Bill of Quantities

For ChairLift Project at Rainbow Park Rawalpindi

DATE:02-04-2018
Sr. No Item Description UOM Qtty Cost/Unit Cost Remarks
Start Terminal
1 H Section Beam 8" x 8", MS KG 3260 146 475,960 Material Cost
2 I Section Beam 10" x 5", MS KG 1500 103 154,500 Material Cost
3 C Channel 4" x 2", MS KG 585 111 64,935 Material Cost
4 Angle Iron 1.5" x 1.5" MS KG 325 103 33,475 Material Cost
5 Checkered sheet 4mm MS KG 1397 135 188,595 Material Cost
6 Base Plate 16" x 16" x 1" CS KG 198 166 32,868 Material Cost
7 Column Ladder, Rod 1/2" Thick KG 230 103 23,690 Material Cost
8 Gear Motor SEW 75HP DC and Ratio 100:1 Nos 1 500000 500,000 SEW Reconditioned
9 Auxilary Motor 30HP Nos 1 100000 100,000 European 2nd Hand
10 Pullies 8" Nos 2 3500 7,000 4 Belt Pullies
11 Belts, V Type Nos 8 800 6,400 Mitsubishi Brand

12 Hydraulic Tensioning System 2,000,000 Brand New Approx cost waiting for exact quotation
13 Mechanical Braking System 150,000 Customized
14 Bull Wheel Dia 10', MS Fabricated with Shaft, Bearing, Hub and accessories KGs 400 180 72,000 Material Cost
15 CS Sheaves Dia 13 inch Nos 16 2500 40,000 Material Cost
SUB TOTAL 3,849,423
Return Terminal
16 Column 3' x 3' Sp PipeThickness 25mm, Height 60' Kg 7418 135 1,001,430 Material Cost
17 Bull Wheel Dia 10', MS Fabricated with Shaft, Bearing, Hub and accessories KG 400 180 72,000 Material Cost
18 Structural Material 150,000 Material Cost
19 CS Sheaves Dia 13 inch Nos 16 2500 40,000 Total Manufacturing Cost
SUB TOTAL 1,263,430
Intermediate Columns
Round Spiral Pipe, Sch 80, Dia 24" Height35', CS SAE 1008 (207' Total
20 KG 24570 164 4,029,480 ***First Hand Brand New HFW Pipe (Rates post dollar Increase)
Length)
21 CS Flange size 36" x 36" x 1", SAE 1008 Nos 22 19173 421,807
22 Cross Arm 10' wide & weighing around 4X (Each Weighing 500 KG) Kg 2000 180 360,000
23 CS Sheaves Dia 13 inch Nos 48 2500 120,000
24 Bolts, studs, Nuts, washers etc Kg 220 450 100,000
25 Anchor Bolts- J Type Nos 66 5000 330,000
26 Rubber Pads KG 300 360 108,000 Will Be manufactured locally
SUB TOTAL 5,469,287
 Others
**This is American First Hand, Locally
27 Steel Sling 6 x 19 Classes Galvanized XIP IWRC Size 1" Feet 2200 $15.97 4,040,410
Available 2nd Hand can save 50-60%
28 2 Passenger Cart Nos 40 60000 2,400,000 First Priority is to Import otherwise get it locally manufactured
29 Cart Clamp Nos 40 10000 400,000
30 Total Civil Works Cost including Platforms (Lump Sump) 2,000,000 Total Civil Works including bothpla orms
Grills etc KGs 1000 125 125,000 Material Cost
31 Paint Works (Lump Sump) 500,000 From Excavations to Finishing
Including Panels, Lighting and
32 Electrical and Lighting Costs (Lump Sump) 1,500,000 Decorations
33 Crane Rent Days 45 20000 900,000
34 Transportation 1,000,000
35 Labor including Fabrication and Erection KGs 60000 70 4,200,000
36 Sling Rope Splicing 150,000
37 Cost of Design including Layouts, Part Drawings, Assembly Drawings and 3D Models 250,000
38 Miscellenous 5% 1,650,000
SUB TOTAL 19,115,410

Grand Total 29,697,550

* Dollar calculated @ PKR115
** There can be a saving of 2 million plus if we buy second hand.
*** Made by Crescent Steel or Data pipes. With second Hand pipe we can save upto 40%