NAME OF WORK: REPAIR & REHABILITATION OF IMAMIA MASJID PHASE-V HAYATABAD

PESHAWAR.
SUB WORK :- STRENGHTING OF EXRTERNAL BOUNDARY WALL AT IMAMIA MASJID PHASE-V
HAYATABAD, PESHAWAR.

ABSTRACT OF COST
PART-A
S.No
ITEM OF WORK
MRS-2015 Quantity
1 Excavation in foundation of building,bridges and
other
structure
including
dag
belling,dressing,refilling around structure with
excavated earth,watering & ramming lead upto
50 m and lift upto 1.5 m. ( In Shingle/ Gravel )
3-23-d
156.330
2 P/L plain cement concrete (1:4:8)
including
placing,compacting,finishing,
curing
etc,complete as per direction of engineer
6-05-I
9.771
incharge.
3 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 respect
Type-C (1:2:4)
06-06-b-03 29.312
4 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 respect

Unit

Rate (Rs.)

Amount (Rs.)

303.71

47478.98

5316.24

51944.98

8189.30

240044.76

06-06-a-03

97.706

9074.66

886648.73

6-07-c

10.00

Tonne

121899.37

1218993.70

Type-C (1:2:4)
S & Fabricate MS re-inforcement for cement
concrete I/c cutting,bending,laying in position
making joint and fastening I/c cost of binding
of steel reinfocement (also I/c removal of
rust from bars) Deformed Bars Grade-40
Pacca brick work in foundation and plinth

7-04-a-05

6.691

7608.81

50910.55

in (1:6) cement sand mortar.

Pacca Brickwork in Ground Floor

07-07-a-03
06-05-f

13.381
13.381

M
3
M

8300.40
6997.38

111067.65
93631.94

11-11-b

641.264

M2

229.50

147170.09

11-18-a+1131

117.10

M2

282.70

33104.17

25-47-b

14.87

M2

8441.35

125522.87

M2

280.82

360159.51

(b) Cement Sand Mortar (1:3)

8 PCC (1:2:4) couping
9 Cement plaster in (1:5) upto 20' height
1/2" thick
10 Cement pointing struck joint on walls upto
20' height in the ratio (1:2)
11 Providing/Fixing Steel Gate complete
in all respect.
12 P/A two coats of weather shield of approved
quality on external surface I/c preparation of
surface and as per instruction of the engineer
incharge.
13 Supply/Fixing Security wall through
gate complete in all respect

13-38(a+b) 1282.528
NSI

Nos
85000.00
Total Rs= >

170000.00

3536677.94

NAME OF WORK: REPAIR & REHABILITATION OF IMAMIA MASJID PHASE-V HAYATABAD

PESHAWAR.

ABSTRACT OF COST
PART-B
SUB WORK :- WATCH TOWER / CHECK POST

SUB WORK :- WATCH TOWER / CHECK POST

S.No
ITEM OF WORK
MRS-2015
1 Excavation in foundation of building,bridges and
other
structure
including
dag
belling,dressing,refilling around structure with
excavated earth,watering & ramming lead upto
3-23-d
50 m and lift upto 1.5 m. ( In Shingle/ Gravel )
2 P/L plain cement concrete (1:4:8)
including
placing,compacting,finishing,
curing
etc,complete as per direction of engineer
6-05-I
3 incharge.
Reinforced cement concrete in roof slab,

Quantity

Unit

Rate (Rs.)

Amount (Rs.)

8.496

303.71

2580.32

3.08

5316.24

16374.02

06-06-b-03

2.436

8189.30

19949.13

06-06-a-03

8.553

9074.66

77615.57

6-07-c

1.29

Tonne

122899.37

158540.00

10-22-a

21.0040

M2

1182.99

24847.52

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 respect
4

7
8
9

Type-C (1:2:4)
Reinforced cement concrete in foundation
laid in position or prestressed members
cast in situ, complete in all respect
Type-C (1:2:4)
S & Fabricate MS re-inforcement for cement
concrete I/c cutting,bending,laying in position
making joint and fastening I/c cost of binding
of steel reinfocement (also I/c removal of
rust from bars) Deformed Bars Grade-40
P/L 1/2" thick Mosaic flooring in floors using
grey cement consisting of 1/2" mosaic
topping of one part of cement and marble
powder in the ratio of (3:1) & two parts of
marble chips ,laid over 1" thick floor of pcc
(1:2:4) I/c panneling not more than 16-sft
,I/c rubbing,polishing complete with finishing
and as per direction of the engineer incharge.
Providing/Fixing stair railing of 2.5" including
GI pipe welded etc
Providing/laying PCC (1:2:4) etc complete
Pacca Brickwork in ground floor

(a) cement sand mortar (1:6)

10 Cement plaster in (1:5) upto 20' height
1/2" thick
11 Distempering new surface 3-coats
complet in all respect

25-37

6.00

1783.39

10700.34

06-05-f

1.131

6997.38

7914.04

7-05-a-05

10.195

8228.05

83884.97

11-09-b

95.167

M2

232.85

22159.64

11-23-a-03

95.167

M2

85.16

8104.42

15-52

12.000

No

2564.68

30776.16

25-47-b

1.952

M2

8441.35

16477.52

12 Wiring of light point 3/0.029 complete in

all respect
13 Providing/Fixing Steel Gate complete
in all respect.

Total Rs= >

479923.64
For one number Rs => 479923.64
For Four numbers WATCH TOWER / CHECK POST Rs =>
1919694.57

NAME OF WORK: REPAIR & REHABILITATION OF IMAMIA MASJID PHASE-V HAYATABAD

PESHAWAR.
SUB WORK :- MAIN HALL & EXTERNAL VERRANDAH /PARAPET WALL

DETAIL ESTIMATE
PART-C
S.No
ITEM OF WORK
1 Pacca Brickwork in ground floor
(a) cement sand mortar (1:6)
2 Cement plaster in (1:5) upto 20' height
1/2" thick
3 P/L 1/2" thick Mosaic flooring in floors using
grey cement consisting of 1/2" mosaic
topping of one part of cement and marble
powder in the ratio of (3:1) & two parts of
marble chips ,laid over 1" thick floor of pcc
(1:2:4) I/c panneling not more than 16-sft

CSR-2013

Quantity

Unit

Rate (Rs.)

Amount (Rs.)

7-05-a-05

47.182

M3

8228.05

388215.86

11-11-b

180.297

M2

229.50

41378.16

4
5

6
7
8
9

10
11
12

13

14
15

,I/c rubbing,polishing complete with finishing

and as per direction of the engineer incharge.
First class deodar wood wrongth journey
1.5" thick complete in all respect
P/Fixing wooden box type wardrobe 22''deep
including 3/4" thick boxing and shelves and
leaves made of Deodar Wood I/c hanger rods
hard board back,drawers,brass fittings,handles
complete I/c three coats of enamel paint.
PCC (1:2:4) in flooring complete etc
Provide & lay marble fine dresed marble
flooring on surface, 3/4" thick
Supply & Fixing of mina kari to dome
P/A 3-coats of plastic emulsion approved
quality shade I/c cost of preparation of
surface filling,preparation etc if any complete
in all respect and as directed by the Engineer
incharge.
Supply & Fixing Gypsim ceiling
border complete
Supply & Fixing of Energy saver 24-watts i/c
holder complete in all respect
S/E of best quality AC ceiling fan complete
with GI rod, canopy blades,and regulator
56" sweep.
Glazed tiles 1/4" thick Dado,of printed tiles
jointed in white cement and laid over 1:2
cement sand mortar3/4" thick I/c finishing
Suply & fixing 5mm thick tinted
glass complete in all respect
P/A two coats of weather shield of approved
quality on external surface I/c preparation of
surface and as per instruction of the engineer
incharge.

10-22-a

9.294

M2

1182.99

10994.71

12-07-c

25.186

M2

9175.96

231105.73

12-23-b

11.152

M2

11588.12

129230.71

06-05-f

2.574

M3

6997.38

18011.26

10-26-a

3.717

M2

2053.00

7631.00

NSI

9.294

M2

3440.00

31971.36

M2

258.00

142667.29

13-30(a+b) 552.974
NSI

146.3

50.00

7315.00

NSI

80

Nos

400.00

32000.00

15-68-c

20

Nos

4410.63

88212.60

10-38-c

28.439

M2

1604.71

45636.35

12-42-c

14.87

M2

1309.13

19466.76

M2

280.82

116190.68

Quantity

Unit

Rate (Rs.)

Amount (Rs.)

20

Nos

2564.68

51293.60

Nos

72000.00

360000.00

13-38(a+b) 413.755

S.No
ITEM OF WORK
CSR-2013
16 Wiring of light/fan/call bell point in 3/0.029 PVC
insulated bare cable (BSS-2004) in PVC pipe
recessed in wall & complete with wooden boxes
and housing switch with 3/16" white plastic
sheet covering upto 30' length with piano switch
only,including cost of making and filling chases
15-52
complete with finish.
17 S/F 1.5 tone AC split complete in all
respect.
NSI

18 Wiring of 2/3 pin5-Amp plug point in 3/0.029

PVC insulated bare cable (BSS-2004) in PVC
pipe recessed in wall & complete with wooden
boxes for housing plug units with 3/16" thick
white plastic sheet covering upto 20' length with
combined/separate wall socket and switch
including cost of making and filling chase
complete to finish.
19 Supply and erection of enclosed switch of
bakelite DP approved quality 15/30 Amp fixed on
wooden board on surface or wooden recessed
box with 3/16" thick white plastic sheet covering
complete.
20 S & E Single Phase Auto Circuit Breakers
( Imported )
(a) 6 Amp
(b) 15 Amp
(c.) 20 Amp
21 S/F carpet (Printed Janmaz) complete
22 Supply/Fixing Ceramic Tiles 1/4" thick
on floor complete in all respect
23 Supply/Fixing of Steel barrier of approved
size & specification complete
Supply/Installation of static zoom CCTV Camera
24 complete in all respect of approved
specificaion.
25 Supply & Installation Digital Video Recorder
(DVR) of approved specification.
Supply & Installation 32" LED of approved Brand
26 (Samsung or Sony)
Suplly & Fixing sound system including 2speaker , Mike , Almplifier , Cable etc as per
27 directions of Engineer Incharge

15-51

10

Nos

732.62

7326.20

15.54

Nos

822.41

4112.05

15-71-a
15-71-b
15-71-c

10
10
10

Nos
Nos
Nos

572.38
480.88

5723.80
4808.80
4808.80

NSI

223.048

M2

2690.00

599999.12

10-46-b

333.364

M2

2496.63

832286.56

NSI

Job

50000.00

50000.00

NSI

Nos

80000.00

480000.00

NSI

No

200000.00

200000.00

NSI

No

50000.00

50000.00

NSI

No
623000.00
Total Rs =>

480.88

623000.00
4583386.40

PESHAWAR DEVELOPMENT AUTHORITY

GENERAL ABSTRACT OF COST

NAME OF WORK: REPAIR & REHABILITATION OF IMAMIA MASJID PHASE-V

HAYATABAD
HAYATABAD, PESHAWAR.
S.No

Name of Sub-Work

Amount (Rs.)

A) EXTERNAL BOUNDARY WALL

3536677.94

B) WATCH TOWER / CHECK POST

1919694.57

C) MAIN HALL & EXTERNAL VERRANDAH /PARAPET WALL

4583386.40

Total = >

10039758.92

Add 0.5% contingencies

50198.79

Add 2.5% PDA over Head Charges

250993.97
G.Total
Say in Million

10340951.68
10.341

ASSISTNAT DIRECTOR (BLDG)

PDA, HAYATABAD

P-14

3.536678

35.22672

1.919695

19.12092

4.583386

45.65236

10.03976 200795.2
5019.879

100