ADMINSTRATION BLOCK
Summary
Description
SPD
161,444,463
172,458,880.00
169,940,531.00
9,599,915.00
12,677,185.00
14242647
GRAND TOTAL
171,044,378
185,136,065.00
184,183,178
3,702,721.30
171,044,378
181,433,344
184,183,178
Less Rebate
Net Amount
9479505
198,667,535
0
198,667,535
Description
Qty
EARTHWORKS
1.1
Excavation
Excavation for foundation in any type of soil including
dewatering as per specifications and relevant drawings
1.2
1.2.1
1.2.2
Backfilling
Shifting of excavated earth
With imported earth (Sweet)
1.3
1.3.1
1.3.2
1.3.3
Stone Soling
Under Floor 6" thick
Under Foundation 6" thick
Polyethylene
TOTAL COST OF EARTHWORKS
2.1
2.1.1
01/13/2016
Page 3
Unit
Rate
Amount
138,000
Cft
6.00
828,000.00
60,000
Cft
Cft
18.00
0.00
1,080,000.00
4,500
8,700
9,000
Sft
Sft
Sft
20.00
50.00
6.00
90,000.00
435,000.00
54,000.00
2,487,000.00
10,800
Cft
140.00
1,512,000.00
S#
Description
Qty
2.1.2
2.1.3
2.1.4
01/13/2016
5,600
6,000
200
Page 4
Unit
Sft
Sft
Cft
Rate
160.00
296.00
160.00
Amount
896,000.00
1,776,000.00
32,000.00
S#
Description
Qty
2.2
2.2.1
2.2.2
2.2.3
2.2.4
2.2.5
2.3
Reinforcement Concrete
Using OP Cement and steel shuttering/ marin ply for beams and slabs
Ratio for slab & beam 3000 psi
Ratio for Clumn 4000 psi
Ratio for Foundation 3000 psi
2.3.1
2.3.1.1
2.3.1.2
2.3.1.3
2.3.1.4
2.3.1.5
2.3.1.6
2.3.1.7
Ground Floor
Column
Beam
Slab 8" thick
Projection windows 6" thick
Ribs windows
Purdi windows 4" thick
Lift Wall
2.3.2
2.3.2.1
2.3.2.2
2.3.2.3
First Floor
Column
Beam
Slab ( As per drawing)
01/13/2016
4000 psi
3000 psi
3000 psi
3000 psi
4" x 4"
4000 psi
3000 psi
3000 psi
Page 5
Unit
Rate
Amount
65,000
1,800
3,000
5,000
900
Cft
Cft
Cft
Cft
Cft
299.00
314.00
299.00
299.00
299.00
19,435,000.00
565,200.00
897,000.00
1,495,000.00
269,100.00
1,400
4,500
4,800
330.00
315.00
315.00
462,000.00
1,417,500.00
1,512,000.00
450
Cft
Cft
Sft
Sft
Rft
Sft
Cft
330.00
148,500.00
1,400
4,500
5,500
Cft
Cft
Sft
330.00
315.00
315.00
462,000.00
1,417,500.00
1,732,500.00
S#
Description
Qty
2.3.2.4
2.3.2.5
2.3.2.6
2.3.2.7
Ribs windows
4" x 4"
Projection 6" thick
3000 psi
PCC 1:3:6 under tile (3" thick as per instr: of Engineer Incharge
Lift Wall
01/13/2016
Page 6
2,400
450
Unit
Rft
Sft
Cft
Cft
Rate
200.00
330.00
Amount
480,000.00
148,500.00
S#
Description
Qty
2.3.3
2.3.3.1
Second Floor
Column
4000 psi
Beam
3000 psi
Slab 6 thick
3000 psi
Ribs windows
4" x 4"
PCC 1:3:6 under tile (3" thick as per instr: of Engineer Incharge
Lift Wall
Third Flood
Column
4000 psi
Beam
3000 psi
Slab 6 thick
3000 psi
Ribs windows
4" x 4"
PCC 1:3:6 under tile (3" thick as per instr: of Engineer Incharge
Lift Wall
Fourth Floor
Column
4000 psi
Beam
3000 psi
Slab 6 thick
3000 psi
Ribs windows
4" x 4"
PCC 1:3:6 under tile (3" thick as per instr: of Engineer Incharge
Lift Wall
Roof
Column
4000psi
Beam
3000psi
Slab 6" thick/ (As Per Struc) 3000psi
PCC 1:3:6 under tile (3" thick as per instr: of Engineer Incharge
Lift Wall
STEEL REINFORCEMENT
01/13/2016
Page 7
Unit
1,400
4,500
5,500
Rate
Amount
Cft
Cft
Sft
Rft
Cft
Cft
330.00
315.00
315.00
462,000.00
1,417,500.00
1,732,500.00
200.00
330.00
480,000.00
148,500.00
Cft
Cft
Sft
Rft
Cft
Cft
330.00
315.00
315.00
462,000.00
1,417,500.00
1,732,500.00
200.00
330.00
480,000.00
148,500.00
330.00
315.00
315.00
462,000.00
1,417,500.00
1,732,500.00
2,400
400
Cft
Cft
Sft
Rft
Cft
Cft
200.00
330.00
480,000.00
132,000.00
500
200
700
100
200
Cft
Cft
Cft
Cft
Cft
330.00
315.00
315.00
200.00
330.00
165,000.00
63,000.00
220,500.00
20,000.00
66,000.00
2,400
450
1,400
4,500
5,500
2,400
450
1,400
4,500
5,500
47,897,300.00
S#
Description
Qty
Unit
Rate
Amount
325
01/13/2016
Ton
106,990.00
34,771,750.00
34,771,750.00
Page 8
S#
Description
Qty
4.1
4.2
4.3
4.4
4.5
4.6
Unit
Rate
Amount
BRICK MASONRY
Providing and laying brick masonry with
grooved joints including expended metal strips at
every 6th course including all beds and motors
complete in all respect
Ground Floor
4-1/2" thick
9" thick
2,200 Sft
8,000 Sft
99.00
199.00
217,800.00
1,592,000.00
First Floor
4-1/2" thick
9" thick
2,200 Sft
7,800 Sft
101.00
201.00
222,200.00
1,567,800.00
Second Floor
4-1/2" thick
9" thick
2,200 Sft
7,600 Sft
103.00
203.00
226,600.00
1,542,800.00
Third Floor
4-1/2" thick
9" thick
2,200 Sft
7,600 Sft
105.00
205.00
231,000.00
1,558,000.00
Fourth Floor
4-1/2" thick
9" thick
2,200 Sft
7,600 Sft
107.00
207.00
235,400.00
1,573,200.00
1,200 Sft
209.00
250,800.00
01/13/2016
9,217,600.00
Page 9
S#
Description
Qty
5.1
External/ Internal
Ground Floor
First Floor
Second Floor
Third Floor
Fourth Floor
Roof and Parapet
Vertical Band
Unit
4,200 Sft
3,600 Sft
3,600 Sft
3,600 Sft
3,600 Sft
1,400 Sft
3,500 Rft
Rate
189.00
194.00
199.00
204.00
209.00
214.00
154.00
PLASTER
CC PLASTER
01/13/2016
Amount
793,800.00
698,400.00
716,400.00
734,400.00
752,400.00
299,600.00
539,000.00
4,534,000.00
21,000 Sft
9,000 Sft
28.00
22.00
588,000.00
198,000.00
24,000 Sft
10,000 Sft
29.00
23.00
696,000.00
230,000.00
Page 10
S#
Description
Qty
Unit
Rate
24,000 Sft
10,000 Sft
30.00
24.00
720,000.00
240,000.00
24,000 Sft
10,000 Sft
31.00
25.00
744,000.00
250,000.00
24,000 Sft
10,000 Sft
32.00
26.00
768,000.00
260,000.00
Roof Wall
Roof Ceiling
2,000 Sft
1,100 Sft
33.00
27.00
66,000.00
29,700.00
Parapet Wall
Sft
33.00
0.00
1,000 Sft
40.00
40,000.00
Amount
4,829,700.00
7.1.1
325.00
2,112,500.00
7.1.2
First Floor
3,500 Sft
325.00
1,137,500.00
7.1.3
Second Floor
3,500 Sft
325.00
1,137,500.00
7.1.4
Third Floor
3,500 Sft
325.00
1,137,500.00
01/13/2016
Page 11
S#
Description
Qty
Unit
Rate
Amount
7.1.5
Fourth Floor
3,500 Sft
325.00
1,137,500.00
7.1.6
Corridor
6000 Sft
325.00
1,950,000.00
7.2
7.2.1
Ground Floor
1,000 Rft
199.00
199,000.00
7.2.2
First Floor
800 Rft
199.00
159,200.00
7.2.3
800 Rft
199.00
159,200.00
7.2.4
Third Floor
800 Rft
199.00
159,200.00
7.2.5
Fourth Floor
800 Rft
199.00
159,200.00
7.3
7.3.1
Ground Floor
800 Sft
3,000 Sft
274.00
279.00
219,200.00
837,000.00
First Floor
800 Sft
3,000 Sft
279.00
283.00
223,200.00
849,000.00
Floor
Wall
800 Sft
3,000 Sft
283.00
287.00
226,400.00
861,000.00
Second Floor
01/13/2016
Page 12
S#
Description
Qty
Unit
Rate
Amount
Third Floor
Floor
Wall
800 Sft
3,000 Sft
287.00
291.00
229,600.00
873,000.00
Floor
Wall
800 Sft
3,000 Sft
291.00
295.00
232,800.00
885,000.00
Floor
400 Sft
299.00
119,600.00
5,171.00
1,568.00
33,088.00
10,035.00
8,789.00
2,666.00
629.00
1,101,423.00
333,984.00
165,440.00
50,175.00
43,945.00
13,330.00
2,516,000.00
Fourth Floor
Roof
7.4
Stair Steps
7.3.4.1
7.3.4.2
7.3.4.3
7.3.4.4
7.3.4.5
7.3.4.6
7.3.4.7
7.6
213 Nos.
213 Nos.
5 Nos.
5 Nos.
5 Nos.
5 Nos.
4,000 Sft
Description
Providing & Laying facing back masonry from Lahore
3"x9x1/2" thick with grooved joints, Ratio 1:2
bed mortars & pigment color (As per instruction of Engineer
Ground Floor
First Floor
Second Floor
Third Floor
Fourth Floor
01/13/2016
4,500 Sft
5,200 Sft
5,200 Sft
5,200 Sft
5,200 Sft
Page 13
S#
Description
Qty
Unit
Rate
19,228,397.00
D.P.C.
Providing and laying Elastomat it self F1700
complete in all respect as shown on drawing
D.P.C. 1
1,500 Rft
60.00
Amount
90,000.00
90,000.00
CONVENTIONAL ROOFING
Built-up roofing on final roof level as shown on
drawings
TOTAL COST OF CONVENTIONAL ROOFING
01/13/2016
11,000 Sft
50.00
550,000.00
550,000.00
Page 14
S#
Description
Qty
10
10.1
WOOD WORK
JOINERY
Providing and fixing 1.5" thick solid core commercial ply veneer flush
door shutters with 1 1/2" x 5/8" lipping, including GI Frame painted,
vision panel, approved quality of oxidized brass hinges, brass screw,
tower bolts, imported locks top of the line quick set hydraulic door
closer (brand New Star Japanese). Where ever needed aluminum push
plates on both sides door stopper and other hardware of brass including
iron hold fasts, and 3 coats of polishing (using sprit and mansion polish)
D
8'9 x 9'-0
D-1
4'-0 x 9'-0" (57 Nos.)
D-2
3'-3 x 9'0" (18 Nos.)
D-3
2'-9"x 9'-0: (22 Nos)
D-4
2'-6"x9'-0" (50 Nos)
01/13/2016
Unit
72 Sft
205 Sft
547 Sft
515 Sft
1,125 Sft
Rate
1,049.00
948.00
948.00
948.00
948.00
Amount
78,768.00
194,340.00
518,556.00
488,220.00
1,066,500.00
2,346,384.00
Page 15
S#
Description
Qty
11
11.1
Unit
Rate
ALUMINUM GLAZING
Supply and fixing of aluminum joinery of 2" x 4"
section anodized PAK Cable minimum wall
thickness not less then 1.6 mm with netted shutter
and 5 mm glazing of approved brand and quality as
per drawings complete in all respect
W1
3'-6" x 6'-0" (160 Nos)
3,360 Sft
11.2
1,112.00
3,736,320.00
2,389.00
2,389.00
2,389.00
2,389.00
2,389.00
259.00
621,140.00
3,311,154.00
387,018.00
860,040.00
286,680.00
2,020,200.00
260 Sft
1,386 Sft
162 Sft
360 Sft
120 Sft
7,800 Sft
11,222,552.00
HANDRAIL Type 1
Providing and fixing MS Painted hand rail as per drawing
Stair
HANDRAIL Type 2
Corridor
Providing and fixing MS Painted hand rail as per drawing
TOTAL COST OF HANDRAIL
13
Amount
600.00
156,000.00
860 Rft
600.00
516,000.00
672,000.00
PAINTING
01/13/2016
260 Rft
Page 16
S#
Description
Qty
13.1
01/13/2016
Page 17
Unit
Rate
Amount
18,000 Sft
9,000 Sft
25.00
25.00
450,000.00
225,000.00
21,000 Sft
9,000 Sft
26.00
26.00
546,000.00
234,000.00
S#
Description
Qty
Unit
Rate
Amount
21,000 Sft
9,000 Sft
27.00
27.00
567,000.00
243,000.00
21,000 Sft
9,000 Sft
28.00
28.00
588,000.00
252,000.00
21,000 Sft
9,000 Sft
29.00
29.00
609,000.00
261,000.00
400 Sft
30.00
12,000.00
Roof Ceiling
13.2
Matt Enamel
Doors
8,700 Sft
31.00
269,700.00
13.3
Weathershield
9,400 Sft
41.00
385,400.00
4,642,100.00
TERMITE CONTROL
Providing and applying to all surfaces in contact with
earth
1 Job
503,000.00
MISCELLANEOUS
Plinth Protection
01/13/2016
503,000.00
503,000.00
Page 18
300.00
480,000.00
S#
Description
Qty
15.2
01/13/2016
Page 19
Unit
900 Rft
Rate
377.00
Amount
339,300.00
S#
Description
Qty
15.3
15.6
15.7
15.7.1
Amount
1,806.00
288,960.00
80.00
81.00
82.00
83.00
84.00
20.00
0.50
336,000.00
291,600.00
295,200.00
298,800.00
302,400.00
28,000.00
1,750.00
220 Sft
766.00
168,520.00
750 Sft
300.00
225,000.00
40,500 Sft
290.00
11,745,000.00
160 Nos.
Wall Insulation
Providing and laying 1.5inches polystyrene insulation
complete in all respect as per the instruction of the
architect
Ground Floor
4,200 Sft
First Floor
3,600 Sft
Second Floor
3,600 Sft
Third Floor
3,600 Sft
Fourth Floor
3,600 Sft
Roof and Parapet
1,400 Sft
Vertical Band
3,500 Rft
15.5
Rate
15.4
Unit
01/13/2016
Page 20
S#
Description
Qty
15.7.2
15.8
15.9
15.1
15.11
15.12
Unit
Rate
Amount
4,400 Sft
298.00
1,311,200.00
450 Sft
675.00
303,750.00
2,800 Sft
199.00
557,200.00
16,000 Sft
40,000 Sft
8,000 Sft
15.00
12.00
95.00
240,000.00
480,000.00
760,000.00
18,452,680.00
47,897,300.00
34,771,750.00
9,217,600.00
4,534,000.00
4,829,700.00
10
01/13/2016
2,487,000.00
19,228,397.00
90,000.00
550,000.00
2,346,384.00
Page 21
S#
Description
Qty
11
12
13
14
15
Rate
Amount
11,222,552.00
672,000.00
4,642,100.00
503,000.00
18,452,680.00
161,444,463.00
01/13/2016
Unit
Page 22
ADMINISTRATION, SUKKUR
DEMIC BLOCK-III
M/s Al Shafi Enterprises
Rate
Amount
Amount
Amount
10.00
1,380,000.00
16.00
2,208,000.00
9.00
1,242,000.00
16.00
0.00
960,000.00
0.00
21.00
0.00
1,260,000.00
26.00
0.00
1,560,000.00
44.00
44.00
8.00
198,000.00
382,800.00
72,000.00
2,992,800.00
43.00
43.00
6.00
193,500.00
374,100.00
54,000.00
4,089,600.00
49.00
49.00
8.00
220,500.00
426,300.00
72,000.00
3,520,800.00
150.00
1,620,000.00
193.00
2,084,400.00
193.00
2,084,400.00
01/13/2016
Page 23
190.00
225.00
190.00
01/13/2016
Amount
1,064,000.00
1,350,000.00
38,000.00
221.00
383.00
214.00
Amount
1,237,600.00
2,298,000.00
42,800.00
210.00
242.00
210.00
Page 24
Amount
1,176,000.00
1,452,000.00
42,000.00
Amount
Amount
Amount
220.00
315.00
295.00
295.00
315.00
14,300,000.00
567,000.00
885,000.00
1,475,000.00
283,500.00
260.00
483.00
421.00
439.00
430.00
16,900,000.00
869,400.00
1,263,000.00
2,195,000.00
387,000.00
290.00
345.00
319.00
290.00
345.00
18,850,000.00
621,000.00
957,000.00
1,450,000.00
310,500.00
315.00
295.00
295.00
488.00
491.00
415.00
449.00
683,200.00
2,209,500.00
1,992,000.00
0.00
0.00
0.00
202,050.00
357.00
332.00
332.00
315.00
441,000.00
1,327,500.00
1,416,000.00
0.00
0.00
0.00
141,750.00
357.00
499,800.00
1,494,000.00
1,593,600.00
0.00
0.00
0.00
160,650.00
315.00
295.00
295.00
441,000.00
1,327,500.00
1,622,500.00
500.00
498.00
423.00
700,000.00
2,241,000.00
2,326,500.00
363.00
339.00
339.00
508,200.00
1,525,500.00
1,864,500.00
01/13/2016
Page 25
190.00
315.00
01/13/2016
Amount
0.00
0.00
456,000.00
141,750.00
226.00
463.00
Amount
0.00
0.00
542,400.00
208,350.00
217.00
351.00
Page 26
Amount
0.00
0.00
520,800.00
157,950.00
325.00
300.00
300.00
Amount
455,000.00
1,350,000.00
1,650,000.00
0.00
468,000.00
146,250.00
514.00
505.00
432.00
455,000.00
1,350,000.00
1,650,000.00
0.00
456,000.00
146,250.00
527.00
518.00
439.00
541.00
530.00
448.00
200.00
330.00
462,000.00
1,372,500.00
1,677,500.00
0.00
480,000.00
132,000.00
330.00
305.00
305.00
200.00
330.00
165,000.00
61,000.00
213,500.00
20,000.00
66,000.00
195.00
325.00
325.00
300.00
300.00
190.00
325.00
330.00
305.00
305.00
41,673,500.00
01/13/2016
Amount
Amount
719,600.00
2,272,500.00
2,376,000.00
0.00
556,800.00
214,650.00
369.00
345.00
345.00
737,800.00
2,331,000.00
2,414,500.00
0.00
568,800.00
220,950.00
369.00
345.00
345.00
369.00
345.00
345.00
246.00
505.00
757,400.00
2,385,000.00
2,464,000.00
0.00
590,400.00
202,000.00
223.00
357.00
516,600.00
1,552,500.00
1,897,500.00
0.00
535,200.00
142,800.00
541.00
530.00
448.00
246.00
505.00
270,500.00
106,000.00
313,600.00
24,600.00
101,000.00
369.00
345.00
345.00
223.00
357.00
184,500.00
69,000.00
241,500.00
22,300.00
71,400.00
232.00
477.00
237.00
491.00
223.00
357.00
223.00
357.00
58,009,300.00
516,600.00
1,552,500.00
1,897,500.00
0.00
535,200.00
160,650.00
516,600.00
1,552,500.00
1,897,500.00
0.00
535,200.00
160,650.00
49,826,100.00
Page 27
115,000.00
Amount
37,375,000.00
37,375,000.00
01/13/2016
114,129.00
Amount
37,091,925.00
107,347.00
37,091,925.00
Amount
34,887,775.00
34,887,775.00
Page 28
Amount
Amount
Amount
90.00
155.00
198,000.00
1,240,000.00
68.00
122.00
149,600.00
976,000.00
85.00
170.00
187,000.00
1,360,000.00
90.00
155.00
198,000.00
1,209,000.00
73.00
130.00
160,600.00
1,014,000.00
88.00
173.00
193,600.00
1,349,400.00
94.00
163.00
206,800.00
1,238,800.00
77.00
130.00
169,400.00
988,000.00
90.00
175.00
198,000.00
1,330,000.00
94.00
163.00
206,800.00
1,238,800.00
81.00
134.00
178,200.00
1,018,400.00
93.00
178.00
204,600.00
1,352,800.00
98.00
171.00
215,600.00
1,299,600.00
85.00
138.00
187,000.00
1,048,800.00
96.00
180.00
211,200.00
1,368,000.00
171.00
205,200.00
142.00
170,400.00
180.00
216,000.00
7,456,600.00
01/13/2016
6,060,400.00
7,970,600.00
Page 29
160.00
160.00
164.00
164.00
168.00
168.00
160.00
Amount
672,000.00
576,000.00
590,400.00
590,400.00
604,800.00
235,200.00
560,000.00
104.00
111.00
117.00
124.00
131.00
138.00
144.00
3,828,800.00
Amount
436,800.00
399,600.00
421,200.00
446,400.00
471,600.00
193,200.00
504,000.00
237.00
243.00
250.00
252.00
255.00
257.00
260.00
2,872,800.00
Amount
995,400.00
874,800.00
900,000.00
907,200.00
918,000.00
359,800.00
910,000.00
5,865,200.00
37.00
35.00
777,000.00
315,000.00
45.00
46.00
945,000.00
414,000.00
31.00
31.00
651,000.00
279,000.00
37.00
35.00
888,000.00
350,000.00
47.00
49.00
1,128,000.00
490,000.00
31.00
31.00
744,000.00
310,000.00
01/13/2016
Page 30
Amount
Amount
Rate
Amount
37.00
35.00
888,000.00
350,000.00
50.00
51.00
1,200,000.00
510,000.00
31.00
31.00
744,000.00
310,000.00
37.00
35.00
888,000.00
350,000.00
54.00
55.00
1,296,000.00
550,000.00
31.00
31.00
744,000.00
310,000.00
37.00
35.00
888,000.00
350,000.00
61.00
62.00
1,464,000.00
620,000.00
31.00
31.00
744,000.00
310,000.00
40.00
40.00
80,000.00
44,000.00
62.00
63.00
124,000.00
69,300.00
31.00
31.00
62,000.00
34,100.00
55.00
0.00
55.00
55,000.00
0.00
51.00
6,223,000.00
51,000.00
0.00
31.00
8,861,300.00
31,000.00
5,273,100.00
265.00
1,722,500.00
317.00
2,060,500.00
266.00
1,729,000.00
265.00
927,500.00
324.00
1,134,000.00
266.00
931,000.00
265.00
927,500.00
331.00
1,158,500.00
266.00
931,000.00
265.00
927,500.00
338.00
1,183,000.00
266.00
931,000.00
01/13/2016
Page 31
Amount
Amount
Amount
265.00
927,500.00
344.00
1,204,000.00
266.00
931,000.00
265.00
1,590,000.00
317.00
1,902,000.00
266.00
1,596,000.00
125.00
125,000.00
146.00
146,000.00
133.00
133,000.00
125.00
100,000.00
154.00
123,200.00
133.00
106,400.00
125.00
100,000.00
162.00
129,600.00
133.00
106,400.00
125.00
100,000.00
169.00
135,200.00
133.00
106,400.00
125.00
100,000.00
176.00
140,800.00
133.00
106,400.00
166.00
190.00
132,800.00
570,000.00
230.00
209.00
184,000.00
627,000.00
195.00
195.00
156,000.00
585,000.00
179.00
194.00
143,200.00
582,000.00
236.00
216.00
188,800.00
648,000.00
195.00
195.00
156,000.00
585,000.00
182.00
198.00
145,600.00
594,000.00
243.00
223.00
194,400.00
669,000.00
195.00
195.00
156,000.00
585,000.00
01/13/2016
Page 32
Amount
Amount
Amount
186.00
202.00
148,800.00
606,000.00
250.00
230.00
200,000.00
690,000.00
195.00
195.00
156,000.00
585,000.00
186.00
202.00
148,800.00
606,000.00
257.00
236.00
205,600.00
708,000.00
195.00
195.00
156,000.00
585,000.00
190.00
76,000.00
257.00
102,800.00
195.00
78,000.00
5,000.00
2,000.00
32,000.00
13,500.00
8,500.00
4,000.00
800.00
1,065,000.00
426,000.00
160,000.00
67,500.00
42,500.00
20,000.00
3,200,000.00
4,658.00
2,396.00
29,160.00
14,175.00
8,910.00
2,700.00
810.00
992,154.00
510,348.00
145,800.00
70,875.00
44,550.00
13,500.00
3,240,000.00
3,937.00
2,362.00
25,191.00
15,115.00
15,745.00
9,447.00
788.00
838,581.00
503,106.00
125,955.00
75,575.00
78,725.00
47,235.00
3,152,000.00
160.00
160.00
160.00
160.00
160.00
720,000.00
832,000.00
832,000.00
832,000.00
832,000.00
104.00
111.00
117.00
124.00
131.00
468,000.00
577,200.00
608,400.00
644,800.00
681,200.00
237.00
243.00
246.00
248.00
251.00
1,066,500.00
1,263,600.00
1,279,200.00
1,289,600.00
1,305,200.00
01/13/2016
Page 33
Amount
20,329,700.00
100.00
150,000.00
1,925,000.00
1,925,000.00
01/13/2016
Rate
21,731,227.00
115.00
150,000.00
175.00
Amount
172,500.00
22,415,877.00
58.00
172,500.00
189.00
2,079,000.00
Amount
87,000.00
87,000.00
186.00
2,079,000.00
2,046,000.00
2,046,000.00
Page 34
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
Amount
86,400.00
246,000.00
656,400.00
618,000.00
1,350,000.00
2,956,800.00
01/13/2016
1,291.00
1,291.00
1,291.00
1,291.00
1,291.00
Amount
92,952.00
264,655.00
706,177.00
664,865.00
1,452,375.00
831.00
831.00
831.00
831.00
831.00
3,181,024.00
Amount
59,832.00
170,355.00
454,557.00
427,965.00
934,875.00
2,047,584.00
Page 35
Amount
Amount
Amount
1,275.00
4,284,000.00
743.00
2,496,480.00
767.00
2,577,120.00
1,650.00
1,710.00
2,135.00
1,950.00
2,060.00
350.00
429,000.00
2,370,060.00
345,870.00
702,000.00
247,200.00
2,730,000.00
1,283.00
1,283.00
1,283.00
1,283.00
1,283.00
473.00
333,580.00
1,778,238.00
207,846.00
461,880.00
153,960.00
3,689,400.00
1,406.00
1,406.00
1,406.00
1,406.00
1,406.00
512.00
365,560.00
1,948,716.00
227,772.00
506,160.00
168,720.00
3,993,600.00
11,108,130.00
9,121,384.00
9,787,648.00
1,450.00
377,000.00
641.00
166,660.00
1,087.00
282,620.00
575.00
494,500.00
641.00
551,260.00
1,087.00
934,820.00
871,500.00
01/13/2016
717,920.00
1,217,440.00
Page 36
Amount
Amount
Amount
32.00
30.00
576,000.00
270,000.00
23.00
23.00
414,000.00
207,000.00
29.00
29.00
522,000.00
261,000.00
32.00
30.00
672,000.00
270,000.00
23.00
23.00
483,000.00
207,000.00
29.00
29.00
609,000.00
261,000.00
01/13/2016
Page 37
Amount
Amount
Amount
32.00
30.00
672,000.00
270,000.00
23.00
23.00
483,000.00
207,000.00
29.00
29.00
609,000.00
261,000.00
32.00
30.00
672,000.00
270,000.00
24.00
24.00
504,000.00
216,000.00
29.00
29.00
609,000.00
261,000.00
32.00
30.00
672,000.00
270,000.00
24.00
24.00
504,000.00
216,000.00
29.00
29.00
609,000.00
261,000.00
32.00
12,800.00
26.00
10,400.00
29.00
11,600.00
35.00
304,500.00
23.00
200,100.00
29.00
252,300.00
30.00
282,000.00
24.00
225,600.00
29.00
272,600.00
5,213,300.00
175,000.00
175,000.00
3,877,100.00
74,250.00
175,000.00
175.00
01/13/2016
280,000.00
74,250.00
4,799,500.00
318,207.00
74,250.00
162.00
259,200.00
318,207.00
318,207.00
199.00
Page 38
318,400.00
425.00
01/13/2016
Amount
382,500.00
608.00
Amount
547,200.00
211.00
Page 39
Amount
189,900.00
Amount
Amount
Amount
3,500.00
560,000.00
1,890.00
302,400.00
703.00
112,480.00
99.00
99.00
99.00
99.00
99.00
99.00
99.00
415,800.00
356,400.00
356,400.00
356,400.00
356,400.00
138,600.00
346,500.00
81.00
81.00
81.00
84.00
84.00
84.00
84.00
340,200.00
291,600.00
291,600.00
302,400.00
302,400.00
117,600.00
294,000.00
77.00
77.00
77.00
77.00
77.00
77.00
77.00
323,400.00
277,200.00
277,200.00
277,200.00
277,200.00
107,800.00
269,500.00
750.00
165,000.00
770.00
169,400.00
831.00
182,820.00
225.00
168,750.00
378.00
283,500.00
352.00
264,000.00
425.00
17,212,500.00
473.00
19,156,500.00
218.00
8,829,000.00
01/13/2016
Page 40
Amount
Amount
Amount
325.00
1,430,000.00
473.00
2,081,200.00
211.00
928,400.00
450.00
202,500.00
878.00
395,100.00
576.00
259,200.00
190.00
532,000.00
135.00
378,000.00
160.00
448,000.00
110.00
105.00
120.00
1,760,000.00
4,200,000.00
960,000.00
88.00
88.00
101.00
1,408,000.00
3,520,000.00
808,000.00
103.00
103.00
96.00
1,648,000.00
4,120,000.00
768,000.00
01/13/2016
30,179,750.00
31,248,300.00
19,877,700.00
2,992,800.00
4,089,600.00
3,520,800.00
41,673,500.00
58,009,300.00
49,826,100.00
37,375,000.00
7,456,600.00
37,091,925.00
6,060,400.00
34,887,775.00
7,970,600.00
3,828,800.00
2,872,800.00
5,865,200.00
6,223,000.00
8,861,300.00
5,273,100.00
20,329,700.00
21,731,227.00
22,415,877.00
150,000.00
172,500.00
87,000.00
1,925,000.00
2,079,000.00
2,046,000.00
2,956,800.00
3,181,024.00
2,047,584.00
Page 41
01/13/2016
Amount
Amount
Amount
11,108,130.00
9,121,384.00
9,787,648.00
871,500.00
717,920.00
1,217,440.00
5,213,300.00
3,877,100.00
4,799,500.00
175,000.00
74,250.00
318,207.00
30,179,750.00
31,248,300.00
19,877,700.00
172,458,880.00
189,188,030.00
169,940,531.00
Page 42
DESCRIPTION
UNIT QTY
Material
Installation
68
11,000.00
1,500.00
1.3 C-P Tee valves, for cistern water intel CP connectors with nuts and
Nos.
fittings Grohe or approved equal
68
1,800.00
200.00
1.4 Muslim Shower with flexible hose, valve nozzle angle valve spont,
Master, Baig or approved equal
Nos.
74
1,000.00
150.00
1.5 Wash basins, single centre hole, suitable for counter top fittings for
below, ICL BochFutura 2041 or Karam Cera Truffal Vanity 56 or
approved equal
Nos.
62
9,000.00
2,000.00
1.6 CP Tee valves for wash basins, CP connections with nutes, fittings
and complete with all accessories, Master, Baig or approved equal.
Nos.
124
1,800.00
200.00
1.7 CP bottle trap 1-1/4" with pipe for wash basin waste connection and
water strainer Master, Baig or approved equal.
Nos.
62
2,000.00
300.00
1.8 Single hole mixer for Washbasin and pantry sink complete with
accessories
Nos.
67
8,000.00
600.00
1.9 Supply & Installation of Urinal white vitreous china, wall hung, wash
out type, extended shields, flushing rim integral trap, 20mm top sput,
chrome bolt caps removable with accessories as per specifications
Nos.
10
8,500.00
1,500.00
Nos
Nos
Nos
Nos
68
40
4
10
1,000.00
4,500.00
8,500.00
1,800.00
150.00
200.00
1,500.00
150.00
1,500.00
150.00
2,000.00
2,500.00
200.00
250.00
1.10
1.11
1.12
1.13
1
2
2
(i)
a
b
PLUMBING SYSTEM
Gate Valve
1/2" diameter
3/4" diameter
Nos.
Nos.
32
22
1" diameter
Nos.
10
1-1/4" diameter
Nos.
1-1/2" diameter
Nos.
14
3,000.00
3,500.00
300.00
350.00
2" diameter
Nos.
4,000.00
400.00
2-1/2" diameter
Nos.
4,500.00
450.00
3" diameter
Nos.
5,000.00
500.00
4" diameter
Nos.
Nos.
25
1,200.00
120.00
(ii)
Ball valve
1/2" diameter
(iv)
Nos.
Check valve
1-1/2" diameter
No.
3,500.00
400.00
Nos.
4,500.00
500.00
5" diameter
Nos.
Strainer
1-1/2" diameter
Nos
4,500.00
500.00
2 1/2" diameter
Nos
5,500.00
600.00
No.
3,500.00
350.00
No.
4,000.00
450.00
Rft
Rft
Rft
2080
450
210
220.00
300.00
12.00
15.00
500.00
20.00
Rft
240
Rft
160
600.00
700.00
25.00
30.00
(v)
Float valve
2" diameter
(vi)
Foot Valve
2" diameter
2" diameter
Rft
500
750.00
33.00
Rft
25
800.00
35.00
Rft
50
900.00
40.00
Rft
Rft
Rft
1050
260
60
220.00
300.00
12.00
15.00
400.00
20.00
Rft
30
500.00
25.00
Rft
100
600.00
30.00
1050
260
60
10.00
15.00
5.00
8.00
20.00
10.00
3.2 PPR PN 20 piping for hot water system, with fittings, specialties,
including
all cutting, fitting, fixing and cleaning, wall and slab sleeves,
1/2" diameter
CP clamps, hangers and supports, making connection with fixtures,
3/4" diameter
valves
and specialties, chiseling, making wall an floor openings and
making
good, pressure testing at a pressure of 250 psig, painting of
1" diameter
exposed
piping in occupied areas with primer and coats of approved
1-1/4" diameter
paint in approved color complete in all respect.
1 1/2" (outer dia 50 mm)
3.3 Armaflex insulation over hot water piping complete with finishes and
a accessories.
1/2" diameter
b
c
3/4" diameter
1" diameter
Rft
Rft
Rft
1-1/4" dia 40
Rft
30
25.00
12.00
Rft
100
30.00
15.00
Rft
450
369.00
27.00
Rft
1220
400.00
30.00
c
d
3" dia
4" dia
Rft
Rft
1550
885
660.00
56.00
700.00
60.00
5" dia
Rft
108
800.00
70.00
6" dia
Rft
525
900.00
80.00
Nos
700.00
30.00
Rft
Rft
Rft
0
0
320
20.00
5.00
105
1,500.00
150.00
Nos.
Nos.
36
28
2,250.00
2,400.00
225.00
240.00
Nos
Nos.
8
2
1,500.00
2,000.00
100.00
500.00
Nos.
8,000.00
1,600.00
Nos
25,000.00
2,000.00
Rft
Rft
40
170
220.00
300.00
12.00
18.00
Rft
Rft
1
10
3,500.00
1,200.00
350.00
120.00
3" dia
UPVC Class D piping including all fittings, sockets, hangers and
specials
1 1/2" diafor vent stacks and horizontal runs buried in ground or
above false ceiling, in shafts exposed or concealed in floors and walls
2" dia
and
connecting to manholes, including cutting, fitting, chiseling,
making
good, fixing and cleaning, wall and slab openings complete in
2 1/2" dia
all
respect.
3" dia
Rft
4.3 RCC piping including all fittings and specials for external soil and
a waste
6" dia piping buried in the ground and connections to manhole
Rft
including cutting, fitting, chiseling jointing, testing of individual pipes
4.4 Floor
drains
complete
in
all
respect.
and specials over a test bed prior to laying, progressive testing in
a segments
3" dia
after laying and final testing of completed system as
Nos.
specified
test
pressure
in
all
respect.
4.5 Clean outs, polished bronze top with bronze grating and trap including
a
b
4.6
a
4.6
jointing
3" dia and testing complete in all respect.
4" dia
Roof drains complet in all respect
4" dia
Gully trap complete with accessories.
4.7 Catch basin for rain water collection with greeting complete withh all
respect
4.8 Manholes complete in all respect, Manholes as per details shown in
the dawings and specifications complete with heavy duty manhole
covers, exterior bitumenistics paint, benching etc
5
5.1 Polyethylene piping for natural gas complete with fittings, valves,
specials and gauges as per drawings and specifications
a
b
5.2
a
b
3/4" dia
1/2" dia
Ball Valve for natural gas as per drawings and specifications
3/4 (25mm) dia
1/2" (20mm) dia
Nos
40,000.00
5,000.00
6.2 Hot water circulation pump motor sets complete with accessories and
Nos
controls (60 US GPM at 50 ft head)
35,000.00
3,500.00
6.3 MCC with circuit breakers, disconnect switches, fuses starters etc for
Nos
all equipment.
10,000.00
2,000.00
6.4 Hot water geysers (60 US Gallons) complete with all accessories and
controls
Nos
Nos
40,000.00
30,000.00
1,500.00
3,000.00
Lot
10,000.00
2,000.00
Lot
Lot
Lot
10,000.00
2,000.00
10,000.00
25,000.00
2,000.00
5,000.00
Installation
TOTAL COST
(PAK RS)
748,000.00
102,000.00
850,000.00
122,400.00
13,600.00
136,000.00
74,000.00
11,100.00
85,100.00
558,000.00
124,000.00
682,000.00
223,200.00
124,000.00
24,800.00
18,600.00
UNIT RATE(RS)
Material
Installation
Installation
TOTAL
COST
(PAK RS)
11500
2,500.00
782000
170000
952000
2200
200.00
149600
13600
163200
8500
350.00
629000
25900
654900
7500
1,500.00
465000
93000
558000
2200
200.00
272800
24800
297600
1580
200.00
97960
12400
110360
8800
250.00
589600
16750
606350
12500
2500
5500
14500
2200
2,200.00
200.00
300.00
2,500.00
300.00
125000
170000
220000
58000
22000
22000
13600
12000
10000
3000
147000
183600
232000
68000
25000
1850
2800
4200
6500
8500
12500
300.00
300.00
400.00
500.00
500.00
800.00
59200
61600
42000
13000
119000
12500
9600
6600
4000
1000
7000
800
68800
68200
46000
14000
126000
13300
248,000.00
142,600.00
536,000.00
40,200.00
576,200.00
85,000.00
15,000.00
100,000.00
68,000.00
180,000.00
34,000.00
18,000.00
10,200.00
8,000.00
6,000.00
1,500.00
78,200.00
188,000.00
40,000.00
19,500.00
48,000.00
44,000.00
4,800.00
4,400.00
52,800.00
48,400.00
25,000.00
2,500.00
27,500.00
6,000.00
600.00
6,600.00
49,000.00
4,900.00
53,900.00
4,000.00
400.00
4,400.00
11,000.00
28000
44000
1,000.00
1,000.00
56000
88000
2000
2000
58000
90000
3,000.00
33,000.00
3200
200.00
80000
5000
85000
7,000.00
800.00
7,800.00
9,000.00
1,000.00
10,000.00
23500
32000
800.00
1,000.00
47000
64000
1600
2000
48600
66000
9,000.00
1,000.00
10,000.00
11,000.00
1,200.00
12,200.00
22500
33500
1,000.00
1,000.00
45000
67000
2000
2000
47000
69000
3,500.00
350.00
3,850.00
16500
800.00
16500
800
17300
4,000.00
450.00
4,450.00
10200
800.00
10200
800
11000
457,600.00
135,000.00
105,000.00
24,960.00
6,750.00
4,200.00
482,560.00
141,750.00
109,200.00
144,000.00
6,000.00
150,000.00
112,000.00
4,800.00
116,800.00
375,000.00
16,500.00
391,500.00
20,000.00
875.00
20,875.00
45,000.00
2,000.00
47,000.00
115
182
275
465
685
922
1475
1665
60.00
75.00
100.00
115.00
125.00
150.00
165.00
180.00
239200
81900
57750
111600
109600
461000
36875
83250
124800
33750
21000
27600
20000
75000
4125
9000
364000
115650
78750
139200
129600
536000
41000
92250
231,000.00
78,000.00
24,000.00
12,600.00
3,900.00
1,200.00
243,600.00
81,900.00
25,200.00
15,000.00
750.00
15,750.00
60,000.00
3,000.00
63,000.00
115
182
275
465
685
60.00
75.00
100.00
115.00
125.00
120750
47320
16500
13950
68500
63000
19500
6000
3450
12500
183750
66820
22500
17400
81000
10,500.00
3,900.00
1,200.00
5,250.00
2,080.00
600.00
15,750.00
5,980.00
1,800.00
66
78
96
114
135
30.00
40.00
50.00
60.00
70.00
69300
20280
5760
3420
13500
31500
10400
3000
1800
7000
100800
30680
8760
5220
20500
210
245
90.00
105.00
94500
298900
40500
128100
135000
427000
9,000.00
900.00
9,900.00
10,000.00
1,000.00
30,000.00
750.00
360.00
1,110.00
3,000.00
1,500.00
4,500.00
166,050.00
12,150.00
178,200.00
488,000.00
36,600.00
524,600.00
86,400.00
7,560.00
93,960.00
472,500.00
42,000.00
514,500.00
375
425
790
1115
2,800.00
120.00
2,920.00
500
300.00
2000
1200
3200
6,400.00
1,600.00
8,000.00
300
200.00
96000
64000
160000
157,500.00
15,750.00
173,250.00
1500
700.00
157500
73500
231000
81,000.00
67,200.00
8,100.00
6,720.00
89,100.00
73,920.00
1600
1800
700.00
700.00
57600
50400
25200
19600
82800
70000
12,000.00
4,000.00
800.00
1,000.00
12,800.00
5,000.00
16,000.00
3,200.00
19,200.00
4000
3500
16500
500.00
2,000.00
1,500.00
32000
7000
33000
4000
4000
3000
36000
11000
36000
19500
7,000.00
136500
49000
185500
1,023,000.00
619,500.00
86,800.00
53,100.00
1,109,800.00
672,600.00
115.00
125.00
175.00
210.00
581250
376125
85320
585375
178250
110625
18900
110250
759500
486750
104220
695625
175,000.00
14,000.00
189,000.00
8,800.00
51,000.00
480.00
3,060.00
9,280.00
54,060.00
115
185
65.00
75.00
4600
31450
2600
12750
7200
44200
3,500.00
12,000.00
350.00
1,200.00
3,850.00
13,200.00
3200
2800
500.00
300.00
3200
28000
500
3000
3700
31000
505000
20,000.00
1010000
40000
1050000
165000
10,000.00
330000
20000
350000
225000
15,000.00
225000
15000
240000
61200
55000
4,500.00
4,500.00
122400
275000
9000
22500
131400
297500
76000
12,500.00
76000
12500
88500
80,000.00
10,000.00
90,000.00
70,000.00
7,000.00
77,000.00
10,000.00
2,000.00
12,000.00
80,000.00
3,000.00
83,000.00
150,000.00
15,000.00
165,000.00
10,000.00
2,000.00
12,000.00
10,000.00
2,000.00
12,000.00
10,000.00
2,000.00
12,000.00
25,000.00
5,000.00
30,000.00
842,215.00
9,599,915.00
8,757,700.00
50000
50000
50000
50000
50000
50000
10771535
50000
0
50000
0
50000
1905650 12677185
Installation
Material
TOTAL
COST
Installation (PAK RS)
UNIT RATE(RS)
Material
Installation
Material
Installation
13500
4050
918000
275400
1193400
35168
2512
2391424
170816
1350
405
91800
27540
119340
1382
76
93976
5168
5130
405
379620
29970
409590
9169
189
678506
13986
22275
3375
1381050
209250
1590300
22608
314
1401696
19468
837
405
103788
50220
154008
5024
76
622976
9424
2025
338
125550
20956
146506
4396
189
272552
11718
1148
608
76916
40736
117652
22608
377
1514736
25259
4725
4320
5063
10125
6750
1350
405
473
2700
675
47250
293760
202520
40500
67500
13500
27540
18920
10800
6750
60750
321300
221440
51300
74250
12560
4396
5024
43960
4396
503
189
189
503
189
125600
298928
200960
175840
43960
5030
12852
7560
2012
1890
2126
2700
4050
6750
8775
13500
675
675
675
1350
1350
2025
68032
59400
40500
13500
122850
13500
21600
14850
6750
2700
18900
2025
89632
74250
47250
16200
141750
15525
832
1122
1479
2142
2550
4080
189
208
229
252
278
306
26624
24684
14790
4284
35700
4080
6048
4576
2290
504
3892
306
13500
16200
2025
2025
27000
32400
4050
4050
31050
36450
8159
10199
337
371
16318
20398
674
742
2126
675
53150
16875
70025
832
189
20800
4725
8910
18225
1350
1350
17820
36450
2700
2700
20520
39150
3366
13259
306
337
6732
26518
612
674
8775
17550
1350
1350
17550
35100
2700
2700
20250
37800
9070
17484
189
208
18140
34968
378
416
10800
2025
10800
2025
12825
5420
4396
5420
4396
9450
2025
9450
2025
11475
5420
4396
5420
4396
47
74
115
203
338
513
608
702
47
61
81
81
101
169
236
270
97760
33300
24150
48720
54080
256500
15200
35100
97760
27450
17010
19440
16160
84500
5900
13500
195520
60750
41160
68160
70240
341000
21100
48600
67
158
172
265
432
677
916
1396
38
38
42
51
62
93
131
262
139360
71100
36120
63600
69120
338500
22900
69800
79040
17100
8820
12240
9920
46500
3275
13100
47
74
115
203
270
47
61
81
81
108
49350
19240
6900
6090
27000
49350
15860
4860
2430
10800
98700
35100
11760
8520
37800
67
158
172
265
432
38
38
42
51
62
70350
41080
10320
7950
43200
39900
9880
2520
1530
6200
34
47
54
54
68
20
27
27
34
34
35700
12220
3240
1620
6800
21000
7020
1620
1020
3400
56700
19240
4860
2640
10200
57
63
73
84
105
11
13
15
18
21
59850
16380
4380
2520
10500
11550
3380
900
540
2100
68
115
74
88
30600
140300
33300
107360
63900
247660
129
164
51
62
58050
200080
22950
75640
176
206
243
284
169
169
203
203
272800
182310
26244
149100
261950
149565
21924
106575
534750
331875
48168
255675
253
374
673
673
75
90
108
130
392150
330990
72684
353325
116250
79650
11664
68250
675
135
2700
540
3240
92
50
368
200
371
371
118720
118720
237440
503
126
160960
40320
1418
405
148890
42525
191415
1256
101
131880
10605
1350
1485
405
473
48600
41580
14580
13244
63180
54824
1759
2111
126
126
63324
59108
4536
3528
2025
4050
20250
675
1350
6750
16200
8100
40500
5400
2700
13500
21600
10800
54000
6280
5652
2512
1256
377
503
50240
11304
5024
10048
754
1006
1485
3375
10395
23625
34020
25120
2512
175840
17584
68
88
68
68
2720
14960
2720
11560
5440
26520
942
817
126
126
37680
138890
5040
21420
2835
2700
675
675
2835
27000
675
6750
3510
33750
1256
1140
126
126
1256
11400
126
1260
101250
13500
202500
27000
229500
251200
31400
502400
62800
67500
13500
135000
27000
162000
188400
10048
376800
20096
101250
13500
101250
13500
114750
100000
10000
100000
10000
47250
5400
6750
8100
94500
27000
13500
40500
108000
67500
31400
31400
2000
2000
62800
157000
4000
10000
67500
16200
67500
16200
83700
100000
10000
100000
10000
67500
67500
67500
100000
10000
100000
10000
101250
67500
101250
67500
7167280
0
0
2312225
101250
67500
9479505
100000
100000
10000
10000
100000
100000
10000
10000
slamabad
TOTAL
COST
(PAK RS)
2562240
99144
692492
1421164
632400
284270
1539995
130630
311780
208520
177852
45850
32672
29260
17080
4788
39592
4386
16992
21140
25525
7344
27192
18518
35384
9816
9816
218400
88200
44940
75840
79040
385000
26175
82900
110250
50960
12840
9480
49400
71400
19760
5280
3060
12600
81000
275720
508400
410640
84348
421575
568
201280
142485
67860
62636
60288
12058
6030
193424
42720
160310
1382
12660
565200
396896
110000
66800
167000
110000
110000
110000
110000
14242647