 385 = 36 = 2634 = =

24
Deduction. Khurra
x6
x2
x2 Total
24 Sft. 24 Sft. 2610 Sft.@Rs.3983.80%Sft Rs. 103977/-
Total. 24 Providing, laying, cutting, jointing, testing and disinfecting pipe line in trenches with P.V.C. pipes of B.S.S. with `D' and valves is not included in the Class working pressure complete in all respects:1 x4 x15 Total
= =
6 No. 6 No. @Rs.281.80/Each Rs. 1691/-
=
=
60 Rft. 60 Rft.@Rs.222.20/Rft Rs. 13332/-
25 Providing and installing P.V.C. bends, of B.S.S. class D working pressure. = 26 Painting new surface:- Preparing surface and painting of doors and windows any type (including edges):- 3 coats. 12 No
@Rs.469.30/Each
33
Rs. 5632/-
Take Double of 361 It.No.17
x2 Total
= =
722 Sft. 722 Sft.@Rs.1019.20%Sft Rs. 7359/-
26-i Painting new surface:- Preparing surface and painting sashes fanlights glazed or gauzed doors and windows (including edges):3 coats.
34
Take Double of 49 It.No.18
x2 Total
= =
98 Sft. 98 Sft.@Rs.630.60%Sft Rs. 618/-
27 1"(40 mm) thick mosaic flooring, consisting of " mosaic topping of one part of cement and marble powder in the ratio of 3:1 and two parts of marble chips,laid over 1"(25 mm) thick floor of 1:2:4 cement concrete, including rubbing and polishing complete with finishing :- (a) using grey cement
Box Decks proch Decks Kit Decks lawn
1 1 1 1
x1 x2 x2
x8 x5 x9 x16
x7-1/8 x 1/2 x 1/2 x 1/2 Total
= = = =
=
57 Sft. 5 Sft. 9 Sft. 8 Sft. 79 Sft. @Rs.5336.25%Sft Rs. 4216/-
27-i 1/2" thick mosaic dado or skirting using white cement i/c rubbing and polishing complete with finishing using grey cement 1
Kit Khurra1
x2 x2
x(8 x(4
+7-1/8) +4 ) Total
x 3/7 x 1/2
= =
=
13 Sft. 8 Sft. 21 Sft. @Rs.5600.80%Sft Rs. 1176/-
28 P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage. Lounge 1 x1 x14-3/8 Lobby 1 x1 x6 1 x1 x5-1/2 D1 1 x1 x4 D2 1 x7 x3-1/2 D3 1 x2 x3 1 x1 x3 Opening 1 x1 x5-1/2 1 x1 x10-3/8 Beds 1 x2 x14
x18-3/4 x14 x8-3/4 x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x 3/4 x12
= = = = = = = = = =
270 84 48 5 18 5 3 4 8 336
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
1 1 Dress 1 1 Din 1 Draw 1 Kit 1 Lounge 1 Lobby 1 1 Beds 1 1 1 Dress 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2 x2
x14 x14 x8 x4 x14 x14-3/8 x14 x(14-3/8 x(6 x(5-1/2 x(14 x(14 x(14 x(8 x3 x(14 x(14-3/8 x(14
x16 x13 x5-7/8 x4 x12 x17 x10 +18-3/4) +4 ) +8-3/4) +12 ) +16 ) +13 ) +5-5/8) x 3/4 +12 ) +17 ) +10 ) Total
x x x x x x x
1/2 1/2 1/2 1/2 1/2 1/2 1/2
x 3/7 x 3/7 x 3/7
= = = = = = = = = = = = = = = = = =
=
224 182 47 16 168 244 140 33 10 14 26 30 27 14 5 22 26 20
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft Sft Sft
35
2029 Sft.@Rs.140.00/Sft Rs. 284060/-
29 Providing and laying conglomerate flooring (two coat work) with top layer of "(13mm)thick wearing surface, for panelling, consisting of one part of cement and 2 parts of stonechips passing 3/16"(6 mm) sieve, over bottom layer ofcement concrete 1:3:6,including surface finishing anddividing in panels i/c rubbing.
Decks
Decks Kit 1 Decks lawn 1 PP
x 1/4 x 1/4 x 1/4 x1
x3-1/7 x3-1/7 x3-1/7 x260
x12-3/8 x17-1/2 x36-1/4 x4 Total
x12-3/8 x 1/4 x17-1/2 x 1/4 x36-1/4 x 1/4
= = = =
=
30 60 258 1040 1388
Sft. Sft. Sft. Sft Sft @Rs.2988.60%Cft Rs. 41482/-
Take 70% Qty of It.No.27 Take 70% Qty of It.No.29
79 1388
x 70% x 70% Total
= = =
55 Rft 972 Rft 1027 Rft @ 5.30/Rft
Rs.5443/-
31 P/L floor of approved quality coloured glazed tiles over 3/4" thick c/s (1:3) plaster complete.
bath
1 1
x1 x1
x6 x6
x7 x6-5/8
= =
42 Sft 40 Sft
x2
x8
x5-3/4 Total
=
=
92 Sft 174 Sft
36
@Rs.7397.00%Sft
Rs. 12871/-
32 P/L dado of approved coloured glazed tiles 1/4" thick over 3/4" thick c/s (1:3) plaster complete.
bath
1 1 1
x2 x2 x2
x(6 x(6 x(8
+7 ) +6-5/8) +5-3/4) Total
x5 x5 x5
= = =
=
130 126 138 394
Sft Sft Sft Cft.@Rs.7999.80%Sft Rs. 31519/-
33 P/L Tuff paver 60mm thick complete as approved directed by the Engineer Incharge.
Porch
x1
Gate to Porch 1 x1
x21 x10
x20 x20 Total
= =
=
420 Sft. 200 Sft. 620 Sft. @Rs.75.00/Sft Rs. 46500/-
Take Qty item No.16 A (Plaster)
Total 35 Weatther Shield paint 2 coats on new surface
= 7374 Sft. = 7374 Sft @Rs.254.00%Sft Rs. 18730/-
Take Qty iten No.176 B Plaster

Total 36 1/2" thick c/s (1:3) plaster and polythene sheet 500 gauge under bearing of RCC slab.
= 2825 Sft. = 2825 Sft.@Rs.1097.05%Sft Rs. 30992/-
Take Qty iten No.6 A DPC

37 Making groove 1/4" deep 1 1 1 1 1 Back 1 1 Left side 1
Front
=
Total x2 x2 x2 x2 x2 x2 x2 x2 x31-3/8 x21-1/2 x9-3/4 x21-1/2 x8-3/4 x36-5/8 x12-5/8 x29
454 Sft 454 Sft 63 43 20 43 18 73 25 58 Rft Rft Rft Rft Rft Rft Rft Rft
@Rs.1257.60%Sft
= = = = = = = = =
Rs. 5710/-
x2
x36-1/8 Total
= =
72 Rft 415 Rft @Rs.6.85/Rft Rs. 2843/Total
37
Rs. 3185711/-
38
DETAILED ESTIMATE FOR CONSTRUCTION OF RESI 2750 SFT Electric Installation Portion
1 Supply and Erection of PVC pipe for wiring on resessed i/c inspection boxes pull boxes hook bends reducer and prepairing surface etc complete. 3/4" dia 250.0 m ii-1" dia. 70.0 m 2 Supply and erection of single core PVC insulated copper conductor cables, in prelaid PVC pipe/M.S. conduit/G.I pipe/wooden strip batten/wooden casing and capping/G.I.wire/trenches (rate for cables only):i- 3/0.029" 780 m ii- 7/0.029" 350 m iii- 7/0.036" 100 m 4 Supply and erection of M.S. sheet box of 16 SWG, 10 cm (4") deep, with 4.75 mm thick (3/16") bakelite sheet top, for recessed wiring, including making holes for regulators, switches, plugs, etc. i) 10 x 10 cm (4"x4") Total ii) 17.5 x 10 cm (7"x4") Total iv) 20 x 25 cm (8"x10") Total v) (10"x12") Total 5 Supply and erection of tube light, including rod, choke, starter with frame, flexible wire, including connection from ceiling rose, etc., complete.ii) single rod (40 watts) with one choke and one starter. = 17 No
@ 479.80/Each
@ 77.25/m Rs.19313/-
@ 93.70/m Rs.6559/-
@ 27.00/m Rs.21060/-
@ 39.35/m Rs.13773/@ 58.85/m Rs.5885/-
15 No 15 No 6 No 6 No 7 No 7 No 2 No 2 No
@ 93.10/Each
Rs.1397/-
@ 129.70/Each
Rs.778/-
@ 243.80/Each
Rs.1707/-
@ 329.25/Each
Rs.659/-
Rs.8157/-
6 Supply and Erection of button holder backlite large size. = 7 P/Fixing of Exhaust fan 12"sweep double action plastic body made (GFC) etc complete in all respect as approved by the Engineer Incharge. = 9 Supply and erection of ceiling rose, bakelite. = 10 Cost of ceiling fans 56" sweep of approved firm like,GFC,Pak,Royal,Younis,fan with regulator i/c carriage from local market to site of work etc. = 11 Supply and Erection of 3 pin wall socket 5AMP = 11-i Supply and erection of 3 pin 10/15 Amp. wall socket recessed type. = 12 Supply and erection of call bell 220/250 volts, fixed on teak wood board 17.5x10 cm (7"x4"). = 13 Supply and erection of bell push open/recessed type = 14 Erection of ceiling fan alongwith regulator (all sizes), including carriage from local Railway Station/Store to site of work,electric wire/cable for suspension rod and board connection,and cutting, threading on the rod, where necessary. = 15 Supply and erection of 3/8" (10 mm) dia M.S. bar fan hook,placed at the time of casting of slab. = 16 Supply and Errection of electric panel board size 18 x 24x6" consisting of input circuit braker 60 amp 1 No. and out going circuit braker 6/10 AMP SP 8 Nos, 16/20 Amp SP 8 Nos. Neno light and voltage meter Amper meter etc complete in all respect as approved by the Engineer Incharge. 1 x(1 ) 17 Supply and erection of house service pipe Henley (G.I. pipe water quality) or pole type, 50 mm (2") dia, erected to instal insulated overhead line,include shackle insulator for holding insulated wire and straining devices for bearer wire and other accessories etc., complete. Total 10 No
@ 26.10/Each
39 15 No
@ 21.30/Each
Rs.320/-
5 No @ 1600/Each Rs.8000/20 No
@ 20.00/Each
Rs.400/-
10 No
@ 1600.00/Each
Rs.16000/-
10 No
@ 61.90/Each
Rs.619/-
6 No
@ 76.30/Each
Rs.458/-
1 No
@ 189.30/Each
Rs.189/-
1 No
@ 177.30/Each
Rs.177/-
10 No
@ 136.10/Each
Rs.1361/-
Rs.261/-
1 No
@ 20000/Each
Rs.20000/-
12 Rft 12 Rft @ 212.95/Rft Rs.2555/-
18 Earthing of iron clad/aluminum switches, etc. with G.I. wire No.8 SWG in G.I. pipe 15 mm (") dia, recess ed or on surface ofwall and floor, complete with 1.5 metre long G.I. pipe, 50 mm (2") dia with reducing socket 4 to 5 metre below ground level, and 2 metre away from building plinth. = Total Total. Say 1 job 1 Job
@ 2932.35/Rft
40
Rs.2932/Rs. 132560/Rs. 132600/-
Sub Engineer, Sub Divisional Officer Provincial Buildings Sub Division-I Sargodha
Executive Engineer Executive Engineer Provincial Buildings Division Sargodha
41
DETAILED ESTIMATE FOR CONSTRUCTION OF RESI 2750 SFT Sanitary Installation Portion
1 Providing and fitting glazed earthen ware water closet European type, excluding seat and cover:- coloured i/c double seat and cover only bakelite. = 2 Providing and fitting glazed earthen ware water closet orrisa pattern complete i/c cost of P trap glazed. 3 P/F plastic made low level flushing cistern 3 Gal capacity complete. = 4 P/F glazed eartheware low level flushing cistern complete. = 5 P/F shower rose 1/2"x4" = 6 P/F C.P stop cock 1/2" dia = 7 P/F C.P bib cock 1/2" dia 6 No @ 174.80/Each Rs.1049/4 No @ 314.00/Each Rs.1256/1 No
@ 1190.40/Each
1 No
@ 2290.55/Each
Rs.2291/-
3 No
@ 1302.10/Each
Rs.3906/-
3 No
@ 1302.10/Each
Rs.3906/-
Rs.1190/-
= 8 P/F gully trap i/c C conc cost of PVC grating 6"x6" and masonary chamber complete. = 9 Providing and fitting glazed earthen ware wash hand basin 56x40 cm (22"x16") including bracket set, waste pipe and waste coupling, etc. i) Coloured, with pedestal = 10 Providing and fitting, chromium plated or brass oxidised, swan neck cock 15 mm (" dia. i) two way = 11 Providing and fixing chromium plated tee stop cock 15mm ("). = 13 Providing and fixing looking glass 55x40 cm (22"x16") size, and 5 mm thick, first quality. = 14 Providing and fixing glass shelf 60x13 cm (24"x5"), with 5mm thick glass:- i) with chromium plated brackets =
8 No @ 300.80/Each Rs.2406/-
5 No @ 500.60/Each Rs.2503/-
5 No
@ 2319.90/Each
Rs.11600/-
2 No @ 604.75/Each Rs.1210/-
14 No @ 428.00/Each Rs.5992/-
4 No @ 345.25/Each Rs.1381/-
4 No @ 322.15/Each Rs.1289/-
15 Providing and fitting:-i) chromium plated towel rail60 cm (24") long, and 2 cm (") dia. = 11 Providing and fixing, floor trap of cast iron, including concrete chamber all round, and C.I. grating:i) 10x5 cm (4"x3") = 12 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:13 iii- 4" dia. 4 x ( 20 ) Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. = 80 Rft @ 222.20/Rft Rs.17776/4 No @ 334.30/Each Rs.1337/4 No @ 324.80/Each Rs.1299/-
42
= 13-i Providing and installing P.V.C. tees, of B.S.S. class "D" working pressure. = 14 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. Providing and laying R.C.C. pipe, moulded with cement Chapter - 8 concrete 1:1:3, with spigot socket or collar joint, etc. including cost of reinforcement, conforming to B.S. 5911:Part I: 1981, Class "L" including carriage of pipe fromfactory to site of work, lowering in trenches to correctalignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. 9" dia
10 No @ 315.70/E Rs.3157/-
10 No @ 957.10/E Rs.9571/-
= =
250 Rft @ 57.90/Rft Rs.14475/120 Rft @ 73.65/Rft Rs.8838/-
15
50 Rft @ 242.00/Rft Rs.12100/Total. Rs. 108532/Say Rs. 108500/-
43
DETAILED ESTIMATE FOR CONSTRUCTION OF RESI 2750 SFT Sui Gas Portion
1 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. iii- 1"" dia. 1 P/F sui gas lamp best quality = = = = 70 Rft @ 57.90/Rft Rs.4053/-
98 Rft @ 73.65/Rft Rs.7218/196 Rft @ 109.20/Rft Rs.21403/9 No @ 850.00/Each Rs.7650/-
3 P/F sui gas heater double burner Corona/Fire Sun made = 3 P/F sui gas Chullah double burner best quality as approved directed by the Engineer Incharge. = 4 P/F handle valve best quality 1" dia 3/4" dia P/F Sui Gas Gyser 30/35 Gal capacity floor type (Ambassador/Nas Gas) i/c imported thermostate and imported gauge meter with connection up to nearest point of Gas water supply i/c carriage from market to site of work complete in all respects as approved directed by the Engineer 1 No @ 2100.00/Each Rs.2100/3 No @ 6500.00/Each Rs.19500/-
i)
= =
1 No @ 300.00/Each Rs.300/10 No @ 250.00/Each Rs.2500/-
= Total. Say
1 No @ 17000.00/Rft Rs.17000/Rs. 81724/Rs. 81700/-
0 SFT
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA CONSTRUCTION OF SERVANT QUARTER 400 SFT
(ABSTRACT OF COST) Description
Sr. No.
Amount
Rs.
506835.00
Rs.
20600.00
Rs.
10700.00
Rs.
21500.00
40 Rft @Rs.727.67/Rft Rs.
29107.00 588742.00
Total: -
Rs.
Say.
Rs.
589000.00
DETAILED ESTIMATE FOR CONSTRUCTION OF SERVANT QUARTER 400 SFT Building Protion
H walls
PP
1 1 1 1 1 1 1 1
2 2 x1 x2 x1 x1 x1 x2
x22-1/8 x3-1/4 x10-1/4 x15-5/8 x16 x3-1/2 x9-1/2 x50-5/8
x3-1/4 x2-1/2 x2-1/2 x3-1/4 x2-1/2 x2 x2 x1-1/2 Total
x3 x3 x3 x3 x3 x 1/2 x 1/2 x 3/4
= = = = = = = = =
431 49 77 305 120 4 10 114 1110
Cft Cft Cft Cft 996Cft-Marked=A Cft Cft Cft Cft 114Cft-Marked=B Cft @Rs.2795.75%oCft Rs. 3103/-
2 Termite Proofing of Buildings by spraying anti termite liquid with chemical (Biflux or Dursban) consisting of one liter of chemical (Biflux or Dursban) and 40 liter of water for and area of 175Sft as approved directed by the Engineer Incharge. 1 1 1 1 1 2 2 x2 x1 x1 x22-1/8 x15-5/8 x3-1/4 x10-1/4 x16 x9-1/4 x9-1/4 x8-1/2 x8-1/2 x8-1/2 Total
= = = = = =
409 289 55 87 136 976
Sft Sft Sft Sft Sft Sft @Rs.522.40%Sft Rs. 5099/-
3 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth. i- 1:6:12 Ratio
Take Qty 3/16 of Item No.1 marked "A"996Cft
x 1/3
x 3/4
Total 4 Dry rammed brick or stone ballast 1 1/2"-2" guage.

= =
249 Cft. 249 Cft.@Rs.5930.55%Cft Rs. 14767/-
x 1/2
Total
= =
57 Cft. 57 Cft.@Rs.2158.20%Cft Rs. 1230/-
H walls A 1
1 1 1 1 1 1 1 1 1 1 1 V walls 1 1 1 1 1 1 1 1 1
x2 x2 x2 x2 x1 x1 x1 x1 x2 x2 x2 x2 x2 x2 x2 x2 x1 x1 x1 x1 x2
x21-1/8 x20-3/4 x20-3/8 x20 x10-7/8
x2-1/4 x1-7/8 x1-1/2 x1-1/8 x1-7/8
x x x x x
1/4 1/4 1/4 3/4 1/4
x11-1/4 x1-1/2 x11-5/8 x1-1/8 x12 x3-7/8 x4-1/4 x4-5/8 x5 x16-5/8 x17 x 3/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x2-1/4 x1-7/8
x 1/4 x 1/4 x 3/4 x x x x x 1/4 1/4 1/4 3/4 1/4
x 1/4 x 1/4 x 3/4 x 1/4 x 1/4 x 1/4 x 3/4 x1-1/2
x17-3/8 x1-1/2 x17-3/4 x1-1/8 x16-5/8 x17 x17-3/8 x17-3/4 x50-5/8 x1-7/8 x1-1/2 x1-1/8 x 3/4 x 3/4 Total.
PP
= = = = = = = = = = = = = = = = = = = = = =
24 19 15 34 5
234 Cft.@Rs.8883.30%Cft Rs. 20787/-
6 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :(a) with one coat of bitumen and one coat of polythene sheet 500 gauge: i) 1-1/2" thick.
H walls
V walls
2 1 1 2 1
x2 x1 x2 x2 x1
x20 x12 x5 x17-3/4 x17-3/4
x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 Total.(A) x1-1/8 x 3/4 x 3/4 x1-1/8 Total.(B)
= = = = = = = = = = = =
90 9 8 80 13 200 14 3 2 6 25
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
D/D openings Ver 1 x1 D1 1 x1 D2 1 x1 D3 1 x2
x12 x3-1/2 x3 x2-1/2
Net Total (A-B)
175 Sft. @Rs.2810.60%Sft Rs. 4919/-
7 Providing and laying vertical damp proof course with cement sand plaster and bitumen coating:- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: ii) 1:3 a) 3/4" thick. 1 1 1 1 1 1 1 1 1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x5 x12 x6 x11 x12 x5 x14 x4 x8-5/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 x1-1/8 Total
= = = = = = = = = =
6 14 7 12 14 6 16 5 10 90
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. @Rs.2050.50%Sft Rs. 1845/-
x 2/3 Total.
= =
740 Cft 740 Cft.@Rs.1346.40%oCft Rs. 996/-
8-i Filling, watering, ramming, earth under floor with ii) New earth excavated from out side lead up to 3 miles. 1 1 1 1 1 1 x1 x1 x1 x2 x2 x2 x12 x12 x5 x5 x44-1/8 x46 x11 x6 x8-5/8 x4 x2-1/4 x2-1/4 Total 740 x-35/2 x-35/2 x-35/2 x-35/2 x1-1/8 x1-1/8
PP
Net Qty. 0.0 (-) 9 Supply and filling of sand under floor or plugging in wells. 1 x1 x12 1 x1 x12 1 x1 x5 1 x2 x5 PP 1 x2 x44-1/8 1 x2 x46
= = = = = = = =
2310 1260 755 700 223 233 0
Sft. Sft. Sft. Sft. Sft. Sft. Sft.
-740 Cft.@Rs.5343.95%oCft Rs. 0/-
x11 x6 x8-5/8 x4 x2-1/4 x2-1/4 Total
x-1/3 x-1/3 x-1/3 x-1/3 x 1/3 x 1/3
= = = = = =
=
132 72 43 40 66 68 421
Sft. Sft. Sft. Sft. Cft Cft Cft @Rs.947.80%Cft Rs. 3990/-
421 Total
= = = = = = = = = = = = = = = = = = = = = = =
421 Cft 421 Cft.@Rs.2324.90%Cft Rs. 9788/-
11 Pacca brick work c/s (1:6) mortar in G.F 1 1 1 1 1 1 x2 x1 x1 x2 x1 x2 x20 x5 x12 x17-3/4 x17-3/4 x5 x1-1/8 x 3/4 x 3/4 x1-1/8 x 3/4 x1-1/2 Total. x11 x11 x11 x11 x11 x 1/2 495 41 99 439 146 8 1228 18 16 39 14 29 105 3 2 4 3 4 15 252 976 Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.@Rs.9506.35%Cft Rs. 92782/-
Kit cill
Deduction.
1 D2 1 D3 1 W1 1 W2 1 Ver Ope 1 RCC lintel 1 D2 1 D3 1 W1 1 W2 1 1

D1
x1 x1 x2 x1 x1 x1 x1 x1 x2 x1 x1 x1
x3-1/2 x3 x2-1/2 x4 x4 x12 x4-1/2 x4 x3-1/2 x5 x5 x13-1/2
Net Qty. 1228 ( - ) 11-i Pacca brick work with cement sand mortar in Ground floor.i) Ratio 1:4
x 3/4 x7 x 3/4 x7 x1-1/8 x7 x 3/4 x4-1/2 x1-1/8 x6-1/2 x1-1/8 x7-3/4 x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x 1/2 x 3/4 x 3/4 x1-1/8 x 3/4 x1-1/8 x1 Total Ded. 252
x38-1/8 x 3/8 x 1/2 = 14 Cft x39-1/8 x 3/4 x3-1/2 = 205 Cft x5 x 3/8 x7 = 13 Cft Total = 232 Cft @Rs.10038.05%Cft Rs. 23288/12 Providing and laying reinforced cement concrete (including prestressed concrete), using coarse sand and screened graded and washed aggregate, in required shape and design,including forms, moulds, shuttering, lifting, compacting,curing, rendering and finishing exposed surface, complete (but excluding the cost of steel reinforcement, its fabrication and placing in position, etc.):- (a) (i) Reinforced cement concrete in roof slab, beams,columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (3) (c) Type C (nominal mix 1:2:4) Parapet 1 1 1 x2 x2 x1
RCC lintel 1 D2 D3 W1 W2 Roof slab
1 1 1 1 1 1 2
x1 x1 x2 x1 x1 x1 x1 x2
x4-1/2 x4 x3-1/2 x5 x5 x13-1/2 x20 x20
x 3/4 x 3/4 x1-1/8 x 3/4 x1-1/8 x1-1/8 x20 x 1/4
x 3/4 x 3/4 x 1/2 x 3/4 x 3/4 x1 x 5/12 x3-1/2
= = = = = = = = =
3 2 4 3 4 15
167 Cft. 70 Cft. 268 Cft. @Rs.201.95/Cft Rs. 54123/-
Total 13 Fabrication of M.S reinforcement i/c cutting bending binding laying in postion making joints and fastenings inculding cost of binding wire and labour charges for binding of steel reinforcement (also includes removal of rust from bars):- b- deformad bars
Take Qty 6.75Lbs/cft of Item No.12
268 x6.75
x0.454
= =
821 Kg 821 Kg @Rs.8973.05%Kg Rs. 73669/-
14 Providing and fixing windows consisting of M.S. box section frame 2"x1", (50x40mm) leaves frame 1"x1" (40x25mm) box section frame for glazing 3/8"x3/8" (10x10mm) using 16 SWG sheet 'U' shaped rubber supported with 1"x1/8" (25x3mm) M.S. flat for fixing 3/16" (5 mm) thick glass panes M.S. box section "x" (13x13mm) of 16 SWG for fixing 24 SWG wire gauze on outer side by means of "x1/8" (20x3mm) M.S. flat and screws including grill of M.S. flat "x1/8" (13x3mm) or "x" (6x6mm) square bar with independent frame of "x" (13x13mm) box section of 16 SWG i/c all C.P. fitting and painting 3 coats complete in all respect.
W1 W2
1 1
x1 x1
x4 x4 Total
x4-1/2 x6-1/2
= = =
18 Sft. 26 Sft. 44 Sft. @Rs.340.90/Sft Rs. 15000/-
15 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs , 1:2 ratio. 1 1 1 1 x1 x1 x1 x2 x12 x12 x5 x5 x11 x6 x8-5/8 x4 Total 16 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:1 1 Kit 1 1 1 Parapet 1
Room Ver
= = = = =
132 72 43 40
Sft. Sft. Sft. Sft.
287 Sft. @Rs.1267.15%Sft Rs. 3637/-
x2 x2 x2 x2 x2 x2
+11 ) +6-1/8) +8-5/8) x(5 +4 ) x(5 +4 ) x(18-1/2 +18-1/8) Total

x(12 x(12 x(5
x10-1/2 x10-1/2 x10-1/2 x6 x10-1/2 x3-1/2
= = = = = =
483 381 286 108 189 256 1703
Sft. Sft. Sft. Sft. Sft. Sft. Sft. @Rs.990.80%Sft Rs. 16873/-
17 Cement pointing (1:2) struck joints on walls mixed with red oxide pigment to match the colour of bricks.
Room D/D D3 W2 Ver
x2
x(20
+20
) x16-1/2
Total (A)
= = = = = =
=
1320 Sft. 1320 Sft. 35 Sft 26 Sft 93 Sft 154 Sft 1166 Sft. @Rs.1279.00%Sft Rs. 14913/-
1 1 1
x2 x1 x1
x2-1/2 x4 x12
Total (B)
x7 x6-1/2 x7-3/4
Net Total (A-B) 18 P/F deodar wood panelled or panelled with glazed doors and windows with M.S chowkat consisting of M.S angle iron 1 1 /2"x 1 1/2"x1/4" welded with M.S flat 1 1/2"x1/4" complete.
D1 D2 D3 CY
1 1 1 1
x1 x1 x2 x1
x3-1/2 x3 x2-1/2 x4
x7 x7 x7 x7
Total 18-i P/F iron sliding bolts to doors 12" long x1 x8 19 Single layer of tiles 9"x4"x1" (225x113x40 mm) laid over 4"(100 mm) earth and 1" (25 mm) mud plaster without Bhoosa, grouted with cement sand 1:3 on top of RCC roof slab, provided with 34 lbs. per %Sft. or 1.72 Kg/Sq.m bitumen coating sand blinded i/c supplying and laying polythene sheet over DPC under floors and on roofs etc 500 gauge.
Roof
= = = = = =
25 21 35 28 109
Sft. Sft. Sft. Sft. Sft. @Rs.488.10/Sft Rs. 53203/Rs. 499/-
4 No @Rs.124.65/E
x1
x18-1/2 x18-7/8 Total x2 x2 Total 4
= = = =
Deduction. Khurra
x1
Total. 21 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:Rain water down pipes iii- 4" dia. 1
x ( 13
= =
1 No. 1 No. @Rs.281.80/Each Rs. 282/-
13 Rft @Rs.222.20/Each Rs. 2889/-
22 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. = 23 Painting new surface:Preparing surface and painting of doors and windows any type (including edges):- 3 coats. 2 No @Rs.315.70/Each Rs. 631/-
Take Double of It.No.1 8 Doors
109
x2 Total
= =
218 Sft. 218 Sft. @Rs.1019.20%Sft Rs. 2222/-
24 P/L 1 1/2" thick topping C conc (1:2:4) i/c placing mixing finishing curing etc complete.1 1/2" thick +19-5/8) x3 = Total = 25 Dry brick paving laid flat, sand grouted, including preparation of bed by watering, ramming and bringing the same to proper camber, by "(13 mm) thick mud plaster 1 x2
x(26
274 Sft. 274 Cft.@Rs.2143.05%Sft Rs. 5872/-
x1
x20
x15 Total
=
=
300 Sft. 300 Cft.@Rs.1952.60%Sft Rs. 5858/-
26 Providing and laying conglomerate flooring (two coat work) with top layer of "(13mm)thick wearing surface, for panelling, consisting of one part of cement and 2 parts of stonechips passing 3/16"(6 mm) sieve, over bottom layer ofcement concrete 1:3:6,including surface finishing anddividing in panels i/c rubbing. 1 1 1 1 1 x1 x1 x1 x2 x1 x12 x12 x5 x5
x260
PP
x11 x6 x8-5/8 x4 x4 Total
x-1/3 x-1/3 x-1/3 x-1/3
= = = = =
=
132 72 43 40 1040 1040
Sft. Sft. Sft. Sft. Sft Sft @Rs.2988.60%Cft Rs. 31081/-
26-i Providing grey cement skirting or dado 3/8"(10 mm) thick including rounding of corner and straight ening of top edge and finishing to smooth surface afterplastering :(1:3) cement sand mortar. 1 1 1 2 1 1 1 1 1 x2 x2 x2 x2 x1 x1 x2 x1 x1
x(12 x(12 x(5
D1 D2 D3 Step
x(5 x3-1/2 x3 x2-1/2 x13 x12
+11 ) +6 ) +5-5/8) +4 )
x 1/2 x 1/2 x 1/2 x 1/2 x 3/4 x 3/4 x1-1/8 x2 x 3/4
Total 27 Providing and fixing marble strip of any shade for dividing the mosaic flooring into panels. a) Size 1" x 3/8" (40 x 10 mm)
= = = = = = = = =
=
23 18 11 18 3 2 6 26 9 116
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Cft.@Rs.1929.65%Sft Rs. 2238/-
Take 70% Qty of
1040
x 60% Total
= =
624 Rft 624 Rft @ 5.30/Rft
Rs.3307/-
28 P/L floor of approved quality coloured glazed tiles over 3/4" thick c/s (1:3) plaster complete. bath 1 x2 x5 29 P/L dado of approved coloured glazed tiles 1/4" thick over 3/4" thick c/s (1:3) plaster complete.
bath
x4 Total
=
=
40 Sft 40 Sft @Rs.7397.00%Sft Rs. 2959/-
x2
x(5
+4 ) Total
x5
=
=
180 Sft 180 Cft.@Rs.7999.80%Sft Rs. 14400/-
Take Qty item No.16( Plaster )
= =
1703 Sft. 1703 Sft @Rs.254.00%Sft Rs. 4326/-
Take Qty iten No.6 A DPC

Total
= =
200 Sft 200 Sft @Rs.1257.60%Sft Rs. 2515/Total

Rs. 506835/-
DETAILED ESTIMATE FOR CONSTRUCTION OF SERVANT QUARTER 400 SFT

Sub Engineer, Executive Engineer
(Electric Installation Portion)
1 Supply and Erection of PVC pipe for wiring on resessed i/c inspection boxes pull boxes hook bends reducer and prepairing surface etc complete. 3/4" dia 45.0 m 2 Supply and erection of single core PVC insulated copper conductor cables, in prelaid PVC pipe/M.S. conduit/G.I pipe/wooden strip batten/wooden casing and capping/G.I.wire/trenches (rate for cables only):a) 250/440 volts, PVC insulated: i- 3/0.029" 100 m 3 Supply and erection of copper conductor cables for service connection, in prelaid pipe/G.I. wire/trenches, etc. (rate for cable only):- c) PVC insulated, PVC sheathed 2 core, 250/440 volt:- vi) (7/0.029") = Total 4 Supply and erection of M.S. sheet box of 16 SWG, 10 cm (4") deep, with 4.75 mm thick (3/16") bakelite sheet top, for recessed wiring, including making holes for regulators, switches, plugs, etc. i) 10 x 10 cm (4"x4") Total ii) 17.5 x 10 cm (7"x4") Total 5 Supply and erection of tube light, including rod, choke, starter with frame, flexible wire, including connection from ceiling rose, etc., complete.ii) single rod (40 watts) with one choke and one starter. = 6 Supply and Erection of button holder backlite large size. = 8 S/E of wall type pole type bracket with double cover water tight flexible wire and brass holder complete = 9 Supply and erection of ceiling rose, bakelite. = 10 Cost of ceiling fans 56" sweep of approved firm like,GFC,Pak,Royal,Younis,fan with regulator i/c carriage from local market to site of work etc. = 11 Supply and Erection of 3 pin wall socket 5AMP = 3 No @ 61.90/Each Rs.186/2 No
@ 1600.00/Each
@ 77.25/m
Rs.3476/-
@ 27.00/m
Rs.2700/-
30 Rft 30 Rft @ 28.10/Rft Rs.843/-
8 No 8 No @ 93.10/Each Rs.745/2 No 2 No @ 129.70/Each Rs.259/-
3 No @ 479.80/Each Rs.1439/-
3 No @ 21.30/Each Rs.64/-
Rs.3200/-
11-i Supply and erection of 3 pin 10/15 Amp. wall socket recessed type. = 12 Supply and erection of call bell 220/250 volts, fixed on teak wood board 17.5x10 cm (7"x4"). = 13 Erection of ceiling fan alongwith regulator (all sizes), including carriage from local Railway Station/Store to site of work,electric wire/cable for suspension rod and board connection,and cutting, threading on the rod, where necessary. = 14 Supply and erection of 3/8" (10 mm) dia M.S. bar fan hook,placed at the time of casting of slab. = 15 S/E of iron/aluminum clad 500 Volts main switch with kit kat fuses double pole 30/35 Amp 30/35 Amp 500 V 1 x(1 ) = 1 No @ 1345/Each Rs.1345/17 Providing and fixing M.S. iron box for housing main switches, made of 1.5 mm (1/16") thick M.S. sheet, with locking arrangement, including painting:(24"x14"x6") = Total 18 Earthing of iron clad/aluminum switches, etc. with G.I. wire No.8 SWG in G.I. pipe 15 mm (") dia, recess ed or on surface ofwall and floor, complete with 1.5 metre long G.I. pipe, 50 mm (2") dia with reducing socket 4 to 5 metre below ground level, and 2 metre away from building plinth. = Total Total. Say 1 job 1 Job @ 2932.35/Rft Rs.2932/Rs. 20599/Rs. 20600/1 No 1 No @ 2039.20/Rft Rs.2039/2 No @ 26.10/Each Rs.52/2 No @ 136.10/Each Rs.272/1 No @ 189.30/Each Rs.189/1 No @ 76.30/Each Rs.76/-
Sub
DETAILED ESTIMATE FOR CONSTRUCTION OF SERVANT QUARTER 400 SFT

( Sanitary Installation Portion)

2 Providing and fitting glazed earthen ware water closet orrisa pattern complete i/c cost of P trap glazed. = 3 P/F plastic made low level flushing cistern 3 Gal capacity complete. = 5 P/F shower rose 1/2"x4" = 6 P/F C.P stop cock 1/2" dia 1 No @ 314.00/Each Rs.314/1 No
@ 1302.10/Each
1 No
@ 1302.10/Each
Rs.1302/-
Rs.1302/-
= 7 P/F C.P bib cock 1/2" dia
1 No @ 174.80/Each Rs.175/-
= 8 P/F gully trap i/c C conc cost of PVC grating 6"x6" and masonary chamber complete. = 9 Providing and fitting glazed earthen ware wash hand basin 56x40 cm (22"x16") including bracket set, waste pipe and waste coupling, etc. i) Coloured, with pedestal = 10 Providing and fitting, chromium plated or brass oxidised, swan neck cock 15 mm (" dia. i) two way = 11 Providing and fixing chromium plated tee stop cock 15mm ("). = 12 Providing and fixing, floor trap of cast iron, including concrete chamber all round, and C.I. grating:i) 10x5 cm (4"x3") = 13 Providing and fixing looking glass 55x40 cm (22"x16") size, and 5 mm thick, first quality. = 14 Providing and fixing glass shelf 60x13 cm (24"x5"), with 5mm thick glass:- i) with chromium plated brackets
4 No @ 300.80/Each Rs.1203/-
2 No @ 500.60/Each Rs.1001/-
1 No
@ 2319.90/Each
Rs.2320/-
1 No @ 604.75/Each Rs.605/-
2 No @ 428.00/Each Rs.856/-
2 No @ 334.30/Each Rs.669/-
1 No @ 345.25/Each Rs.345/-
= 15 Providing and fitting:-i) chromium plated towel rail60 cm (24") long, and 2 cm (") dia. = 12 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:iii- 4" dia. 4 x ( 15 ) =
1 No @ 322.15/Each Rs.322/-
1 No @ 324.80/Each Rs.325/-
60 Rft @ 222.20/Rft Rs.13332/-
13 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. = 13-i Providing and installing P.V.C. tees, of B.S.S. class "D" working pressure. = 19 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. 20 Providing and laying R.C.C. pipe, moulded with cement Chapter - 8 concrete 1:1:3, with spigot socket or collar joint, etc. including cost of reinforcement, conforming to B.S. 5911:Part I: 1981, Class "L" including carriage of pipe fromfactory to site of work, lowering in trenches to correctalignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. 6" dia = = 40 Rft @ 57.90/Rft Rs.2316/20 Rft @ 73.65/Rft Rs.1473/8 No @ 957.10/E Rs.7657/8 No @ 315.70/E Rs.2526/-
DETAILED ESTIMATE FOR CONSTRUCTION OF STAFF QUARTER 400 SFT

( Sui Gas Portion)
1 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. iii- 1"" dia. 1 P/F sui gas lamp best quality = = = = 3 P/F sui gas heater double burner Corona/Fire Sun made = 3 P/F sui gas Chullah double burner best quality as approved directed by the Engineer Incharge. = 4 P/F handle valve best quality 1" dia 3/4" dia 1 No @ 2100.00/Each Rs.2100/1 No @ 6500.00/Each Rs.6500/50 Rft @ 57.90/Rft Rs.2895/-
i)
= = Total. Say
2 No @ 300.00/Each Rs.600/4 No @ 250.00/Each Rs.1000/Rs. 21486/Rs. 21500/-
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA CONSTRUCTION OF STAFF QUARTER G 1-10 (990 SFT)
Sr. No. (ABSTRACT OF COST) Description
Rs.
Rs.
Rs.
Rs.
99 Rft @Rs.727.67/Rft Rs.
Total: -
Rs.
Say.
Rs.
MAN RESOURCE ENSION SYSTEM IN ODHA
G 1-10 (990 SFT)

Amount
1206924.00
47200.00
40600.00
52700.00
72039.00
1419463.00
1419000.00
DETAILED ESTIMATE FOR CONSTRUCTION OF STAFF QUARTER 990 SFT Building Protion
1 Excavation in foundation of building, bridges and other structures, including dagbelling, dressing, refilling around structure with excavated earth, watering and rammiing lead upto one chain (30 m) and lift upto 5 ft. (1.5 m) b) in ordinary soil 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Step Ent 1 B side 1 Appron T wall side 1 Back 1 Front 1 Flower trough 1
walls
2 2 x1 x1 x1 x1 x1 x2 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x7 x8 x9 x3-1/2 x5 x5-7/8 x2-3/8 x3-3/4 x3-1/2 x38-1/5 x35-4/7 x1-1/2 x26 x11-1/4 x10 x11-1/8 x6-3/8 x15-1/8 x16 x3-1/2 x42-1/4 x32-1/4 x36-3/4 x1-1/2
x3-1/4 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x3-1/4 x2-1/2 x3-1/4 x3-1/4 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x2-1/2 x4 x2-1/2 x1-1/2 x1-1/2 x1-1/2 x3 Total
x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x3 x1-1/2 x1-1/2 x1-1/2 x1-1/2 x1-1/2 x1-1/2
= = = = = = = = = = = = = = = = = = = = = = = = =
138 120 68 26 38 44 18 73 26 372 347 11 195 84 75 83 48 113 96 13 95 73 83 7 2246
Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft 1879Cft-Marked=A Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft Cft 367Cft-Marked=B Cft Cft Cft Cft @Rs.2795.75%oCft Rs. 6279/-
2 Termite Proofing of Buildings by spraying anti termite liquid with chemical (Biflux or Dursban) consisting of one liter of chemical (Biflux or Dursban) and 40 liter of water for and area of 175Sft as approved directed by the Engineer Incharge. 1 2 x7 1 2 x8 1 x1 x9-1/8 1 x1 x3-1/2 1 x1 x5 1 x1 x5-7/8 1 x1 x2-3/8 1 x2 x3-3/4 1 x1 x3-1/2 1 x1 x38 1 x1 x35-4/7
x9-1/4 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x9-1/4 x9-1/4
= = = = = = = = = = =
130 136 78 30 43 50 20 64 30 352 329
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft
1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x1-1/2 x26 x11-1/4 x10 x11-1/8 x6-3/8 x15-1/8 x17 x13-3/4 x27-7/8 x15-3/4 x15
x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2 x8-1/2
= = = = = = = = = = = =
13 221 96 85 95 54 129 145 117 237 134 128
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft
Take as per Item No. 29
862 Sft
Take as per Item No. 30

Total 3 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth. i- 1:6:12 Ratio
= =
328 Sft 3906 Sft @Rs.522.40%Sft Rs. 20405/-
1879Cft Total
x 3/16
= = = =
352 Cft. 352 Cft.@Rs.5930.55%Cft Rs. 20876/-
4 Dry rammed brick or stone ballast 1 1/2"-2" guage.

Take Qty 1/2 of Item No.1 marked "B"
367Cft Total
x 1/2
184 Cft. 184 Cft.@Rs.2158.20%Cft Rs. 3971/-
AI II III IV
BI II III
CI II III
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x1 x2 x2 x2 x2 x2 x2 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x2 x2 x2
x7-4/7 x7-3/4 x8 x8-1/8 x9-1/4 x9-3/8 x10 x10-1/4 x1-5/8 x5-1/4 x10-1/4 x4-7/8 x5-1/4 x6-1/4 x6-5/8 x7 x6-3/8 x6-4/7 x5-1/4 x2-1/4 x2-5/8 x3
x2-1/4 x1-7/8 x1-1/2 x1-1/8 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4
x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4
DI II III
EI II III
FI II III
HI II III
= = = = = = = = = = = = = = = = = = = = = =
4 7 6 78 7
5 Cft. 71 Cft. 4 30 19 4 Cft. Cft. Cft. Cft.
2 Cft. 19 Cft. 2 Cft. 1 Cft. 21 Cft.
JI II III IV
KI
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x2 x2 x2 x2 x2 x2 x2 x2 x2 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x3-3/4 x3-3/4 x3-3/4 x3-3/4 x35-1/2 x35-1/8 x35-7/8 x35-7/8 x30-1/4 x34-1/4 x34 x1-1/2 x1-1/2 x1-1/2 x25-1/2
x2-1/4 x1-7/8 x1-1/2 x1-1/8 x2-7/8 x3-1/4 x1-1/4 x1-1/4 x1-1/8 x2-1/4 x1-1/2 x1-1/2 x1-1/8 x 3/4 x1-1/2
x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x 1/4 x 1/4 x4 x 1/4 x 1/4 x 1/4 x4-1/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x4-3/4 x3 x 1/2 x 1/2 x3 x 1/2 x 1/2 x 1/4 x3 x 1/4 x3 x 1/4 x3 x3
LI II III IV
MI
x34-5/8 x1-7/8 x33-5/8 x1-1/8
NI II III
OI
x25-1/3 x1-1/8 x25-1/8 x 3/4 x12-5/8 x12-4/9 x12-1/4 x10 x10 x10 x11-1/8 x11-1/8 x11-1/8 x6-3/8 x6-3/8 x6-3/8 x17-1/4 x17-5/8 x18 x16 x16 x16 x3-1/2 x3-1/2 x3-1/2 x42-1/4 x42-1/4 x32-1/4 x32-1/4 x36-3/4 x36-3/4 x2-5/8 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x1-1/2 x1-1/8 x 3/4 x3 x2 x1 x3 x2 x1 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/8 x 3/4 x1-1/2 Total.
PI
QI III
RI II III
SI II III Step ent
1 1 1 1 1 1
1 1 1 1 1 1 B side 1 1 Appron Toe wall 1 1 1 Back 1 1 Front 1 1 F/Trough 1
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
4 Cft. 4 Cft. 3 Cft. 36 Cft. 14 57 22 22 306 19 Cft. Cft. Cft. Cft. Cft. Cft.
16 Cft. 13 Cft. 161 Cft. 1 0 5 10 Cft. Cft. Cft. Cft.
2 Cft. 23 Cft. 6 5 64 144 16 8 32 4 2 12 95 9 73 10 83 12 1865 Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.@Rs.8883.30%Cft Rs. 165674/-
6 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :-(a) with one coat of bitumen and one coat of polythene sheet 500 gauge: i) 1-1/2" thick. D.P.C 1 x2 x8-1/8 x1-1/8 1 x2 x10 x 3/4
= =
18 Sft. 15 Sft.
LI
Back
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x11 x5-1/4 x7 x6-3/4 x4-1/2 x3 x3-3/4 x3-1/2 x36-1/4 x33-5/8 x1-1/2 x25-1/8 x12-1/4 x10 x11-1/8 x6-3/8 x18 x36-1/4 x33-5/8 x8-1/8 x27-3/4 x2-5/8
x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x1-1/8 x 3/4 x 3/4 Total.(A) x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 Total.(B)
= = = = = = = = = = = = = = = = = = = = = = = = = = = = = =
8 4 5 5 3 5 6 3 82 38 1 19 9 8 8 5 14 82 38 18 21 2 417 3 8 7 6 8 32
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.
D/D openings D1 1 x1 D2 1 x3 D3 1 x3 D4 1 x3 D/D ver 1 x1
x4-1/2 x3-1/2 x3 x2-1/2 x10-7/8
Net Total (A-B) 7 Providing and laying vertical damp proof course with cement sand plaster and bitumen coating:- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: ii) 1:3 a) 3/4" thick. x36-1/4 x1-1/2 x32-3/4 x1-1/2 x27-3/4 x1-1/2 Total 8 Filling, watering, ramming, earth under floor with i) with surplus earth from foundation, etc.
385 Sft.@Rs.2810.60%Sft Rs. 10821/-
1 1 1
x1 x1 x1
= = = =
54 49 42 145
Sft. Sft. Sft. Sft.@Rs.2050.50%Sft Rs. 2973/-
x 2/3 Total.
= =
1498 Cft 1498 Cft.@Rs.1346.40%oCft Rs. 2017/-
8-i Filling, watering, ramming, earth under floor with ii) New earth excavated from out side lead up to 3 miles. 1 1 1 1 1 x2 x1 x1 x1 x1 x10 x11 x7 x18 x9-1/4 x12 x13 x9-1/4 x5-1/8 x12 x1-1/2 x1-1/2 x1-1/2 x1-1/2 x1-1/2
= = = = =
360 Cft. 215 Cft. 97 Cft. 138 Cft. 167 Cft.
1 1 1 1 Appron Toe wall 1 1 1
x2 x1 x1 x1 x1 x1 x1
x3 x5-1/4 x5-1/4 x7-7/8 x42-1/4 x29-1/2 x34
x5 x5-5/8 x5-1/4
x1-1/2 x1-1/2 x1-1/2 x1-1/2 x1-1/2 x1-1/2 x1-1/2
x5-1/4 x2-1/4 x2-1/4 x2-1/4 Total Net Qty. 358.0 ( - ) 1498 9 Supply and filling of sand under floor or plugging in wells. 1 1 1 1 1 1 1 1 1 Appron Toe wall 1 1 1 x2 x1 x1 x1 x1 x2 x1 x1 x1 x1 x1 x1 x10 x11 x7 x18 x9-1/4 x3 x5-1/4 x5-1/4 x7-7/8 x42-1/4 x29-1/2 x34 x12 x13 x9-1/4 x5-1/8 x12 x5 x5-5/8 x5-1/4 x5-1/4 x2-1/4 x2-1/4 x2-1/4 Total
= = = = = = = = =
45 Cft. 44 Cft. 41 Cft. 62 143 100 115 358 -1140 Cft. Cft. Cft. Cft. Cft Cft.@Rs.5343.95%oCft Rs. 0/-
x 1/3 x 1/3 x 1/3 x 1/3 x 1/3 x 1/3 x 1/3 x 1/3 x x x x 1/3 1/3 1/3 1/3
= = = = = = = = = = = =
=
80 Cft. 48 Cft. 22 Cft. 31 Cft. 37 Cft. 10 Cft. 10 Cft. 9 Cft. 14 32 22 26 341 Cft. Cft. Cft. Cft. Cft @Rs.947.80%Cft Rs. 3232/-
341 Total
= =
341 Cft 341 Cft.@Rs.2324.90%Cft Rs. 7928/-
11 Pacca brick work c/s (1:6) mortar in G.F

H walls
V walls
Parapet Back Front Stopper slab
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x2 x1 x1 x1 x1 x1 x1 x1 x2 x2 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x8-1/8 x10 x11 x5-1/4 x7 x6-3/4 x4-1/2 x3 x3-3/4 x36-1/4 x33-5/8 x25-1/8 x12-1/4 x10 x5-3/4 x18 x33-5/8 x29-1/4 x2-5/8 x40-1/2 x40-1/2
x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/8
x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x11 x3 x3 x3 x3 x 1/2
= = = = = = = = = = = = = = = = = = = = =
201 83 91 43 58 56 37 25 93 897 416 207 101 83 47 149 76 66 6 91 8
Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
AI Deduction. Ver Ope D1 D2 D3 D3A D4 W1 W2 W3 W4 W5 CW1 Ver Lintels D1 D2 W1 W2 W3 W4 CW1
1 1 1 1
x1 x1 x1 x1
x4-7/8 x72-3/8 x72-3/8 x10
x 3/8 x 3/8 x 3/8 x1-1/2 Total.
x 1/2 x 1/2 x 1/2 x1-1/2
= = = = = = = = = = = = = = = = = = = = = = = = = = = = =
1 14 14 23 2886 108 29 37 22 19 32 39 31 41 30 18 11 16 15 2 5 4 3 4 3 2 3 474 2412
Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. 26Cft-Marked=A Cft. Cft. Cft. Cft. Cft.@Rs.9506.35%Cft Rs. 229293/-
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x16-7/8 x4-1/2 x3-1/2 x3-1/2 x3 x3 x2-1/2 x5-1/2 x6 x4-1/2 x4 x3 x2 x19-1/2 x6 x4-1/2 x3-1/2 x7 x7-1/2 x6 x5-1/2 x3
Net Qty. 2886 (-) 11-i Pacca brick work with cement sand mortar in Ground floor.i) Ratio 1:4 Al 1 1 1 1 1 x1 x1 x1 x1 x1 x10 x1-1/2 x3 x5-3/8 x1-1/8
x 3/4 x8-1/2 x 3/4 x8-1/2 x 3/4 x7 x 3/4 x8-1/2 x 3/4 x8-1/2 x 3/4 x7 x 3/4 x7 x 3/4 x7-1/2 x1-1/8 x6 x1-1/8 x6 x 3/4 x6 x 3/4 x5 x 3/4 x3-1/2 x 3/4 x1 x 3/4 x 1/2 x 3/4 x 1/2 x 3/4 x 1/2 x 3/4 x 1/2 x1-1/8 x 1/2 x1-1/8 x 1/2 x 3/4 x 1/2 x 3/4 x 1/2 Total Ded. 474
x 3/8 x 3/8 x 3/8 x 3/8 x 3/8 Total(A)
x11 x11 x11 x11 x8-1/2
= = = = = =
41 6 12 22 4 85
Cft. Cft. Cft. Cft. Cft. Cft
D/D
0Cft-Marked=A
Total(B) = 0 Cft Net Qty(AB) = 85 Cft @Rs.10038.05%Cft Rs. 8532/12 Providing and laying reinforced cement concrete (including prestressed concrete), using coarse sand and screened graded and washed aggregate, in required shape and design,including forms, moulds, shuttering, lifting, compacting,curing, rendering and finishing exposed surface, complete (but excluding the cost of steel reinforcement, its fabrication and placing in position, etc.):- (a) (i) Reinforced cement concrete in roof slab, beams,columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (3) (c) Type C (nominal mix 1:2:4) Lintels
Take Qty item No.
11
26 Cft.
Take Qty item No.

W2 W3
11-i
1 1 1 1 1 1 1 1 1 1 1 x1 x1 x1 x4 x2 x1 x1 x1 x1 x1 x1 x6-1/2 x5 x11 x11 x2-1/2 x3-3/4 x29 x4-1/8 x7-1/2 x7 x7-1/2 x x x x x x x x x x x 1/4 1/4 1/2 1/4 1/4 5/12 5/12 5/12 1/3 1/4 1/4
x1-1/4 x1-1/4 Al shelves x1-7/8 x1-7/8 CW1 shade x1-1/4 Store slab x11-1/8 Roof slab x32-7/8 x2-5/8 Kit shelves x3 x2-1/4 x2-1/4 Total ii) -do- in slab of raft strip foundation complete P.B
= = = = = = = = = = = =
=
0 Cft. 2 2 10 21 2 17 397 5 7 4 4 497 Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.
Cft. @Rs.201.95/Cft Rs. 100369/-
Total. 13 Fabrication of M.S reinforcement i/c cutting bending binding laying in postion making joints and fastenings inculding cost of binding wire and labour charges for binding of steel reinforcement (also includes removal of rust from bars):- b- deformad bars
= = = = = =
=
0 0 0 0 0 0 0

Cft. @Rs.149.35/Cft Rs. 0/-
497 x6.75 0 x6.75
x0.454 x0.454
= = =
1523 Kg 0 Kg 1523 Kg @Rs.8973.05%Kg Rs. 136660/-
14 Providing and fixing windows consisting of M.S. box section frame 2"x1", (50x40mm) leaves frame 1"x1" (40x25mm) box section frame for glazing 3/8"x3/8" (10x10mm) using 16 SWG sheet 'U' shaped rubber supported with 1"x1/8" (25x3mm) M.S. flat for fixing 3/16" (5 mm) thick glass panes M.S. box section "x" (13x13mm) of 16 SWG for fixing 24 SWG wire gauze on outer side by means of "x1/8" (20x3mm) M.S. flat and screws including grill of M.S. flat "x1/8" (13x3mm) or "x" (6x6mm) square bar with independent frame of "x" (13x13mm) box section of 16 SWG i/c all C.P. fitting and painting 3 coats complete in all respect
W1 W2 W3 W4 W5 CW1
1 1 1 1 1 1
x1 x1 x1 x1 x1 x3
x5-1/2 x6 x4-1/2 x4 x3 x2
x7-1/2 x6 x6 x6 x5 x3-1/2 Total
= = = = = = =
41 36 27 24 15 21 164
Sft. Sft. Sft. Sft. Sft. Sft. Sft. @Rs.340.90/Sft
Rs. 55908/-
15 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs , 1:2 ratio. 1 1 1 1 1 1 1 1 1 x2 x1 x1 x1 x1 x2 x1 x1 x1 x10 x11 x7 x18 x9-1/4 x3 x5-1/4 x5-1/4 x7-7/8 x12 x13 x9-1/4 x5-1/8 x12 x5 x5-5/8 x5-1/4 x5-1/4 Total
= = = = = = = = = =
240 Cft. 143 Cft. 65 Cft. 92 Cft. 111 Cft. 30 Cft. 30 Cft. 28 Cft. 41 Cft. 780 Sft.@Rs.1267.15%Sft Rs. 9884/-
16 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:Din/beds Kit Box Bed Bath Dress Draw Loung
2 1 1 1 1 2 1 1 1
x2 x2 x2 x2 x2 x2 x2 x2 x2
x(10 x(11 x(7 x(18 x(9-1/4 x(3 x(5-1/4 x(5-1/4 x(7-7/8
+12 ) +13 ) +9-1/4) +5-1/8) +12 ) +5 ) +5-5/8) +5-1/4) +5-1/4) Total
x10-1/2 x10-1/2 x10-1/2 x10-1/2 x10-1/2 x6 x10-1/2 x10-1/2 x10-1/2
= = = = = = = = =
924 504 341 486 446 192 228 221 276 3618
Sft. Sft. Sft. Sft. Sft. 3618Cft-Marked=A Sft. Sft. Sft. Sft. Sft.@Rs.990.80%Sft Rs. 35847/-
17 P/F deodar wood panelled or panelled with glazed doors and windows with M.S chowkat consisting of M.S angle iron 1 1 /2"x 1 1/2"x1/4" welded with M.S flat 1 1/2"x1/4" complete. 1 x1 x3 1 x1 x3-1/2 1 x1 x4-1/2 1 x1 x3 1 x3 x2-1/2 CY door 1 x1 x4
x1-1/2 x1-1/2 x8-1/2 x7 x7 x7
Total 150 Sft. @Rs.436.40/Sft Rs. 65460/18 Providing and fixing 1" (40mm) thick solid flush door shutter It C.P. Finger plate and kick plate (Approved Factory Manufactured) with commercial ply (5 mm thick) are not provided/fixed the on both sides double pressed and deodar wood lipping 1"x3/8" (40mm x 10mm) around shutter including Rs.15.20 per Sft.chromium plated fitting, iron hinges with aluminium kick plate 22 SWG on both sides & finger plate complete in all respect. i/c Providing and fixing mild steel chowkat of doors, windows, C.window, etc. including holdfast, making and threading holes for hinges, etc. complete:a) M.S. angle iron 1"x 1"x " (40x40x6 mm) welded with M.S. flat 2"x " (50 mm x 6 mm)
= = = = = = =
5 5 38 21 53 28
D2
1 1
x3 x3
x3-1/2 x3 Total x1
x7 x7 x8
18-i P/F iron sliding bolts to doors 12" long
= = = =
74 63 137 10
Sft. Sft. Sft. @Rs.431.75/Sft Rs. 59150/No @Rs.124.65/E Rs. 1247/-
19 P/F First class deodar wood wrought joinery work in wire gauzed doors and windows with 24 SWG wire gauze with M.S chowkat consisting of M.S angle iron 1 1 /2"x 1 1/2"x1/4" welded with M.S flat 1 1/2"x1/4" complete. deodar wood framing 1" (40 mm) thick, with wire gauze fixed in position:1 x1 x4-1/2 1 x1 x3-1/2 1 x1 x3 Total
x8-1/2 x8-1/2 x8-1/2
= = = =
38 30 26 94
Sft. Sft. Sft. Sft. @Rs.458.40/Sft Rs. 43090/-
20 Providing and fixng class room almirah consiting of 1" mm) thick solid flush shutter with deodar wood lipping " (6 mm) thick all around (Approved Factory Manufactured) fixed in deodar wood frame 3"x1" (75mm x 25mm) including full hinges C.P. fittings with RCC (1:1:3) shelves 1" (40 mm) thick including 3 coats of painting. 1 x2 x5 x10 Total 21 Providing and fixing Vin board cabinet 3/4" thick with drawers 3"deep in 'Kitchen including termite proofing and polishing with synthetic enamel as specified, with handles hinges,screws etc., complete in all respects. 2' deep with out back. 1 x1 x10 x4-3/4
= =
100 Sft. 100 Sft. @Rs.290.70/Sft Rs. 29070/-
48 Sft. 48 Sft. @Rs.440.25/Sft Rs. 21132/-
Total = 22 Single layer of tiles 9"x4"x1" (225x113x40 mm) laid over 4"(100 mm) earth and 1" (25 mm) mud plaster without Bhoosa, grouted with cement sand 1:3 on top of RCC roof slab, provided with 34 lbs. per %Sft. or 1.72 Kg/Sq.m bitumen coating sand blinded i/c supplying and laying polythene sheet over DPC under floors and on roofs etc 500 gauge.
Roof
1 1
x1 x1
x28-3/4 x32-1/8 x3-1/2 x2-5/8 Total
= = = = = = =
924 Sft. 9 Sft. 933 Sft. 28 145 16 189 744 Sft. Sft. Sft. Sft. Sft.@Rs.3983.80%Sft Rs. 29639/-
Deduction.
x5-1/4 x5-1/4 x10-1/2 x5-1/4 x2-5/8 Khurra x2 x2 Total Net Qty 933 (-) 189 23 Khuras on roof 2'x2'x6" (600 x 600 x 150 mm)
Purgola
1 1 1
x1 x1 x4
Total. 24 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:iii- 4" dia. 4 x ( 13 ) 25 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure.
= =
4 No. 4 No. @Rs.281.80/Each Rs. 1127/-
52 Rft @Rs.222.20/Each Rs. 11554/-
= 27 Painting new surface:- Preparing surface and painting of doors and windows any type (including edges):3 coats. Take
8 No @Rs.315.70/Each Rs. 2526/-
Double of It.No.18 Take Double of It.No.17 Doors
137
x2
274 Sft.
150
x2 Total
= =
300 Sft. 574 Sft.@Rs.1019.20%Sft Rs. 5850/-
27-i Painting new surface:- Preparing surface and painting sashes fanlights glazed or gauzed doors and windows (including edges):- 3 coats.
Take Double of It.No.19 Doors
94
x2
188 Sft.
Total = 188 Sft.@Rs.630.60%Sft Rs. 1186/28 1"(40 mm) thick mosaic flooring, consisting of " mosaic topping of one part of cement and marble powder in the ratio of 3:1 and two parts of marble chips,laid over 1"(25 mm) thick floor of 1:2:4 cement concrete, including rubbing and polishing complete with finishing :- (a) using grey cement 1 1 1 1 1 1 1 1
Doors Step Ent Ver
x2 x1 x1 x1 x1 x2 x1 x1 x1 x1 x3 x1 x1 x1
x10 x11 x7 x18 x9-1/4 x3 x5-1/4 x5-1/4 x7-7/8 x4-1/2 x3 x16 x3-1/2 x16-7/8
x12 x13 x9-1/4 x5-1/8 x12 x5 x5-5/8 x5-1/4 x5-1/4 x 3/4 x 3/4 x3 x3 x 3/4 Total
1 1 1 1 1 1
= = = = = = = = = = = = = =
=
240 Sft. 143 Sft. 65 Sft. 92 Sft. 111 Sft. 30 Sft. 30 Sft. 28 Sft. 41 3 7 48 11 13 862 Sft. Sft. Sft. Sft. Sft. Sft. Cft.@Rs.5336.25%Sft Rs. 45998/-
28-i 1/2" thick mosaic dado or skirting using white cement i/c rubbing and polishing complete with finishing using grey cement 1 1 1 1 1 1 1 x2 x2 x2 x2 x2 x2 x2 x10 x11 x7 x18 x9-1/4 x5-1/4 x7-7/8 x12 x13 x9-1/4 x5-1/8 x12 x5-1/4 x5-1/4 Total x x x x x x x 1/2 1/2 1/2 1/2 1/2 1/2 1/2
= = = = = = =
=
22 24 16 23 111 11 13 220
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Cft.@Rs.5600.80%Sft Rs. 12322/-
29 Providing and laying conglomerate flooring (two coat work) with top layer of "(13mm)thick wearing surface, for panelling, consisting of one part of cement and 2 parts of stonechips passing 3/16"(6 mm) sieve, over bottom layer ofcement concrete 1:3:6,including surface finishing anddividing in panels i/c rubbing. PP 1 x1 x42-1/4 1 x1 x29-1/5 1 x1 x34 1 x1 x4-1/2 1 x3 x3-1/2
x3 x3 x3 x 3/4 x 3/4 Total
= = = = =
=
127 88 102 3 8 328
Sft Sft Sft Sft Sft Cft.@Rs.2988.60%Cft Rs. 9803/-
Take 70% Qty of It.No.28 Take 70% Qty of It.No.29
862 328
x 70% x 70% Total
= = =
603 Rft 230 Rft 833 Rft @ 5.30/Rft
Rs.4415/-
31 P/L floor of approved quality coloured glazed tiles over 3/4" thick c/s (1:3) plaster complete.
bath
1 1
x2 x1
x3 x5-1/4
x5 x5-5/8 Total
= =
=
30 Sft. 30 Sft. 60 Sft @Rs.7397.00%Sft Rs. 4438/-
31-i P/L dado of approved coloured glazed tiles 1/4" thick over 3/4" thick c/s (1:3) plaster complete. x(3 +5 ) x(5-1/4 +5-5/8) Total 32 Distempering 3 coats on new surface.
bath
2 1
x2 x2
x6 x6
= =
=
192 Sft 131 Sft 323 Cft.@Rs.7999.80%Sft Rs. 25839/-
Take Qty item No.16 A (Plaster)
D.P.C
= =
3618 Sft. 3618 Sft @Rs.254.00%Sft Rs. 9190/-
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x2 x2 x1 x1 x1 x1 x1 x2 x2 x1 x2 x1 x1 x1 x1 x1 x1 x1 x1
x8-1/8 x10 x11 x5-1/4 x7 x6-3/4 x4-1/2 x3 x3-3/4 x3-1/2 x36-1/4 x33-5/8 x1-1/2 x25-1/8 x12-1/4 x10 x11-1/8 x6-3/8 x18
x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x1-1/8 x1-1/8 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 x 3/4 Total
= = = = = = = = = = = = = = = = = = = =
18 15 8 4 5 5 3 5 6 3 82 38 1 19 9 8 8 5 14 256
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft @Rs.1257.60%Sft Rs. 3219/-
34 Cement pointing struck joint (1:2) mixed with red oxide pigment to match the colour of bricks. 1 1 x2 x2 x39 x16 x45-1/2 x16 Total
= = =
1248 Sft. 1456 Sft. 2704 Sft @Rs.1279.00%Sft Rs. 34584/Total Rs. 1206924/-
DETAILED ESTIMATE FOR CONSTRUCTION OF STAFF QUARTER 990 SFT Electric Installation Portion
1 Supply and Erection of PVC pipe for wiring on resessed i/c inspection boxes pull boxes hook bends reducer and prepairing surface etc complete. 3/4" dia 23 5 115.0 m @ 77.25/m Rs.8884/-
2 Supply and erection of single core PVC insulated copper conductor cables, in prelaid PVC pipe/M.S. conduit/G.I pipe/wooden strip batten/wooden casing and capping/G.I.wire/trenches (rate for cables only):a) 250/440 volts, PVC insulated: i- 3/0.029" 345 m @ 27.00/m ii- 7/0.029" 3 Supply and erection of copper conductor cables for service connection, in prelaid pipe/G.I. wire/trenches, etc. (rate for cable only):- c) PVC insulated, PVC sheathed 2 core, 250/440 volt:- vi) (7/0.029") = Total 4 Supply and erection of M.S. sheet box of 16 SWG, 10 cm (4") deep, with 4.75 mm thick (3/16") bakelite sheet top, for recessed wiring, including making holes for regulators, switches, plugs, etc. i) 10 x 10 cm (4"x4") Total ii) 17.5 x 10 cm (7"x4") Total iv) 20 x 25 cm (8"x10") Total 5 Supply and erection of tube light, including rod, choke, starter with frame, flexible wire, including connection from ceiling rose, etc., complete.ii) single rod (40 watts) with one choke and one starter. = 6 Supply and Erection of button holder backlite large size. = 7 P/Fixing of Exhaust fand 12"sweep double action plastic body made (GFC) etc complete in all respect as approved by the Engineer Incharge. = 8 S/E of wall type pole type bracket with double cover water tight flexible wire and brass holder complete
=
Rs.9315/-
150 Rft 100 Rft @ 28.10/Rft Rs.2810/-
10 No 10 No @ 93.10/Each 9 No 9 No @ 129.70/Each 4 No 4 No @ 243.80/Each
Rs.931/-
Rs.1167/-
Rs.975/-
8 No @ 479.80/Each
Rs.3838/-
5 No @ 21.30/Each
Rs.107/-
1 No @ 1600/Each
Rs.1600/-
3 No @ 361.05/Each 5 No @ 20.00/Each
Rs.1083/Rs.100/-
9 Supply and erection of ceiling rose, bakelite. =
10 Cost of ceiling fans 56" sweep of approved firm like,GFC,Pak,Royal,Younis,fan with regulator i/c carriage from local market to site of work etc. = 11 Supply and Erection of 3 pin wall socket 5AMP = 11-i Supply and erection of 3 pin 10/15 Amp. wall socket recessed type. = 12 Erection of ceiling fan alongwith regulator (all sizes), including carriage from local Railway Station/Store to site of work,electric wire/cable for suspension rod and board connection,and cutting, threading on the rod, where necessary. = 13 Supply and erection of 3/8" (10 mm) dia M.S. bar fan hook,placed at the time of casting of slab. = 14 Supply and erection of iron/aluminum clad, 500 volts main 38.1 When the base frame is already switches with kitkat fuses, on angle iron board with 3 mm installed, the labour and composite (1/8") thick M.S. sheet covering, including bonding to earth rates will be reduced as follows:- For with necessary flexible pipe and thimbles, etc. i) 30/35 AMP D.P 1 x(1 ) 15 Providing and fixing M.S. iron box for housing main switches, ditto made of 1.5 mm (1/16") thick M.S. sheet, with locking arrangement, including painting:= 1 No @ 1344.37/Each Rs.1344/4 No @ 26.10/Each Rs.104/4 No @ 136.10/Each Rs.544/2 No @ 76.30/Each Rs.153/5 No @ 61.90/Each Rs.310/4 No @ 1600.00/Each Rs.6400/-
24"x14"x6" 1 x(1 ) 16 Supply and erection of house service pipe Henley (G.I. pipe water quality) or pole type, 50 mm (2") dia, erected to instal insulated overhead line,include shackle insulator for holding insulated wire and straining devices for bearer wire and other accessories etc., complete. Total 17 Earthing of iron clad/aluminum switches, etc. with G.I. wire No.8 SWG in G.I. pipe 15 mm (") dia, recess ed or on surface ofwall and floor, complete with 1.5 metre long G.I. pipe, 50 mm (2") dia with reducing socket 4 to 5 metre below ground level, and 2 metre away from building plinth. = Total Total. Sub Engineer, Sub Engineer,
Sub Divisional Officer Provincial Buildings Sub Division-I
1 No @ 2039.20/Each Rs.2039/-
12 Rft 12 Rft @ 212.95/Rft Rs.2555/-
1 job 1 Job@ 2932.35/Rft Rs.2932/Rs. 47191/Rs. 47200/Executive Engineer Executive Engineer Executive Engineer Provincial Buildings Division
Say
DETAILED ESTIMATE FOR CONSTRUCTION OF STAFF QUARTER 990 SFT (Sanitary Installation Portion)
2 Providing and fitting glazed earthen ware water closet orrisa pattern complete i/c cost of P trap glazed. = 3 P/F plastic made low level flushing cistern 3 Gal capacity complete. = 5 P/F shower rose 1/2"x4" = 6 P/F C.P stop cock 1/2" dia 2 No @ 314.00/Each Rs.628/2 No
@ 1302.10/Each
2 No
@ 1302.10/Each
Rs.2604/-
Rs.2604/-
3 No @ 174.80/Each Rs.524/-
= 8 P/F gully trap i/c C conc cost of PVC grating 6"x6" and masonary chamber complete. = 9 Providing and fitting glazed earthen ware wash hand basin 56x40 cm (22"x16") including bracket set, waste pipe and waste coupling, etc. i) Coloured, with pedestal = 10 Providing and fitting, chromium plated or brass oxidised, swan neck cock 15 mm (" dia. i) single way = 11 Providing and fixing chromium plated tee stop cock 15mm ("). = 12 Providing and fixing, floor trap of cast iron, including concrete chamber all round, and C.I. grating:i) 10x5 cm (4"x3") = 13 Providing and fixing looking glass 55x40 cm (22"x16") size, and 5 mm thick, first quality. = 14 Providing and fixing glass shelf 60x13 cm (24"x5"), with 5mm thick glass:- i) with chromium plated brackets and railing. = 15 Providing and fitting:-i) chromium plated towel rail60 cm (24") long, and 2 cm (") dia. =
6 No @ 300.80/Each Rs.1805/-
3 No @ 500.60/Each Rs.1502/-
2 No
@ 2319.90/Each
Rs.4640/-
2 No @ 351.20/Each Rs.702/-
5 No @ 428.00/Each Rs.2140/-
2 No @ 334.30/Each Rs.669/-
2 No @ 345.25/Each Rs.691/-
2 No @ 322.15/Each Rs.644/-
2 No @ 324.80/Each Rs.650/-
16 P/F C.I soil pipe with cement caulked joints. iii- 4" dia. 17 P/F cast iron specials such as tees bends etc complete cement caulked joints. 19 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. 20 Providing and laying R.C.C. pipe, moulded with cement Chapter - 8 concrete 1:1:3, with spigot socket or collar joint, etc. including cost of reinforcement, conforming to B.S. 5911:Part I: 1981, Class "L" including carriage of pipe fromfactory to site of work, lowering in trenches to correctalignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. 6" dia = = 55 Rft @ 57.90/Rft Rs.3185/60 Rft @ 73.65/Rft Rs.4419/= 42 No @ 184.90/Rft Rs.7766/-
30 Kg @ 100.00/Kg Rs.3000/-
DETAILED ESTIMATE FOR CONSTRUCTION OF STAFF QUARTER 990 SFT (Sui Gas Portion)
1 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. iii- 1"" dia. 1 P/F sui gas lamp best quality = = = = 3 P/F sui gas heater double burner Corona/Fire Sun made = 3 P/F sui gas Chullah double burner best quality as approved directed by the Engineer Incharge. = 4 P/F handle valve best quality 1" dia 1/2" dia 1 No @ 2100.00/Each Rs.2100/3 No @ 5000.00/Each Rs.15000/70 Rft @ 57.90/Rft Rs.4053/-
i)
= =
1 No @ 250.00/Each Rs.250/10 No @ 200.00/Each Rs.2000/Total. Say Rs. 52719/Rs. 52700/-
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA CONSTRUCTION OF GARAGES 5 NOS
Rs.
993453.00
Rs.
14300.00
Total: -
Rs.
1007753.00
Say.
Rs. 1008000.00
DETAILED ESTIMATE FOR CONSTRUCTION OF GARAGES 5 NO. Building Protion

Outer wall 1 1 inner walls 1 4
x207-1/4 x3-1/4
x15-1/2 x3-1/4 Toe wall 1sides x2 x20-1/8 x1-1/2 F/B 1 x2 x93-1/8 x1-1/2 Total 2 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and Take plinth. Qty 3/16 of Item No.1 marked "A" 2626Cft Total 3 Dry rammed brick or stone ballast 1 1/2"-2" guage.
x3 x3 x1 x1
= = = = =
2021 605 60 279 2965
Cft Cft 2626Cft-Marked=A Cft Cft 339Cft-Marked=B Cft @Rs.2795.75%oCft Rs. 8289/-
x 1/3
x 3/4
= = = =
657 Cft. 657 Cft.@Rs.5930.55%Cft Rs. 38964/-
x 1/2
170 Cft. 170 Cft.@Rs.2158.20%Cft Rs. 3669/-
Total 4 Pacca brick work with cement sand mortar in foundation and plinth.i) Ratio 1:6
Outer walls 1 x1
x207-1/4 x2-1/4 x207-1/4 x1-7/8 x207-1/4 x1-1/2 x207-1/4 x1-1/8 x207-1/4 x 3/4
1 x1 1 x1 1 x1 1 x1 Inner walls 1 x4 1 x4 1 x4 1 x4 1 x4 Appron1Toe x2 wall 1 x2
x16-1/2 x16-7/8 x17-1/4 x17-5/8 x18 x20-1/8 x93-1/8
x2-1/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x 3/4 x 3/4 Total.
x 1/4 x 1/4 x 1/4 x 1/4 x4-3/4 x 1/4 x 1/4 x 1/4 x 1/4 x4-3/4 x2-1/4 x2-1/4
= = = = = = = = = = = = =
117 97 78 58 738 37 32 26 20 257 68 314 1842
Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft. Cft.@Rs.8883.30%Cft Rs. 163630/-
5 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :-(a) with one coat of bitumen and one coat of polythene sheet 500 gauge: i) 1-1/2" thick.
Outer walls 1 x2
x207-1/4 x 3/4
x4
x18
x 3/4 Total.(A) x 3/4 Total.(B) Net Total (A-B)
= = = = = =
311 Sft. 54 Sft. 365 Sft. 36 Sft. 36 Sft. 329 Sft. @Rs.2810.60%Sft Rs. 9247/-
D/D openings D 1 x4
x12
6 Providing and laying vertical damp proof course with cement sand plaster and bitumen coating:- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: ii) 1:3 a) 3/4" thick. 1 x1 x207-1/4 x1-1/8 Total 7 Filling, watering, ramming, earth under floor with i) with surplus earth from foundation, etc.
Take 2/3 of 2965 It.No.1
= =
233 Sft. 233 Sft. @Rs.2050.50%Sft Rs. 4778/-
x 2/3 Total.
= =
1978 Cft 1978 Cft.@Rs.1346.40%oCft Rs. 2663/-
7-i Filling, watering, ramming, earth under floor with ii) New earth excavated from out side lead up to 3 miles. x17 x18 x20-1/8 x2-1/4 x93-1/8 x2-1/4 Total Net Qty. 1210.0 ( - ) 1978 8 Supply and filling of sand under floor or plugging in wells. 1 x5 Appron1Toe x2 wall 1 x2 x17 x18 x20-1/8 x2-1/4 x93-1/8 x2-1/4 Total 1 x5 Appron1Toe x2 wall 1 x2 x3-1/4 x2-3/8 x2-3/8
= = = = =
4954 215 995 1210 -768
Cft. Cft. Cft. Cft Cft.@Rs.5343.95%oCft Rs. 0/-
x 1/3 x 1/3 x 1/3
= = =
=
510 30 140 680
Cft. Cft. Cft. Cft @Rs.947.80%Cft Rs. 6445/-
Take sme Qty of It.No. 9
680 Total
= = = = =
680 Cft 680 Cft.@Rs.2324.90%Cft Rs. 15809/-

outer wall 1
1
Deduction.
x1 x2
x207-1/4 x 3/4
x18
x 3/4 Total.
x11 x11
1710 Cft. 297 Cft. 2007 Cft.
x12 x 3/4 x11 = 495 Cft. x13-1/2 x 3/4 x1 = 51 Cft. 51Cft-Marked=A Total Ded. = 546 Cft. Net Qty. 2007 (-) 546 = 1461 Cft.@Rs.9506.35%Cft Rs. 138888/11 Providing and laying reinforced cement concrete (including prestressed concrete), using coarse sand and screened graded and washed aggregate, in required shape and design,including forms, moulds, shuttering, lifting, compacting,curing, rendering and finishing exposed surface, complete (but excluding the cost of steel reinforcement, its fabrication and placing in position, etc.):- (a) (i) Reinforced cement concrete in roof slab, beams,columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (3) (c) Type C (nominal mix 1:2:4) 1 x5 Lintels D1 1 x5
D
Lintel s
Roof slab
Take Qty item No. 10

1 1 1 x1 x2 x2 x85-5/8 x19-1/2 x89-5/8 x4 x23-1/2 x4 Total x 5/12 x 1/3 x 1/3
= = = =
=
51 Cft. 696 239 62 1048 Cft. Cft. Cft.

Cft. @Rs.201.95/Cft Rs. 211644/-
Pardi
12 Fabrication of M.S reinforcement i/c cutting bending binding laying in postion making joints and fastenings inculding cost of binding wire and labour charges for binding of steel reinforcement (also includes removal of rust from bars):- bdeformad bars
1048 x6.75 x0.454 13 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs , 1:2 ratio. 1 x5 x17 x18 Total
3212 Kg
@Rs.8973.05%Kg
Rs. 288214/-
= =
1530 Cft. 1530 Sft. @Rs.1169.70%Sft Rs. 17896/-
14 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:+18 ) x10-1/2 = 3675 Sft. 3675Cft-Marked=A Total = 3675 Sft. @Rs.990.80%Sft Rs. 36412/15 Providing and fixing 24 SWG G.I. sheet rolling shutter,consisting of steel frame of M.S. channel 2"x1"x1/8"(50x30x3 mm), angle iron 1"x1"x1/8" (40x40x3 mm),M.S. plate 1'x1'x1/8" (300x300x3 mm), G.I. pipe 1" (37 mm) dia, springs 2' (600 mm) centre to centre, rollers, 24 SWG G.I. covering 1 ft. x 1 ft. (300x300 mm), handles, holdfast, and painting three coats, complete in all respects. 5 x2
x(17
x5
x12
x11
Total 16 Single layer of tiles 9"x4"x1" (225x113x40 mm) laid over 4"(100 mm) earth and 1" (25 mm) mud plaster without Bhoosa, grouted with cement sand 1:3 on top of RCC roof slab, provided with 34 lbs. per %Sft. or 1.72 Kg/Sq.m bitumen coating sand blinded i/c supplying and laying polythene sheet over DPC under floors and on roofs etc 500 gauge.
Roof
= =
660 Sft. 660 Sft. @Rs.187.80/Sft Rs. 123948/-
x1
x89-1/8 x23 Total x2 x2 Total 16
= = = =
Deduction. Khurra 1
x4
Total. 24 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:Rain water down pipes iii- 4" dia. 4 x ( 13 ) 25 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. 26 Providing and laying conglomerate flooring (two coat work) with top layer of "(13mm)thick wearing surface, for panelling, consisting of one part of cement and 2 parts of stonechips passing 3/16"(6 mm) sieve, over bottom layer ofcement concrete 1:3:6,including surface finishing anddividing in panels i/c rubbing. x17 x18 x20-1/8 x3 x93-1/8 x3 Total 27 Providing and fixing marble strip of any shade for dividing the mosaic flooring into panels. a) Size 1" x 3/8" (40 x 10 mm) Floor 1 x5 Appron1Toe x2 wall 1 x2
= =
4 No. 4 No. @Rs.281.80/Each Rs. 1127/-
52 Rft @Rs.222.20/Each Rs. 11554/-
8 No @Rs.315.70/Each Rs. 2526/-
= = =
=
1530 121 559 2210
Sft Sft Sft Sft
@Rs.2988.60%Cft
Rs. 66048/-
Take 70% Qty of
2210
x 70% Total
= =
1547 Rft 1547 Rft @ 5.30/Rft
Rs.8199/-
28 Distempering 3 coats on new
Take Qty item No.1 4(Pla ster)

Outer walls 1 x1
= =
3675 Sft. 3675 Sft @Rs.254.00%Sft Rs. 9335/-
x207-1/4 x 3/4
x4
x18
x 3/4 Total
= = =
155 Sft. 54 Sft. 209 Sft
@Rs.1257.60%Sft
Rs. 2628/-
30 cement pointing struck joint (1:2) mixed with red oxide pigment to match the colour of bricks.
Outer walls 1 x2
1
D/D
x2 x5
x85-5/8 x14 x19-1/2 x14 Total(A) x12 x11 Total(B)
Net Total
= = = = = =
2398 546 2944 660 660 2284
Sft. Sft. Sft Sft. Sft Sft
@Rs.1257.60%Sft
Rs. 28724/Rs. 993453/-
Total
DETAILED ESTIMATE FOR CONSTRUCTION OF GARAGES 5NOS Electric Installation Portion
1 Supply and Erection of PVC pipe for wiring on resessed i/c inspection boxes pull boxes hook bends reducer and prepairing surface etc complete. 3/4" dia 5 8 40.0 m @ 77.25/m Rs.3090/-
2 Supply and erection of single core PVC insulated copper conductor cables, in prelaid PVC pipe/M.S. conduit/G.I pipe/wooden strip batten/wooden casing and capping/G.I.wire/trenches (rate for cables only):a) i- 250/440 volts, PVC insulated: 3/0.029" 2 5 8 40.0 m @ 27.00/m Rs.1080/-
3 Supply and erection of copper conductor cables for service connection, in prelaid pipe/G.I. wire/trenches, etc. (rate for cable only):- c) PVC insulated, PVC sheathed 2 core, 250/440 volt:- vi) (7/0.029") = Total 4 Supply and erection of M.S. sheet box of 16 SWG, 10 cm (4") deep, with 4.75 mm thick (3/16") bakelite sheet top, for recessed wiring, including making holes for regulators, switches, plugs, etc. i) 10 x 10 cm (4"x4") Total ii) 17.5 x 10 cm (7"x4") Total 5 No 5 No @ 129.70/Each Rs.649/5 No 5 No @ 93.10/Each Rs.466/90 Rft 90 Rft @ 28.10/Rft Rs.2529/-
5 Supply and erection of tube light, including rod, choke, starter with frame, flexible wire, including connection from ceiling rose, etc., complete.ii) single rod (40 watts) with one choke and one starter. = 6 Supply and Erection of button holder backlite large size. = 8 S/E of wall type pole type bracket with double cover water tight flexible wire and brass holder complete = 9 Supply and erection of ceiling rose, bakelite. = 9 S/E of switch 5 Amp Piano type. = 16 Supply and erection of house service pipe Henley (G.I. pipe water quality) or pole type, 50 mm (2") dia, erected to instal insulated overhead line,include shackle insulator for holding insulated wire and straining devices for bearer wire and other accessories etc., complete. = Total 12 Rft 12 Rft @ 212.95/Rft Total. Sub Say Rs.2555/Rs. 14266/Rs. 14300/Executive Engineer 10 No @ 20.80/Each Rs.208/5 No @ 20.00/Each Rs.100/3 No @ 361.05/Each Rs.1083/5 No @ 21.30/Each Rs.107/5 No @ 479.80/Each Rs.2399/-
Sub Sub Divisional Officer Provincial Buildings Sub Division-I Sargodha
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA CONSTRUCTION OF CHOWKIDAR HUT
Rs.
153000.00
Rs.
5100.00
Total: -
Rs.
158100.00
Say.
Rs.
158000.00
DETAILED ESTIMATE FOR CONSTRUCTION OF CHOWKIDAR HUT. Building Protion

Outer wall 1
1 Toe wall sides 1 x1
x43 x70
x3-1/4 x1-1/2 Total
x3 x1
= = =
419 Cft A 105 Cft B 524 Cft @Rs.2795.75%oCft Rs. 1465/-
Take Qty 3/16 of Item No.1 marked "A" 419Cft
2 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth.
x 1/3
x 3/4

= = = =
105 Cft. 105 Cft.@Rs.5930.55%Cft Rs. 6227/-
x 1/2
53 Cft. 53 Cft.@Rs.2158.20%Cft Rs. 1144/-
Total 4 Pacca brick work with cement sand mortar in foundation and plinth.i) Ratio 1:6
Outer walls 1
x1 1 x1 1 x1 1 x1 1 x1 Appron Toe 1 wall x1
x43 x43 x43 x43 x43 x70
x2-1/4 x1-7/8 x1-1/2 x1-1/8 x 3/4 x 3/4 Total.
x 1/4 x 1/4 x 1/4 x 1/4 x4-3/4 x2-1/4
= = = = = = =
24 20 16 12 153 118
343 Cft.@Rs.8883.30%Cft Rs. 30470/-
5 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :-(a) with one coat of bitumen and one coat of polythene sheet 500 gauge: i) 11/2" thick.
Outer walls 1
x2
x43
x 3/4 Total.(A)
= =
65 Sft. 65 Sft.
D/D openings D 1 x1
x3
x 3/4 Total.(B)
Net Total (A-B) 6 Providing and laying vertical damp proof course with cement sand plaster and bitumen coating:- (a) with one coat of bitumen and one coat of polythene sheet 500 gauge: ii) 1:3 a) 3/4" thick. 1 x1
x43
= = =
x1-1/8 Total
= =
48 Sft. 48 Sft. @Rs.2050.50%Sft Rs. 984/-
x 2/3 Total.
= =
350 Cft 350 Cft.@Rs.1346.40%oCft Rs. 471/-
7-i Filling, watering, ramming, earth under floor with ii) New earth excavated from out side lead up to 3 miles. 1 x1 Appron Toe 1 wall x1
x10 x70
x10 x2-1/4 Total 350
x3-1/4 x2-3/8
Net Qty. 374.0 (-) 8 Supply and filling of sand under floor or plugging in wells. 1 x1 Appron Toe 1 wall x1
x10 x70
= = = =
325 Cft. 374 Cft. 374 Cft 24 Cft.@Rs.5343.95%oCft Rs. 128/-
x10 x2-1/4 Total
x 1/3 x 1/3
= =
=
33 Cft. 53 Cft. 86 Cft @Rs.947.80%Cft Rs. 815/-
86 Total
= = = = =
86 Cft 86 Cft.@Rs.2324.90%Cft Rs. 1999/-

outer wall 1 Deduction. D
x1
x43
x 3/4 Total.
x10
323 Cft. 323 Cft. 16 Cft.
x1
x3
x 3/4
x7
1
Lintels D1 1
x1 x1 x1
x6 x 3/4 x4-1/2 x 1/2 x7-1/2 x 3/4
x4 x 1/2 x 3/4
Total Ded. 39 Cft. Net Qty. 323 (-) 39 284 Cft.@Rs.9506.35%Cft Rs. 26998/11 Providing and laying reinforced cement concrete (including prestressed concrete), using coarse sand and screened graded and washed aggregate, in required shape and design,including forms, moulds, shuttering, lifting, compacting,curing, rendering and finishing exposed surface, complete (but excluding the cost of steel reinforcement, its fabrication and placing in position, etc.):- (a) (i) Reinforced cement concrete in roof slab, beams,columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (3) (c) Type C (nominal mix 1:2:4) Lintels
= = = = =
5Cft-Marked=A
Take Qty item No. 10

Roof slab Pardi
1 1
x1 x2
x15-1/2 x15-1/2 x 5/12 x15-1/2 x 1/3 x1
= = =
=
5 Cft. 100 Cft. 10 Cft. 115 Cft. @Rs.201.95/Cft Rs. 23224/-
Total 12 Fabrication of M.S reinforcement i/c cutting bending binding laying in postion making joints and fastenings inculding cost of binding wire and labour charges for binding of steel reinforcement (also includes removal of rust from bars):- bdeformad bars
115 x5.00 13 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs , 1:2 ratio. 1 x1
x10
x0.454
261 Kg @Rs.8973.05%Cft Rs. 23420/-
x10 Total
= =
100 Cft. 100 Sft. @Rs.1169.70%Sft Rs. 1170/-
14 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:1 x2
x(10
+10 ) x10-1/2 Total
420 Sft. 420Cft-Marked=A 420 Sft. @Rs.990.80%Sft Rs. 4161/-
Roof Deduction. Khurra
x1
x15-1/2 x15-1/2
Total 1 x1 x2 x2 Total 4
= = = = = =
240 Sft. 240 Sft. 4 Sft. 4 Sft. 236 Sft. @Rs.3983.80%Sft Rs. 9402/1 No. 1 No. @Rs.281.80/Each Rs. 282/-
Net Qty 240 (-) 17 Khuras on roof 2'x2'x6" (600 x
Total.
28 Providing and laying conglomerate flooring (two coat work) with top layer of "(13mm)thick wearing surface, for panelling, consisting of one part of cement and 2 parts of stonechips passing 3/16"(6 mm) sieve, over bottom layer ofcement concrete 1:3:6,including surface finishing anddividing in panels i/c rubbing. Floor 1 x1 x10 x10 Appron Toe 1 wall x1 x70 x3 Total 29 Providing and fixing marble strip of any shade for dividing the mosaic flooring into panels. a) Size 1" x 3/8" (40 x 10 mm)
= =
100 Sft 210 Sft 310 Sft @Rs.2988.60%Cft Rs. 9265/-
Take 70% Qty of
310
x 60% Total
= =
186 Rft 186 Rft @ 5.30/Rft
Rs.986/-
Take Qty item No.14(Pl aster)

Outer walls 1
= =
420 Sft. 420 Sft @Rs.254.00%Sft Rs. 1067/-
x1
x43
x 3/4 Total
= =
32 Sft. 32 Sft @Rs.1257.60%Sft Rs. 402/-
32 cement pointing struck joint (1:2) mixed with red oxide pigment to match the colour of bricks.
Outer walls 1
1
D/D
x2 x2 x1 x1
x11-1/2 x14 x11-1/2 x14
1 1
x3 x6
Total(A) x7 x4 Total(B)
Net Total
= = = = = = =
322 322 644 21 24 45 599
Sft. Sft. Sft Sft. Sft. Sft Sft @Rs.1257.60%Sft Rs. 7533/Total Rs. 153384/-
Say
Rs. 153000/-
DETAILED ESTIMATE FOR CONSTRUCTION OF CHOWKIDAR HUT Electric Installation Portion
1 Supply and Erection of PVC pipe for wiring on resessed i/c inspection boxes pull boxes hook bends reducer and prepairing surface etc complete. 3/4" dia 1 8.5344 5.0 m @ 77.25/m Rs.386/-
2 Supply and erection of single core PVC insulated copper conductor cables, in prelaid PVC pipe/M.S. conduit/G.I pipe/wooden strip batten/wooden casing and capping/G.I.wire/trenches (rate for cables only):a) i- 250/440 volts, PVC insulated: 3/0.029" 2 1 8.5344 9.0 m @ 27.00/m Rs.243/-
3 Supply and erection of copper conductor cables for service connection, in prelaid pipe/G.I. wire/trenches, etc. (rate for cable only):- c) PVC insulated, PVC sheathed 2 core, 250/440 volt:- vi) (7/0.029") = Total 4 Supply and erection of M.S. sheet box of 16 SWG, 10 cm (4") deep, with 4.75 mm thick (3/16") bakelite sheet top, for recessed wiring, including making holes for regulators, switches, plugs, etc. i) 10 x 10 cm (4"x4") Total ii) 17.5 x 10 cm (7"x4") Total 1 No 1 No @ 129.70/Each Rs.130/1 No 1 No @ 93.10/Each Rs.93/100 Rft 100 Rft @ 28.10/Rft Rs.2810/-
5 Supply and erection of tube light, including rod, choke, starter with frame, flexible wire, including connection from ceiling rose, etc., complete.ii) single rod (40 watts) with one choke and one starter. = 6 Supply and Erection of button holder backlite large size. = 8 S/E of wall type pole type bracket with double cover water tight flexible wire and brass holder complete = 9 Supply and erection of ceiling rose, bakelite. = 9 S/E of switch 5 Amp Piano type. = Total. Sub Say 3 No @ 20.80/Each Rs.62/Rs. 5106/Rs. 5100/Executive Engineer 2 No @ 20.00/Each Rs.40/1 No @ 361.05/Each Rs.361/1 No @ 21.30/Each Rs.21/2 No @ 479.80/Each Rs.960/-
Sub Sub Divisional Officer Provincial Buildings Sub Division-I Sargodha
RENNOVATION/IMPROVEMENT OF LIBRARY AT IN SERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

1 P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage. x35 = 1050 Sft x15-1/2 = 465 Sft x2 x(30 +15-1/2) x 1/3 = 30 Sft Total 1545 Sft @Rs.140.00/Sft Rs. 216300/2 P/L Gypsum board false ceiling 2'x2' size sheets using aluminum Tsection hold with wire 1/8" under R.C.C roof using "Rawal" plug etc complete as approved/Directed by the Engineer Incharge. 1 1 1 1
x1
x30 x30
x30
x35 Total
=
=
1050 Sft 1050 Sft. @Rs.75.00/Sft Rs. 78750/-
3 Preparing surface and painting with emulsion paint:- 2 coats after scraping ordinary distempter 1 x2 x(30
+35 Total
) x10
1300 Sft 1300 Sft

@Rs.690.10%Sft
Rs. 8971/Rs. 304021/Rs. 304000/-
(278.9+217.15)+194. 05=690.1
Total Say
RENNOVATION/IMPROVEMENT OF HOSTEL NO.1 AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

1 Providing and fixing 1" (40mm) thick solid flush door It C.P. Finger plate and kick plate shutter sterling with commercial ply (5 mm thick) are not provided/fixed the on both sides double pressed and deodar wood lipping1"x3/8" (40mm x 10mm) around shutter chromium plated fitting, iron hinges with aluminium kick plate 22 SWG on both sides & finger plate complete in all respect. (Sterling / Oosman Bros / Equivalent ).Leaf only
D2 D3 D8
1 1 1
x2 x18 x18
x4 x3-1/2 x3 Total
x7 x7 x7
= = = =
=
56 441 378 875
2 P/F iron sliding bolts to doors 12"

long
x38
38 No @Rs.124.65/E Rs. 4737/-
3 Preparing surface and painting to doors and windows any type 3 coats on new surface.
2 times Qty 2 item x875 No.1
Total 4 Preparing surface and painting to sashes fan lights glazed or gauzed doors and windows 2 coats on old surface.
W
=
=
1750 Sft. 1750 Sft. @Rs.1019.20%Sft Rs. 17836/-
18 x3
x6 Total
x5-1/2
=
=
1782 Sft. 1782 Sft. @Rs.346.90%Sft Rs. 6182/-
5 Distemptering 1 coat on old surface.

Ceilings
1 1 1 1 1 1 1
x18 x2 x2 x1 x1 x1 x1
x14-1/4 x27 x36 x14-1/4 x9-1/4 x24-1/4 x76
x18-1/2 x19 x22-1/4 x19 x12-1/4 x17-1/2 x6 Total
= = = = = = = =
4745 Sft. 1026 Sft. 271 113 424 456 7035

Sft. Sft. Sft. Sft. Sft. @Rs.114.60/%Sft Rs. 8062/-
6 Distempering 2 coats on old surface i/c scraping ordinary distemper. Walls 18 x2 x(14-1/4 1 x2 x(27 1 x2 x(36 1 x2 x(14-1/4 1 x1 x(9-1/4 1 x2 x(24-1/4 1 x2 x76
+18-1/2) x11 +19 +19 ) x11 ) x11 +22-1/4) x11 +12-1/4) x11 +17-1/2) x11
+6
) x11
= = = = = = =
12969 1012 1282 732 237 919 1804
Sft. Sft. Sft. Sft. Sft. Sft. Sft.
x2-1/2 = 180 Total = 19135 7 P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage. Din 1 x1 x22 x35 = 770 1 x1 x22 x9-1/3 = 205 1 x1 x19 x14 = 266 1 x1 x7 x6-3/4 = 47 Total. = 1288 8 Dismantling C conc plain (1:2:4)
x2
x36
Sft. Sft. @Rs.153.60%Sft Rs. 29391/-
dismantling floor Lav 2 x5 bath 2 x3 Lav 2 x1 2 x1 dado 10 x2 6 x2 2 x2 2 x2

WC
x4-1/2 x5 x7-1/3 x5-3/8 +4-1/2) +5 ) x(24-1/4 +7-1/3) x(10-3/4 +5-3/8) Total.
x3 x4 x24-1/4 x10-3/4 x(3 x(4
x x x x
1/8 1/8 1/8 1/8

x 0.0417 x 0.0417 x 0.0417 x 0.0417
x5 x5 x5 x5
= = = = = = = = =
17 15 44 4 31 23 26 13 173
Cft Cft Cft Cft Cft Cft Cft Cft Cft
@Rs.2845.90%Cft
Rs. 4923/-
9 Dismantling mud conc dismantling floor Lav x4-1/2 x 1/3 = 45 x5 x 1/3 = 40 Lav x7-1/3 x 1/3 = 117 x5-3/8 x 1/3 = 11 Total. = 213 10 C cocn plain (1:2:4) i/c placing mixing finishing curing etc complete.
WC bath
2 2 2 2
x5 x3 x1 x1
x3 x4 x24-1/4 x10-3/4
Cft Cft Cft Cft Cft @Rs.517.45%Cft Rs. 1102/-
x4-1/2x x5 x Lav x7-1/3x x5-3/8x Total. 11 Providing and fitting glazed earthen ware water closet orrisa pattern complete i/c cost of P trap glazed.4" dia
WC bath
2 2 2 2
x5 x3 x1 x1
x3 x4 x24-1/4 x10-3/4
0.0833 0.0833 0.0833 0.0833
= = = = =
11 10 30 3 54
Cft Cft Cft Cft Cft
@Rs.12806.65%Cft
Rs. 6916/-
= 12 P/F plastic made low level flushing cistern 3 Gal capacity complete. = 13 P/F shower rose 1/2"x4" =
10 No @ 1302.10/Each Rs.13021/-
14 P/F C.P stop cock 1/2" dia
6 No @ 174.80/Each Rs.1049/-
= 16 P/F gully trap i/c C conc cost of PVC grating 6"x6" and masonary chamber complete. = 17 Providing and fitting glazed earthen ware wash hand basin 56x40 cm (22"x16") including bracket set, waste pipe and waste coupling, etc. i) Coloured, with pedestal 18 Providing and fitting, chromium plated or brass oxidised, swan neck cock 15 mm (" dia. i) two way = 19 Providing and fixing chromium plated tee stop cock 15mm ("). = 20 Providing and fixing, floor trap of cast iron, including concrete chamber all round, and C.I. grating:i) 10x5 cm (4"x3") = 21 Providing and fixing looking glass 55x40 cm (22"x16") size, and 5 mm thick, first quality. = 22 Providing and fixing glass shelf 60x13 cm (24"x5"), with 5mm thick glass:- i) with chromium = 23 Providing and fitting:-i) chromium plated towel rail60 cm (24") long, and 2 cm (") dia. = 24 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:-
6 No @ 300.80/Each Rs.1805/-
3 No @ 500.60/Each Rs.1502/-
8 No @ 2319.90/Each Rs.18559/-
2 No @ 604.75/Each Rs.1210/-
26 No @ 428.00/Each Rs.11128/-
2 No @ 334.30/Each Rs.669/-
8 No @ 345.25/Each Rs.2762/-
8 No @ 322.15/Each Rs.2577/-
8 No @ 324.80/Each Rs.2598/-
iii- 4" dia. iii- 6" dia. 25 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. 26 Providing and installing P.V.C. tees, of B.S.S. class "D" working pressure.
= =
280 Rft @ 222.20/Rft 24 Rft @ 477.80/Rft
Rs.62216/Rs.11467/-
25 No @ 315.70/E
Rs.7893/-
= 27 Dismantling G.I./M.S. conduit/G.I. flexible/PVC pipes or conduit wiring, etc. of all sizes including making good damaged surface (building portion):i- 1/2" dia. ii- 3/4" dia. ii- 1" dia. 28 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. ii- 1" dia. 29 Providing and laying R.C.C. pipe, moulded with cement Chapter - 8 concrete 1:1:3, with spigot socket or collar joint, etc. including cost of reinforcement, conforming to B.S. 5911:Part I: 1981, Class "L" including carriage of pipe fromfactory to site of work, lowering in trenches to correctalignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. 9" = = =
25 No @ 957.10/E
Rs.23928/-
120 Rft @ 8.00/Rft 150 Rft @ 8.00/Rft 150 Rft @ 8.00/Rft
Rs.960/Rs.1200/Rs.1200/-
= = =
Rs.5790/Rs.9575/Rs.14196/-
= 50 Rft @ 100.15/Rft 30 Laying floor of approved coloured glazed tiles "(6 mm) thick, laid in white cement and pigment on a bed of " (20 mm) thick cement mortar 1:2 x4-1/2 x 1/3 = 45 bath x5 x 1/3 = 40 Lav x7-1/3 x 1/3 = 117 x5-3/8 x 1/3 = 11 Total = 213 31 Coloured glazed tile dado (6"x6"") (6mm) thick in pigment over 1:2 cement, sand mortar 3/4"(20mm) thick, including finishing.
WC
Rs.5008/-
2 2 2 2
x5 x3 x1 x1
x3 x4 x24-1/4 x10-3/4
Cft Cft Cft Cft Sft @Rs.7397.00%Sft Rs. 15756/-
dado
10 6 2 2
x2 x2 x2 x2
+4-1/2) +5 ) x(24-1/4 +7-1/3) x(10-3/4 +5-3/8) Total.
x(3 x(4
x5 x5 x5 x5
= = = = =
750 540 632 323 2245
Sft Sft Sft Sft Sft @Rs.7999.80%Sft Rs. 179596/-
32 Providing and applying weather shield paint of approved quality on external surface of building including preparation of surface, application of primer complete in all respect: new surface 2 coats x24 x24 x24 Side x24 x24 x24 x24 x24 Back x24 x24 x24 x24 Din x13 x13 x13 Total 33 R/O First class deodar wood wrought joinery in doors and windows, etc. panelled, or panelled or glazed, or fully glazed, fixed in position, including chowkat, holdfast,hinges, tower bolts, chocks, rubber stop, cleats/G.I. clamps, handles and chord with hooks, etc. complete (excluding sliding bolt or lock):- 2" thick.
Front
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x11 x13-1/2 x73 x23 x10 x7-1/4 x6-1/2 x9-3/4 x28 x8 x59 x19 x49 x50-3/4 x13
= = = = = = = = = = = = = = = =
264 324 1752 552 240 174 156 234 672 192 1416 456 1274 660 169 8535
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft @Rs.1097.05%Sft Rs. 93633/-
x8-1/2 Total 34 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:- 4" dia 1 x5 x30 1 x2 x13 1 x17 x13 Total.
x1
x10
=
=
85 Sft 85 Sft @Rs.865.45/Sft Rs. 73563/-
= = = =
150 26 221 397
Rft Rft Rft Rft @Rs.222.20/Rft Rs. 88213/-
Total
Rs. 1197476/-
RENNOVATION/IMPROVEMENT OF HOSTEL NO.2 AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

1 Providing and fixing 1" (40mm) thick solid flush door It C.P. Finger plate and kick plate shutter sterling with commercial ply (5 mm thick) are not provided/fixed the on both sides double pressed and deodar wood lipping1"x3/8" (40mm x 10mm) around shutter chromium plated fitting, iron hinges with aluminium kick plate 22 SWG on both sides & finger plate complete in all respect. (Sterling / Oosman Bros / Equivalent ).Leaf only
D2 D3 D8
1 1 1
x2 x18 x18
x4 x3-1/2 x3 Total
x7 x7 x7
= = = =
=
56 441 378 875
2 P/F iron sliding bolts to doors 12" long 1 3 Preparing surface and painting to doors and windows any type 3 coats on new surface. 2 times Qty 2 item x875 No.1 Total 4 Preparing surface and painting to sashes fan lights glazed or gauzed doors and windows 2 coats on old surface.
W
x38
38 No @Rs.124.65/E
Rs. 4737/-
=
=
1750 Sft. 1750 Sft. @Rs.1019.20%Sft Rs. 17836/-
18 x3
x6 Total
x5-1/2
=
=
1782 Sft. 1782 Sft. @Rs.346.90%Sft Rs. 6182/-
5 Distemptering 1 coat on old surface.

Ceilings
1 1 1 1 1 1 1
x18
x2 x2 x1 x1 x1 x1
x14-1/4 x27 x36 x14-1/4 x9-1/4 x24-1/4 x76
x18-1/2 x19 x22-1/4 x19 x12-1/4 x17-1/2 x6 Total
= = = = = = = =
4745 Sft. 1026 Sft. 271 113 424 456 7035

Sft. Sft. Sft. Sft. Sft. @Rs.114.60/%Sft Rs. 8062/-
6 Distempering 2 coats on old surface i/c scraping ordinary distemper. Walls 18 x2 x(14-1/4 1 x2 x(27 1 x2 x(36 1 x2 x(14-1/4 1 x1 x(9-1/4
+18-1/2) x11 +19 +19 ) x11 ) x11 +22-1/4) x11 +12-1/4) x11
= = = = =
12969 1012 1282 732 237
Sft. Sft. Sft. Sft. Sft.
= 919 ) x11 = 1804 x2-1/2 = 180 Total = 19135 7 P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage.
1 1 1 x2 x2 x2
x(24-1/4 +17-1/2) x11
Sft. Sft. Sft. Sft. @Rs.153.60%Sft Rs. 29391/-
x76 x36
+6
x35 x9-1/3 x14 x6-3/4 Total. 8 Dismantling C conc plain (1:2:4)

Din
1 1 1 1
x1 x1 x1 x1
x22 x22 x19 x7
= = = = =
770 205 266 47 1288
dismantling floor Lav

WC bath Lav
dado
2 2 2 2 10 6 2 2
x5 x3 x1 x1 x2 x2 x2 x2
x4-1/2 x5 x7-1/3 x5-3/8 +4-1/2) +5 ) x(24-1/4 +7-1/3) x(10-3/4 +5-3/8) Total.
x3 x4 x24-1/4 x10-3/4 x(3 x(4
x x x x
1/8 1/8 1/8 1/8

x 0.0417 x 0.0417 x 0.0417 x 0.0417
x5 x5 x5 x5
= = = = = = = = =
17 15 44 4 31 23 26 13 173
Cft Cft Cft Cft Cft Cft Cft Cft Cft @Rs.2845.90%Cft Rs. 4923/-
9 Dismantling mud conc dismantling floor Lav x4-1/2 x 1/3 = bath x5 x 1/3 = Lav x7-1/3 x 1/3 = x5-3/8 x 1/3 = Total. = 10 C cocn plain (1:2:4) i/c placing mixing finishing curing etc complete.
WC
2 2 2 2
x5 x3 x1 x1
x3 x4 x24-1/4 x10-3/4
45 40 117 11 213
x4-1/2x bath x5 x Lav x7-1/3x x5-3/8x Total. 11 Providing and fitting glazed earthen ware water closet orrisa pattern complete i/c cost of P trap glazed.4" dia
WC
2 2 2 2
x5 x3 x1 x1
x3 x4 x24-1/4 x10-3/4
0.0833 0.0833 0.0833 0.0833
= = = = =
11 10 30 3 54
= 12 P/F plastic made low level flushing cistern 3 Gal capacity complete.
10 No @ 1302.10/Each Rs.13021/-
= 13 P/F shower rose 1/2"x4" = 14 P/F C.P stop cock 1/2" dia
6 No @ 174.80/Each Rs.1049/-
= 16 P/F gully trap i/c C conc cost of PVC grating 6"x6" and masonary chamber complete. = 17 Providing and fitting glazed earthen ware wash hand basin 56x40 cm (22"x16") including bracket set, waste pipe and waste coupling, etc. i) Coloured, with pedestal 18 Providing and fitting, chromium plated or brass oxidised, swan neck cock 15 mm (" dia. i) two way = 19 Providing and fixing chromium plated tee stop cock 15mm ("). = 20 Providing and fixing, floor trap of cast iron, including concrete chamber all round, and C.I. grating:i) 10x5 cm (4"x3") = 21 Providing and fixing looking glass 55x40 cm (22"x16") size, and 5 mm thick, first quality. = 22 Providing and fixing glass shelf 60x13 cm (24"x5"), with 5mm thick glass:- i) with chromium = 23 Providing and fitting:-i) chromium plated towel rail60 cm (24") long, and 2 cm (") dia. =
6 No @ 300.80/Each Rs.1805/-
3 No @ 500.60/Each Rs.1502/-
8 No @ 2319.90/Each Rs.18559/-
2 No @ 604.75/Each Rs.1210/-
26 No @ 428.00/Each Rs.11128/-
2 No @ 334.30/Each Rs.669/-
8 No @ 345.25/Each Rs.2762/-
8 No @ 322.15/Each Rs.2577/-
8 No @ 324.80/Each Rs.2598/-
24 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:iii- 4" dia. iii- 6" dia. 25 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. 26 Providing and installing P.V.C. tees, of B.S.S. class "D" working pressure.
= =
280 Rft @ 222.20/Rft 24 Rft @ 477.80/Rft
Rs.62216/Rs.11467/-
25 No @ 315.70/E
Rs.7893/-
= 27 Dismantling G.I./M.S. conduit/G.I. flexible/PVC pipes or conduit wiring, etc. of all sizes including making good damaged surface (building portion):i- 1/2" dia. ii- 3/4" dia. ii- 1" dia. 28 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium Quality i- 1/2" dia. ii- 3/4" dia. ii- 1" dia. 29 Providing and laying R.C.C. pipe, moulded with cement Chapter - 8 concrete 1:1:3, with spigot socket or collar joint, etc. including cost of reinforcement, conforming to B.S. 5911:Part I: 1981, Class "L" including carriage of pipe fromfactory to site of work, lowering in trenches to correctalignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. 9" dia = = =
25 No @ 957.10/E
Rs.23928/-
Rs.960/Rs.1200/Rs.1200/-
= = =
Rs.5790/Rs.9575/Rs.14196/-
= 50 Rft @ 100.15/Rft 30 Laying floor of approved coloured glazed tiles "(6 mm) thick, laid in white cement and pigment on a bed of " (20 mm) thick cement mortar 1:2
WC bath Lav
Rs.5008/-
2 2 2 2
x5 x3 x1 x1
x3 x4 x24-1/4 x10-3/4
x4-1/2 x5 x7-1/3 x5-3/8 Total
x x x x
1/3 1/3 1/3 1/3
= = = = =
45 40 117 11 213
Cft Cft Cft Cft Sft @Rs.7397.00%Sft Rs. 15756/-
31 Coloured glazed tile dado (6"x6"") (6mm) thick in pigment over 1:2 cement, sand mortar 3/4"(20mm) thick, including finishing. +4-1/2) x5 = 750 +5 ) x5 = 540 x(24-1/4 +7-1/3) x5 = 632 x(10-3/4 +5-3/8) x5 = 323 Total. = 2245 32 Providing and applying weather shield paint of approved quality on external surface of building including preparation of surface, application of primer complete in all respect: new surface 2 coats dado 10 6 2 2 x2 x2 x2 x2 x(3 x(4 x24 x24 x24 Side x24 x24 x24 x24 x24 Back x24 x24 x24 x24 Din x13 x13 x13 Total 33 R/O First class deodar wood wrought joinery in doors and windows, etc. panelled, or panelled or glazed, or fully glazed, fixed in position, including chowkat, holdfast,hinges, tower bolts, chocks, rubber stop, cleats/G.I. clamps, handles and chord with hooks, etc. complete (excluding sliding bolt or lock):- 2" thick.
Front
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
x11 x13-1/2 x73 x23 x10 x7-1/4 x6-1/2 x9-3/4 x28 x8 x59 x19 x49 x50-3/4 x13
= = = = = = = = = = = = = = = =
264 324 1752 552 240 174 156 234 672 192 1416 456 1274 660 169 8535
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft @Rs.1097.05%Sft Rs. 93633/-
x8-1/2 Total 34 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:- 4" dia 1 x5 x30 1 x2 x13 1 x17 x13 Total.
x1
x10
=
=
85 Sft 85 Sft @Rs.865.45/Sft Rs. 73563/-
= = = =
150 26 221 397
Rft Rft Rft Rft @Rs.222.20/Rft Rs. 88213/-
Total
Rs. 1201137/-
RENNOVATION/IMPROVEMENT OF HOSTEL NO.6 (Shaheen Hall) AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA
1 R/O First class deodar wood wrought joinery work in wire gauze doors and windows, with 22 SWG G.I. wire gauze, 12x12 meshes per square inches (5x5 per cm 2) including of chowkat.iron fittings etc. complete:b) deodar wood framing 1" (40 mm) thick, with wire gauze fixed in position:ii) with springs or spring hinges x3-3/4 x6-3/4 = 557 Sft Total = 557 Sft @Rs.347.50/Sft Rs. 193558/2 R/OProviding and fixing 1" (40 mm) thick deodar wood panelled or panelled and glazed, doors and windows, w/o mild steel chowkat (frame), etc. complete in all respect (excluding sliding bolt or lock)
G.F+F.F rooms 2 x11
x2-1/2 x7 = 280 Sft x3 x7 = 42 Sft Total = 322 Sft @Rs.372.50/Sft Rs. 119945/3 Preparing surface and painting sashes, fan light,glazed or gauzed doors and windows etc. any type (including edges):3 coats on new surface.
G.F+F.F rooms 1 x16
x2
= 1114 Sft. Total = 1114 Sft. @Rs.630.60/%Sft Rs. 7025/4 Preparing surface and painting to doors and windows any type 3 coats on new surface.
2 x557
2 times Qty item No.2
2 times Qty item No.1
2 x322 Total
=
=
644 Sft. 644 Sft. @Rs.1019.20%Sft Rs. 6564/-
5 Dismantling C conc plain (1:2:4) dismantling floor Lav

Lav
Lav
10 6 1 12 3 10 6 1 12 3
x1 x1 x1 x1 x1 x2 x2 x2 x2 x2
x4-1/2 x5 x24-1/4 x17-1/2 x4 x5 x15-1/2 x10-3/4 x(3 +4-1/2) x7 x(4 +5 ) x7 x(24-1/4 +17-1/2) x7 x(4 +5 ) x7 x(15-1/2 +10-3/4) x7 Total.
x3 x4
x 1/8 x 1/8 x 1/8 x 1/8 x 1/8 0.083 0.083 0.083 0.083 0.083
= = = = = = = = = = =
17 15 53 30 62 87 63 49 125 92
593 Cft @Rs.2845.90%Cft Rs. 16876/-
6 Dismantling mud conc dismantling floor Lav

Lav
10 6 1 12 3
x1 x1 x1 x1 x1
x4-1/2 x5 x24-1/4 x17-1/2 x4 x5 x15-1/2 x10-3/4
x3 x4
x x x x x
1/4 1/4 1/4 1/4 1/4
Total. 7 Providing, laying, watering and ramming brick ballast 1" to 2"(40 mm to 50 mm) gauge mixed with 25% sand, for floor foundation, complete in all respects.
Lav
= = = = = =
34 30 106 60 125
Cft Cft Cft Cft Cft
355 Cft @Rs.517.45%Cft Rs. 1837/-
10 6 1 12 3
x1 x1 x1 x1 x1
x4-1/2 x5 x24-1/4 x17-1/2 x4 x5 x15-1/2 x10-3/4
x3 x4
x x x x x
1/4 1/4 1/4 1/4 1/4
8 C cocn plain (1:2:4) complete. Lav 10 x1 6 x1 1 x1 12 x1 3 x1
Total. i/c placing mixing finishing curing etc x4-1/2 x5 x24-1/4 x17-1/2 x4 x5 x15-1/2 x10-3/4 x3 x4 0.083 0.083 0.083 0.083 0.083
= = = = = = = = = = = =
34 30 106 60 125
Cft Cft Cft Cft Cft
355 Cft @Rs.2324.90%Cft Rs. 8253/-
11 10 35 20 41
Cft Cft Cft Cft Cft
Total. 117 Cft @Rs.12806.65%Cft Rs. 14984/9 Laying floor of approved coloured glazed tiles "(6 mm) thick, laid in white cement and pigment on a bed of "(20 mm) thick cement mortar 1:2.
Lav
10 6 1 12 3
x1 x1 x1 x1 x1
x4-1/2 x5 x24-1/4 x17-1/2 x4 x5 x15-1/2 x10-3/4
x3 x4
Total 1419 Sft @Rs.7397.00%Sft Rs. 104963/10 Coloured glazed tile dado (6"x6"") (6mm) thick in pigment over 1:2 cement, sand mortar 3/4"(20mm) thick, including finishing.
Lav
= = = = = =
135 120 424 240 500
Sft Sft Sft Sft Sft
x7 x(4 +5 ) x7 x(15-1/2 +10-3/4) x7 Total 11 Providing and fitting glazed earthen ware water closet orrisa pattern complete i/c cost of P trap glazed.4" dia
x(24-1/4 +17-1/2)
10 6 1 12 3
x2 x2 x2 x2 x2
x(3 x(4
+4-1/2) x7 +5 ) x7
= = = = =
=
1050 756 585 1512 1103 5006
Sft. Sft. Sft. Sft. Sft. Sft. @Rs.7999.80%Sft Rs. 400470/-
6 No @ 1302.10/Each Rs.7813/-
12 P/F plastic made low level flushing cistern 3 Gal capacity complete. = 13 P/F shower rose 1/2"x4" = 14 P/F C.P stop cock 1/2" dia 3 No @ 314.00/Each Rs.942/6 No @ 936.00/Each Rs.5616/-
6 No @ 174.80/Each Rs.1049/-
= 15 P/F gully trap i/c C conc cost of PVC grating 6"x6" and masonary chamber complete. = 16 Providing and fitting glazed earthen ware wash hand basin 56x40 cm (22"x16") including bracket set, waste pipe and waste coupling, etc. i) Coloured, with pedestal 17 Providing and fitting, chromium plated or brass oxidised, swan neck cock 15 mm (" dia. i) two way = 18 Providing and fixing chromium plated tee stop cock 15mm ("). = 19 Providing and fixing, floor trap of cast iron, including concrete chamber all round, and C.I. grating:i) 10x5 cm (4"x3") = 20 Providing and fixing looking glass 55x40 cm (22"x16") size, and 5 mm thick, first quality. = 21 Providing and fixing glass shelf 60x13 cm (24"x5"), with 5mm thick glass:- i) with chromium = 22 Providing and fitting:-i) chromium plated towel rail60 cm (24") long, and 2 cm (") dia. =
6 No @ 300.80/Each Rs.1805/-
3 No @ 500.60/Each Rs.1502/-
8 No @ 2319.90/Each Rs.18559/-
2 No @ 604.75/Each Rs.1210/-
26 No @ 428.00/Each Rs.11128/-
2 No @ 334.30/Each Rs.669/-
8 No @ 345.25/Each Rs.2762/-
8 No @ 322.15/Each Rs.2577/-
8 No @ 324.80/Each Rs.2598/-
23 Providing, laying, cutting, jointing, testing and disinfecting pipe line in trenches with P.V.C. pipes of B.S.S. with `D' Class working pressure complete in all respects:iii- 4" dia. Lav RWP 1 1 1
x4
x11 x6 x20
x35 x13 x13
x150
Total iii- 6" dia. 24 Providing and installing P.V.C. bends, of B.S.S. class "D" working pressure. 25 Providing and installing P.V.C. tees, of B.S.S. class "D" working pressure. 26 Dismantling G.I./M.S. conduit/G.I. flexible/PVC pipes or conduit wiring, etc. of all sizes including making good damaged surface (building portion):i- 1/2" dia. ii- 3/4" dia. ii- 1" dia. 27 Providing, laying, cutting, jointing, testing and disinfecting G.I. pipeline in trenches, with socket joints, using G.I.pipes of B.S.S. 1387-1967 complete in all respects, with specials and valves. ii) Medium i- 1/2" dia. ii- 3/4" dia. ii- 1" dia. 30 Distempering 2 coats on old surface i/c scraping ordinary distemper. 22 2 2 2 Stair hall 1 1
walls
= = = =
=
600 385 78 260
Rft Rft Rft Rft Rs.293971/Rs.71670/-
1323 Rft @ 222.20/Rft 150 Rft @ 477.80/Rft
40 No @ 315.70/E
Rs.12628/-
40 No @ 957.10/E
Rs.38284/-
= = =
Rs.960/Rs.1200/Rs.1200/-
= = =
Rs.17370/Rs.18413/Rs.14196/-
x2 x2 x2 x2 x2 x2
x(18-1/2 +16-3/4)
x(118-1/4
+7-3/4) +7-3/4)
+25 +32 ) )
x(61-1/2 +7-3/4) x(55 x(11 x(46
x10-1/2 x10-1/2 x10-1/2 x10-1/2 x30 x13
Total 31 P/F iron sliding bolsts 12" Total.
= = = = = = =
=
16286 5292 2909 2636 2160 2028 = 29283
Sft. Sft. Sft. Sft. Sft. Sft. Sft. @Rs.153.60%Sft Rs. 44979/-
58 No 58 No @Rs.292.65/E
Rs. 16974/-
32 R/O First class deodar wood wrought joinery in doors and windows, etc. panelled, or panelled or glazed, or fully glazed, fixed in position, including chowkat, holdfast, hinges, tower bolts, chocks, rubber stop, cleats/G.I. clamps, handles and chord with hooks, etc. complete (excluding sliding bolt or lock):- 2" thick.
Training Hall Shaheen Hall
1 1 1
x1 x1 x1
x10
x8 x8-1/2 x8-1/2 Total
= = =
=
80 Sft 51 Sft 26 Sft 157 Sft @Rs.865.45/Sft Rs. 135876/-
x6 x3
33 Dismantling brick work in lime or cement mortar. hall

F.F Parap and under the slab
1 1 1 1 1
x1 x1 x1 x1 x1
x28-3/4 x 3/4
x11 x8-1/4 x8-1/4 x8-1/4 x8-1/4
= = = = = =
237 Cft 495 45 388 124 1289 Cft Cft Cft Cft Cft @Rs.1099.55%Cft Rs. 14173/-
x 3/4 x7-1/4 x 3/4 x62-3/4 x 3/4 x20 x 3/4 Total

x80
34 Dismantling brick or flagged flooring without concrete foundation. roof 1 1 1 1 1 1 1 1 x1 x1 x1 x1 x1 x1 x1 x1

x34 x80
x41-1/3 x33 x18 x27 x13 x61
x9
x63 x17 x28 x54
x105
x7-1/3 x23 Total
= 1405 = 2640 = 162 = 1701 = 221 = 1708 = 396 = 2415 = 10648
Sft Sft Sft Sft Sft Sft Sft Sft Sft @Rs.219.90%Sft Rs. 23415/-
35 Rehandling of earthwork. Lead upto a single throw of kassi, phaorah or shovel roof 1 1 1 1 1 1 1 x1 x1 x1 x1 x1 x1 x1
x34 x80
x41-1/3 x 3/7
x9
x63 x17 x28 x54
x x18 x x27 x x13 x x61 x x7-1/3 x Total

x33
3/7 3/7 3/7 3/7 3/7 3/7
= = = = = = = =
586 1100 68 709 92 712 165 3432
Cft Cft Cft Cft Cft Cft Cft Cft @Rs.646.80%0Cft Rs. 2220/-
36 Dismantling cement concrete reinforced, separating reinforcement from concrete, cleaning and straightening the roofsame. 1 x1 x80-3/4 x8
x 3/7
269 Cft
1 1
x1 x1
x63-1/2 x20-3/4 x 3/7

x105
x23
x 3/7
Total 37 1/2" c/s (1:3) plaster and polythene sheet 500 gauge (under bearing of R.C.C roof slab.)
= = =
549 Cft 1006 Cft 1824 Cft @Rs.4656.95%Cft Rs. 84943/-
= 91 x1-1/8 9 x63-1/2 x1-1/8 = 71 x20-3/4 x1-1/8 23 x105 x1-1/8 = 118 x23 x1-1/8 26 Total = 338 38 Reinforced cement concrete in roof slab, beams, columns lintels, girders and other structural members laid in situ or precast laid in position, or prestressed members cast in situ, complete in all respects:- (1:2:4)
1 1 1 1 1 1 x1 x1 x1 x1 x1 x1
x80-3/4 x1-1/8
x8
Sft Sft Sft Sft Sft Sft Sft @Rs.1257.60%Sft Rs. 4251/-
x 3/7 = 269 Cft x63-1/2 x20-3/4 x 3/7 = 549 Cft x105 x23 x 3/7 = 1006 Cft hall beam x35 x1-1/2 x2-3/4 = 144 Cft Total = 1968 Cft @Rs.201.95/Cft Rs. 397438/39 Fabrication of M.S reinforcement i/c cutting bending binding lying in position D bars. slab 1 1 1 1 x1 x1 x1 x1
x80-3/4 x8
x6-3/4 x 4/9 = 6031 Kg Total = 6031 Kg @Rs.8973.05/%Kg Rs. 541165/40 Cement plaster 3/8" (10 mm) thick under soffit of R.C.C.roof slabs only, 1:2 ratio.+ 1/2" thick c/s (1:3) plaster complete.
1968
Host No.6 2
2 4 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x5
x81
x155
x17-3/4 x41-3/4 x20 x11-1/4 x15-1/2 x17-3/4
x7 x7 x15-3/4 x32-1/2 x11-1/4 x10-1/4 x15-1/2 x15-3/4 Total
= = = = = = = = =
1134 2170 1118 1357 225 115 240 1398 7757
Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. @Rs.2314.75%Sft Rs. 179555/-
41 Pacca brick work c/s (1:6) mortar F.F

F.F Parap and under the slab
hall
1 1 1 1 1
x1 x1 x1 x1 x1
x 3/4 x7-1/4 x 3/4 x62-3/4 x 3/4 x20 x 3/4 x32-3/4 x1-1/2 Total
x80
x8-1/4 x8-1/4 x8-1/4 x8-1/4 x2
= = = = = =
495 45 388 124 98 1150
Cft Cft Cft Cft Cft Cft @Rs.9882.55%Cft Rs. 113649/-
42 Single layer of tiles 9"x4"x1" (225x113x40 mm) laid over 4"(100 mm) earth and 1" (25 mm) mud plaster without Bhoosa, grouted with cement sand 1:3 on top of RCC roof slab, provided with 34 lbs. per %Sft. or 1.72 Kg/Sq.m bitumen coating sand blinded i/c polythene sheet 500 gauge.
1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1
x34 x80
x41-1/3 x33 x18 x27 x13 x61
x9
x63 x17 x28 x54
x105
x7-1/3
x23
Total 43 Providing and applying weather shield paint of approved quality on external surface of building including preparation of surface, application of primer complete in all respect: new surface 2 coats 1 1 1 side 1 1 1 1 1 1 1 side 1 1 1 1 F.F ver 1 Front x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x34-3/4 x30 x28
x113
= 1405 = 2640 = 162 = 1701 = 221 = 1708 = 396 = 2415 = 10648
Sft Sft Sft Sft Sft Sft Sft Sft Sft @Rs.3983.80%Sft Rs. 424195/-
x30 x25 x25 x25 x25 x25 x25
x13 x15 x13

x105
x130-1/4 x25
x49
x51-1/4 x25 x37-1/4 x25 x15 x63
x25 x17-1/4
x28-1/2 x17-1/4 x81-1/2 x17-1/4
Total
= 1043 = 840 = 2825 = 325 = 375 = 325 = 3256 = 2625 = 1225 = 1281 = 931 = 375 = 1087 = 492 = 1406 = 18411
Total(A)
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft @Rs.1097.05%Sft Rs. 201978/Rs. 3587408/-
D/D cost of old material Brick work serviceable bricks 60% Take Qty item No.13 1289 x13-1/2 x 3/5 Total Brick bats 40%
= =
10441 No. 10441 No @Rs.1200.00%0Nos Rs. 12529/-
Take Qty item No.13
1289
x 2/5 Total
= =
516 Cft 516 Cft @Rs.500.00%Cft Rs. 2580/-
Floor Tiles Service able tiles 60% Take Qty item No.14 10648 x3-5/9 x 3/5 Total bats 40% Take Qty item No.14 10648 x 2/5 Total Rusted steel bars Take Qty item No.16 Take 1.5 lbs/Cft 1824 x1-1/2 x 4/9 Total Termite Killed doors Total
= =
22680 No 22680 No
@Rs.1600.00%0Nos
Rs. 36288/-
= =
4259 Cft 4259 Cft @Rs.500.00%Cft Rs. 21295/-
= =
1242 Kg 1242 Kg @Rs.2600.00%Kg Rs. 32292/-
= =
40 No 40 No @Rs.600.00/No Rs. 24000/Total(B) Rs. 128984/Rs. 3458424/-
Net Total (A-B)
RENNOVATION/IMPROVEMENT OF MAIN OFFICE BUILDING AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

1 P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage. 168 974 x48 x8 384 x11 x15 165 x11 x15 330 x7 x15 105 Est x23 x22 1012 x15 x18 270 x22-1/2 x22-3/4 512 x14 x16-1/4 455 Total = 4375 20 Providing and applying weather shield paint of approved quality on external surface of building including preparation of surface, application of primer complete in all respect: new surface 2 coats
Lobby
x121-3/4 x8
1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x2 x1 x2 x1 x1 x2
x21
x8
= = = = = = = = = =
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft @Rs.140.00/Sft Rs. 612500/-
Front
side
side
1 1 1 1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1 x1
x23 x23
x122
x13 x13 x13 x13 x13 x13 x13 x13 x13 x13 x13 x13
x28 x23 x62 x83 x61 x12 x79 x32 x94
Total
= = = = = = = = = = = = =
299 299 1586 364 299 806 1079 793 156 1027 416 1222 8346
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft
@Rs.1097.05%Sft
Rs. 91560/Rs. 704060/-
Total
RECONSTRUCTION OF BOUNDARY WALL AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

1 Dismantling brick work in cement/lime mortar.
B/wall Below D.P.C
1 1 1 1
x1 x20 x1 x1
x100
x 3/4 x1-1/8 x 3/8 x1-1/8 x1-1/2 Total
x6 x6 x2 x 1/4
= = = =
450 Cft 51 Cft 225 Cft 38 Cft 764 Cft @Rs.1099.50%Cft Rs. 8400/-
x100 x100
x100
x2-1/2 Total
x1-1/2
375 Cft 375 Cft @Rs.2795.75%oCft Rs. 1048/-
3 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth. i- 1:6:18 Ratio
x100
x2-1/2 Total
x 1/2
125 Cft 125 Cft @Rs.5395.95%Cft Rs. 6745/-
4 Pacca brick work with cement sand mortar other than buildings up to 10' ht.i) Ratio 1:6
x1-1/2 x1-1/8 x100 x 3/4 x1-1/8 x 3/8 Total. 5 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :-(a) with two coats of bitumen: i) 1-1/2" thick.
1st step below
x100 x100
1 1 1 1
x1 x1 x1 x16
x 1/4 x3 x6 x6
= = = = =
38 338 450 41 867
Cft. Cft. Cft. Cft. Cft. @Rs.9226.90%Cft Rs. 79997/-
x1
x100
x1-1/8 Total.
= =
113 Sft. 113 Sft. @Rs.3061.90%Sft Rs. 3460/-
6 Cement pointing struck joints, on walls, upto 20' (6.00 m) hiehgt ratio 1:2 i/c Extra cost of labour and material for red oxide pigment in cement pointing to match with the colour of bricks.
B/wall
1 1
x1 x16
x100
x6 x1-1/8 x6
= =
600 Sft 108 Sft
Below
16 1
x2 x2
x 3/8
x100
x6 x2 Total
= 72 Sft = 400 Sft = 1180 Sft.
@Rs.1279.00%Sft Rs. 15092/-
7 1/2" thick c/s (1:4) plaster on walls up to 20' ht. 1 x1

x100
x6-3/4 Total
=
=
675 Sft 675 Sft @Rs.990.80%Sft Rs. 6688/Total(A) Rs. 121430/-
D/D Cost of Old material a) 60% Serviceable Bricks 754 x13-1/2 0.6 Total b) 40% brick ballast 754 x 2/5 Total =
= =
6107 No 6107 No @Rs.2500.00%0Nos Rs. 15268/302 Cft 302 Cft @Rs.800.00%Cft Rs. 2416/Total(B) Net Total(A-B) Rs. 17684/Rs. 103746/-
Rate for One Feet Rs. 103746//100 Rs. 1037/-
Total Length=
Total Cost
4680 Rft
4680 x1037
Rs. 4853160/-
REPAIR AND RENOVATION OF WORKSHOP/STORES AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

Gar/Store roof 1
Store
1 1 1
1 x1 x1 x1
x28 x45 x30 x50
x16 x35 x13 x35 Total
= = = =
448 1575 390 1750 4163
2 Reconstruction of boundary wall. 230 Total 3 Removing of door with chowkat.
230 Rft 230 Rft @Rs.1037.00/Rft Rs. 238510/-
= 5 No Total = 5 No @Rs.130.00/E 4 R/O 1" (40 mm) thick deodar wood panelled or panelled and glazed, doors and windows, with mild steel chowkat (frame), etc. complete in all respect (excluding sliding bolt or lock) with: M.S. angle iron 1"x1"x", welded (40 mmx 40 mmx 6mm) with M.S. flat 2"x" (50 mm x 6 mm)
1 5 x4 x7 Total =
Rs. 650/-
= = =
140 Sft 140 Sft @Rs.488.10/Sft Rs. 68334/5 No 5 No @Rs.124.65/E
5 R/O of iron sliding bolts 12" long. Total. 6 Preparing surface and painting to doors and windows 3 coats on new surface.
Take 2 times Qty item No.4 2
Rs. 623/-
x140
Total.(B)
= =
x 3/7
280 Sft. 280 Sft. @Rs.1019.20%Sft Rs. 2854/-
7 Dismantling C Conc reinforced. 1 x1 x50 x35 Total
= =
729 Cft 729 Cft @Rs.4656.95%Cft Rs. 33949/-
8 P/L R.C.C (1:2:4) in roof slab columns lintel girders etc complete. 1 x1 x50 9 Fabrication of M.S reinforcement i/c cutting bending binding lying in position Deformed bars. 729 x6-3/4
x35 Total
x 3/7
= =
729 Cft 729 Cft @Rs.201.95/Cft Rs. 147222/-
x 4/9 Total.
=
=
2234 Kg 2234 Kg @Rs.8973.05%Kg Rs. 200458/-
10 3/8" thick c/s (1:3) plaster under soffit of R.C.C roof slab+ cement sand plaster (1:3)
x1
x50
x35 Total
= =
1750 Sft 1750 Sft @Rs.1150.15%Sft Rs. 20128/Total

Rs. 878574/-
REPLACEMENT OF EXTERNAL SEWERAGE SYSTEM AT INSERVICE AGRICULTURE TRAINING INSTITUTE SARGODHA

1 R/O R.C.C. pipe, moulded with cement concrete 1:1:3, with spigot socket or collar joint, etc.including cost of reinforcement, conforming to B.S. 5911: Part I: 1981, Class "L" including carriage of pipe from factory to site of work, lowering in trenches to correct alignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. a) 9" Dia
hostels 1 Main line to office 1
x3 x2
x214
= = =
642 Rft 400 Rft 1042 Rft @Rs.242.20/Rft Rs. 252372/-
x200
Total b) 12" Dia

Host Back
x2
x880
Total 2 Reconstruction of Man Holes (Analysis Attached)
1760 Rft 1760 Rft @Rs.318.60/Rft Rs. 560736/-
= 65 Nos Total = 65 Nos @Rs.8873.00/E Rs. 576745/3 Earthwork excavation in open cutting for sewers and manholes as shown in drawings including shuttering and timbering, dressing to correct section and dimensions according to templates and levels, and removing surface water, in all types of soil except shingle, gravel and rock:-0-7' Depth
1 65
Take Qty Item No.1(a) Take Qty Item No.1(b)
1042 1760 Total
x2 x2
x3 x2-1/2
= =
=
6252 Cft 8800 Cft 15052 Cft
@Rs.2441.65/%0Cft
Rs. 36752/Rs. 1426605/-
Total
ANALYSIS OF MAN HOLE

1 Earthwork excavation in open cutting for sewers and manholes as shown in drawings including shuttering and timbering, dressing to correct section and dimensions according to templates and levels, and removing surface water, in all types of soil except shingle, gravel and rock:-0-7' Depth 1 x1 x5 x4-1/2 Total
x3
68 Cft 68 Cft
@Rs.2441.65%oCft
Rs. 166/-
2 Dry rammed brick or stone ballast 1 1/2"-2" gauge 1 x1 x5 x4-1/2 Total x 1/2
=
=
11 Cft 11 Cft
@Rs.2158.20/%Cft
Rs. 237/-
3 Pacca brick work other than building upto 10ft. (3 m) ht. Cement sand mortar (1:6) 1 1 x2 x2 x4 x 3/4 x2-1/2 x 3/4 Total
x3-1/2 x3-1/2
= =
=
@Rs.9226.90/%Cft
Rs. 3137/-
4 Cement concrete plain including placing, compacting, finishing and curing complete (including screening and washing of stone aggregate): (1:2:4) 1 x1 x2-1/2 x2-1/2 Total 5 P/L R.C.C (1:2:4) in roof slab columns lintel girders etc complete. 1 x1 x4 x3-1/2 Total. 6 Fabrication of M.S reinforcement i/c cutting bending binding lying in position Deformed bars.
Take Qty Item No.5
x 1/2
=
=
3 Cft 3 Cft
@Rs.12806.65/%Cft
Rs. 384/-
x 1/3
= =
5 Cft 5 Cft @Rs.201.95/Cft Rs. 1010/-
x6-3/4 x 4/9 Total. 7 Extra for making and finishing benching floor work in manhole chamber, with 1/8" (3 mm) thick cement finish 1 x1 x2-1/2 x3 Total
x5
= =
15 Kg 15 Kg
@Rs.8973.05%Kg
Rs. 1346/-
= =
8 Sft 8 Sft @Rs.912.20%Sft Rs. 73/-
8 Providing and fixing 3" (75 mm) thick R.C.C. manhole cover, 22" (550 mm) dia, with tee shaped C.I. frame of 20"(500 mm) clear i/d (frame weighing 37.324 Kg. or one maund) as per Standard Drawing STD/PD No. 5, of 1977, complete in all respects.
Total
= =
1 No 1 No @Rs.2520.25/Set Rs. 2520/Total Rs. 8873/-
REHABILITATION OF ROADS
1 Providing and laying base course of crushed stone aggregate of approved quality and grade, and supply and to spreading of stone screening, including placing, mixing spreading and compaction of base course material to required depth, camber and grade to achieve 100% maximum modified AASHO dry density, including carriage of all materials to site of work except gravel and. aggregate.
x12 x 1/2 = 4140 B x200 x12 x 1/2 = 1200 C x173 x12 x 1/2 = 1038 D x198 x12 x 1/2 = 1188 E x643 x12 x 1/2 = 3858 F x265 x12 x 1/2 = 1590 G x200 x12 x 1/2 = 1200 H x200 x12 x 1/2 = 1200 I x643 x12 x 1/2 = 3858 Total = 19272 2 Providing surface treatment to roads, including supply of bitumen and bajri/crushed stone aggregate of approved quality, including cleaning of road surface, heating and spraying bitumen, spreading bajri and rolling with road roller (including its operation cost, fuel and hire charges, etc.) etc. complete including carriage of all materials to site of work except bajjri/crushed stone aggregate. 67 lbs of bitumen and 7.5 Cft of bajri.
A
1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1
x690
@Rs.3440.85%Cft Rs. 663121/-
x12 = 8280 x12 = 2400 C x173 x12 = 2076 D x198 x12 = 2376 E x643 x12 = 7716 F x265 x12 = 3180 G x200 x12 = 2400 H x200 x12 = 2400 I x643 x12 = 7716 Total = 38544 3 Providing and laying road edging of 3" (75 mm) wide 9" (225 mm) deep brick on end, complete in all respects.
A B
1 1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1 x1
x690 x200
Sft Sft Sft Sft Sft Sft Sft Sft Sft Sft
@Rs.2730.00%Sft Rs. 1052251/-
A B C D E F G H
1 1 1 1 1 1 1 1
x1 x1 x1 x1 x1 x1 x1 x1
x690 x200 x173 x198 x643 x265 x200 x200
x12 x12 x12 x12 x12 x12 x12 x12
= = = = = = = =
8280 2400 2076 2376 7716 3180 2400 2400
Rft Rft Rft Rft Rft Rft Rft Rft
x1
x643
x12 Total
7716 Rft = 38544 Rft @Rs.16.30/Rft Rs. 628267/Total

Rs. 2343639/-
DETAILED ESTIMATE FOR THE WORK HUMAN RESOURCE DEVELOPMENT FOR IMPROVEMENT OF EXTENSION SYSTEM IN PUNJAB ONE AT I.A.T.I SARGODHA EXTERNAL DEVELOPMENT
Front Terrace of Main Building
Rs.
125000.00
External Water supply
Rs.
34000.00
Total: -
Rs.
159000.00
Say.
Rs.
159000.00
FRONT TERRACE MAIN BUILDING

1 Borrow excavation lead up to 3 miles
Front M bldg
x1
x58
x20
x1-1/2
Total 2 Providing and laying sub-base course of stone product ditto of approved quality and grade, including placing, mixing, spreading and compaction of sub-base material to required depth, camber, grade to achieve 100% maximum modified AASHO dry density, including carriage of all material to site of work except gravel and. aggregate.
Front Main Bldg
= =
1740 Cft 1740 Cft

@Rs.4412.45%0Cft
Rs. 7678/-
x1
x58
x15
x 1/2

toe wall
= =
435 Cft 435 Cft

@Rs.3440.85%Cft
Rs. 14968/-
x1
x98
x1-1/8 x 1/2 Total
=
=
55 Cft 55 Cft
@Rs.2158.20%Cft
Rs. 1187/-
4 Pacca brick work cement sand mortar (1:6) in Foundation and plinth x 3/4 x2 = 147 Cft Total = 147 Cft 4 P/L Tuff paver 60mm thick complete as approved directed by the Engineer Incharge.
toe wall
x1
x98
@Rs.8830.30%Cft
Rs. 12981/-
Front terr
x1
x98
x15 Total
=
=
1470 Sft 1470 Sft @Rs.60.00/Sft Rs. 88200/-
Total Say
Rs. 125014/Rs. 125000/-
EXTERNAL WATER SUPPLY

1 Excavation of trenches in all kinds of soil, except cutting rock, for watersupply pipelines upto 5 ft. from ground level, including trimming, dressing sides,levelling the beds of trenches to correct grade and cutting pits for joints, etc. complete in all respects.
M line to resi 1 M line to resi 990 1 Main line to M bldg 1
x1 x1 x1
x150 x200 x200
x2
x12 x12
x3
= = = =
900 Cft 1200 Cft 1200 Cft

@Rs.1966.80%0Cft
x 1/2 x 1/2
Total 3300 Cft 2 Providing, laying, cutting, jointing, testing and disinfecting ditto Providing and installing specials pipe line in trenches with P.V.C. pipes of B.S.S. with `D' and valves is not included in the Class working pressure complete in all respects: 2" dia
Main Bldg Resi 2750 Resi 990
Rs. 6490/-
1 1 1
x1 x1 x1
x150 x200 x100
Total
= = = =
150 Sft 200 Sft 100 Sft 450 Sft @Rs.62.05/Rft Rs. 27923/Total Say
Rs. 34413/Rs. 34000/-
EXTERNAL SEWERAGE
1 Earthwork excavation in open cutting for sewers and manholes as shown in drawings including shuttering timbering, dressing to correct section and dimensions separately. according to templates and levels, and removing surface water, in all types of soil except shingle, gravel and rock:- 0-7' depth
Resi 2750 Resi 990
1 1
x1 x1
x200 x200
x3 x3
x3 x3
Total 2 Providing and laying R.C.C. pipe, moulded with cement concrete 1:1:3, with spigot socket or collar joint, etc. including cost of reinforcement, conforming to B.S. 5911: Part I: 1981, Class "L" including carriage of pipe from factory to site of work, lowering in trenches to correct alignment and grade, jointing, cutting pipes where necessary, finishing and testing, etc., complete. 9" dia
Resi 2750 Resi 990
= = =
1800 Cft 1800 Cft 3600 Cft @Rs.2441.65%0Cft Rs. 8790/-
1 1
x1 x1
x200 x100
Total
= = =
200 Rft 100 Rft 300 Rft @Rs.242.20/Rft Total Say

Rs. 72660/Rs. 81450/Rs. 81000/-
Analysis of Rate for Porcelain Granite Tiles

P/L Porcelain Granite Tiles Colour Master 16"x16"x3/8",18"x18"x3/8" Laid over Bed of 3/4" Thick cement sand mortar i/c making patterns on floor and dado i/c filling of joints complete in all respects as Directed/Approved by the Engineer Incharage.
Analysis For 100 Sft

Sr No.
Description Material S/O Granite tiles 16"x16"x3/8" Meter
No.
H/D
Amount
A 1
100 Sft 9.76 m @ 748 /m 1.5 Bags @ 335 /Bag 7 Cft @ 6.5 /Cft 3 Bags @ 80 /Bag Total(A) 240 400 8488 2 No @ 445 /E 4 No @ 295 /E 2 No @ 245 /E Total(B) 490 2560 400 256 11704 2341 14045 140 1180 890 46 503 7300
Grey cement ordinary portalnd
3 4 5 B 1 2 3
Sand Cost of matching pigment Cost of Cutter Laboure Charages Mason Skilled Cooly Bahishti
C D
Carriage Charges of Tiles Sundries Charges @ 10% Total (A+B+C+D) Add 20% Contractor Profit G Total Rate Per Sft
ANALYSIS OF COMPOUND WALL 4 1/2" THICK AND 6' HIGH ABOVE DPC
1 Excavation in foundation of building, bridges and other structures, including dagbelling, dressing, refilling around structure with excavated earth, watering and rammiing lead upto one chain (30 m) and lift upto 5 ft. (1.5 m) b) in ordinary soil 1 x1 x6 x2 Total 2 P/Laying cement concret brick or stone ballast 1-1/2" to 2"gauge in foundation and plinth. i- 1:6:18 Ratio
Take Qty 3/16 of Item No.1 marked "A" 18Cft
x1-1/2
= =
18 Cft 18 Cft @Rs.2795.75%oCft Rs. 50/-
x 2/3
x 1/2
Total 3 Pacca brick work with cement sand mortar in foundation and plinth.i) Ratio 1:6 1 1 x1 x1 x6 x6 x1-1/8 x 1/4 x 3/4 x2 Total. 4 Providing and laying damp proof course of cement concrete 1:2: 4(using cement, sand and shingle), including bitumen coating :-(a) with two coat of bitumen : i) 1-1/2" thick.
= =
6 Cft. 6 Cft. @Rs.5395.95%Cft Rs. 324/-
= = =
2 Cft. 9 Cft. 11 Cft. @Rs.8883.30%Cft Rs. 977/-
D4
1 x1
x6
x 3/4 Total
= =
5 Sft. 5 Sft. @Rs.3061.90%Sft Rs. 153/-
5 Pacca brick work with cement sand mortar (1:4) other than building up to 10' ht 1 1 x1 x1 x6 x 3/4 x 3/8 x 3/8 Total. 6 1/2" thick cement plaster 1:4 upto 20' (6.00 mm) height:1 1 x1 x1 x6 x6 x6-3/8 x2 Total x6 x6
= = =
14 Cft. 2 Cft. 16 Cft. @Rs.9758.65%Cft

Rs. 1561/-
= =
=
7 Cement pointing struck joint (1:2) mixed with red oxide pigment to match the colour of bricks. 1 6 x1 x2 x6 x 3/8 x6 x6
= =
36 Sft. 27 Sft.
Total
63 Sft @Rs.1279.00%Sft Rs. 806/Total

Rs. 4366/-
Rate Per Rft
Rs. 4366/- x 1/6
Rs. 728/-

Sample Estimate For Civil Engg Estimation in MS Excel

Caricato da

Informazioni sul documento

Descrizione originale:

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Sample Estimate For Civil Engg Estimation in MS Excel

Caricato da

Copyright:

Formati disponibili

GOVERNMENT OF PUNJAB

PROVINCIAL BUILDINGS DIVISION SARGODHA

PROVINCIAL BUILDINGS SUB DIVISION-I SARGODHA

Residence Grade 18-19

Servant Quarter 400 Sft

Construction of Chowkidar Hut

Rennovation of Hostel No.1

Renovation of Hostel No.2

Renovation of Hostel No.6 Improvement/Renovation of Main Office Building

Reconstruction of Boundary wall

Repair of Workshop/Farm stores

Replacement of Sewerage Line

Total: Add 3% Contigency Charges

Sub Divisional Officer Provincial Buildings Sub Division-I Sargodha

Executive Engineer Provincial Buildings Division Sargodha

Cost of Buildings Portion.

Cost of Electric Installation.

Cost of Gas Fittings

Sub Divisional Officer Provincial Buildings Sub Division-I Sargodha

Executive Engineer Provincial Buildings Division Sargodha

CONSTRUCTION OF MAIN BUILDING Building Protion

x10 x7 x6 x8 x6 x8 x6 x1-1/2 x1-1/2 x1-1/2 x4

2815 1665 421 1161 1810 2346 88 1800 1200 837

Take Qty 3/16 of Item No.1 marked "A"

2543 Cft 2543 Cft

13 11 9 8 6 64 78 74 69 65 60 56 51 46 41 36 31 26 21 208 58 55 51 48 44 41 37 32 28 24 19 221 71 68 64 60 57 53 49 44 40 35 31 26 21 208 71 68 64

60 57 53 49 44 40 35 31 26 21 16 130 29 28 26 25 23 22 20 18 16 13 11 7 66 458 193 142 240 45 30

x10-1/2 x7-1/2 x3 x6-3/4 x6-1/2

x2-5/8 x1-1/8 x 1/2 x 1/2 x1-1/2

x 3/4 x2-1/2 x2-1/2 x2-1/2 x 3/4

124 Cft 42 Cft 30 Cft 34 Cft 51 Cft

W1 design vert Design bracing W3 Design Vert

x15-3/8 x6-1/2 x5-1/2

x 3/4 x 3/8 x 3/4

x 3/4 x 3/8 x 3/8

52 Cft 5 Cft 11 Cft

Front designs vert portion 2

x 3/4 x 5/8 x 5/8 Total.

x1-1/8 x1-1/8 x1-1/8 x1-1/8

280 135 122 34

Sft. Sft. Sft. Sft.

x27 x30 x43 x13

x 3/4 x1-1/8 x1-1/8 x 3/4 Total

Sft. Sft. Sft. Sft.

930 Sft. @Rs.2810.60%Sft Rs. 26139/-

x30 x60 x30 x14 x14 x30 x40 x30 x12

Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft. Sft.

260 Sft. @Rs.2050.50%Sft Rs. 5331/-

14159 Cft 14159 Cft.@Rs.1346.40%oCft Rs. 19064/-

x35-1/4 x38-1/5 x60 x8 x30 x8 x8 x35-1/4 x260 x60 x13-1/4

x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1-3/4 x1 x1 x1

x15-1/2 x4-1/2 Total

68 Cft 21 Cft 89 Cft

11 Pacca brick work c/s (1:6) mortar in G.F 2 2 1 1 1 2 2 1

x62-1/4 x30 x30 x27 x54-1/4 x30 x43 x13

x1-1/8 x1-1/8 x 3/4 x 3/4 x1-1/8 x1-1/8 x1-1/8 x 3/4 Total.

x14 x14 x14 x14 x14 x14 x14 x14

x5 x4 x3-1/2 x8 x6 x5 x2 x5 x5 x4-1/2 x9-1/2 x7-4/5 x6-1/2 x3

5732 Cft.@Rs.9506.35%Cft Rs. 544904/-

18-i P/F iron sliding bolts to doors 12" long

x5-1/2 x5-1/2 x5-1/2 x5-1/2

264 99 193 44 600