Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
Rft
3240
50
Rft
1370
68
Rft
1630
102
Rft
315
156
(a)
GENERAL NOTE.
Supply,
installation,
testing
and
commissioning of the following items of
work, including all labour, tools, plant,
accessories, etc. required for completion
of each item as per specifications and as
approved by the Engineer.
SECTION-A WATER SUPPLY.
(Ref. Specs 5100,5220)
PB-A-01
2580-ISE-PLUMBING-P-2
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-A-02
Rft
50
90
Rft
110
110
(c) 2 inches
Rft
650
150
Rft
420
180
(e) 3 inches
Rft
40
230
(f) 4 inches
Rft
1050
430
No
395
No
13
525
(c) 1 inch
No
17
690
No
850
No
1,300
(g) 2 inches
No
28
1,720
No
3,470
(i) 3 inches
No
4,625
PB-A-03
2580-ISE-PLUMBING-P-3
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
No
12,070
No
3,600
No
7,000
No
7,000
(d) 2 inches
No
7,000
(e) 3 inches
No
7,000
No
7,000
No
7,000
(c) 2 inches
No
7,000
(d) 3 inches
No
7,000
(e) 4 inches
No
7,000
(f) 6 inches
No
7,000
(a)
(j) 4 inches
PB-A-04
PB-A-05
PB-A-06
SUB-TOTAL (A)
SECTION-B
SANITARY DRAINAGE
(Ref. Specs 5100)
2580-ISE-PLUMBING-P-4
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
Rft
400
210
Rft
2325
210
Rft
3650
140
Rft
2250
90
Rft
1245
70
No
92
975
No
177
830
No
34
970
No
65
740
No
100
No
75
(a)
PB-B-01
PB-B-02
PB-B-03
PB-B-04
PB-B-05
2580-ISE-PLUMBING-P-5
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-B-06
No
7,000
No
10
7,000
No
7,000
No
7,000
No
7,000
PB-B-07
PB-B-08
SUB-TOTAL (B)
SECTION-C SANITARY FIXTURES &
FITTINGS
(Ref. Specs 5100)
PB-C-01
PB-C-02
No
124
4,890
No
36
2,550
2580-ISE-PLUMBING-P-6
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-C-03
Wash hand
basin with pedestal
(American Standard make No. TF0035E/P,
or
approved
equivalent),
including bottle trap with union 1-1/4"basin
waste, jointing and sealing material, heavy
duty fixers etc. with all accessories for
complete installation, as per specifications
and standards.
No
64
4,130
No
68
3,025
No
30
6,260
No
32
6,260
PB-C-04
PB-C-05
PB-C-06
SUB-TOTAL (C)
SECTION-D BATHROOM FITTINGS
AND ACCESSORIES
(Ref. Specs 5100)
PB-D-01
No
160
1,050
2580-ISE-PLUMBING-P-7
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-D-02
No
30
1,050
No
132
1,050
No
62
1,050
No
30
344
No
132
245
No
160
245
No
112
290
Sft
440
250
No
64
250
PB-D-03
PB-D-04
PB-D-05
PB-D-06
PB-D-07
PB-D-08
PB-D-06
PB-D-07
2580-ISE-PLUMBING-P-8
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-D-08
No
132
245
No
454
245
No
36
1140
PB-D-09
PB-D-10
SUB-TOTAL (D)
SECTION-E MISCELLANEOUS
(Ref. Specs 5100, 5280)
PB-E-01
PB-E-02
PB-E-03
PB-E-04
No
16
18,310
Job
11,000
Job
11,000
No
425
11,000
SUB-TOTAL (E)
SECTION-F FIRE PROTECTION
2580-ISE-PLUMBING-P-9
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
Rft
50
285
(a) 2 inches
Rft
50
285
Rft
2250
285
(a) 4 inches
Rft
20
285
(b) 6 inches
Rft
1020
365
No
35
11825
No
32
2035
No
32
1930
No
32
2000
30
9000
(a)
(Ref. Specs 5150)
PB-F-01
PB-F-02
PB-F-03
PB-F-04
2580-ISE-PLUMBING-P-10
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-F-05
4000
SUB-TOTAL (F)
PB-G-02
PB-G-03
Rft
20
150
Rft
1350
450
No
1230
No
1230
Rft
10
260
Rft
600
550
2580-ISE-PLUMBING-P-11
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-G-04
1230
No
1230
SUB-TOTAL (G)
SECTION-H
PUMPING MACHINERY
PB-H-02
238000
No
93300
No
76000
Potable
water
pump
(multi-stage
centrifugal) with electric motor, including
all accessories,manual tools, spare parts
etc, complete in all respect, KSB make or
approved equivalent,as per specs, of the
following Capacity and Pumping head.
Capacity = 300 US.GPM
Head = 350 Ft.
PB-H-03
No
2580-ISE-PLUMBING-P-12
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-H-04
No
76000
No
16400
No
7000
No
12070
No
4625
No
2000
No
10
900
Capacity = 40 US.GPM
Head = 70 Ft.
PB-H-05
PB-H-06
PB-H-07
PB-H-08
SUB-TOTAL (H)
2580-ISE-PLUMBING-P-13
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-I-32
Supply,
installation,
testing
and
commissioning of entire fountain system
(OK Submersible Pump or Victoria
Submersible
Pumps
or
approved
equivalent) including submersible pump
with motor and with water-proof cable,
brass nozzle with ball joint, submersible
fountain lights with colour discs and water
proof cable upto & including power point;
chain, and panel board with steel powder
coated housing, (panel board includes
phase failure tripping detector, starter,
cites, circuit braker, voltmeter, amp. meter,
selectors, phase indicators, and internal
wiring of board etc.), float valve on inlet
filling pipe for fountain, drainage system
with gate/control valve & overflow system
as per drawings up to disposal point,
Notice Board, CI grating cover with frame,
etc. complete in all respects, as per
requirements
of
manufacturer,
specifications and as directed by the
Engineer.
Job
54000
SUB-TOTAL (I)
SECTION J : EARTHWORKS,
MANHOLES, CATCH PITS, VALVE
CHAMBERS AND DRAINS
Ref: Spec. No. 1100, 2100, 2200, 4200,
6521, 6600, 5230, 5300, 5400
PB-J-01
cft
9870
PB-J-02
cft
3150
1.5
PB-J-03
cft
1325
8.5
PB-J-04
cft
690
60
2580-ISE-PLUMBING-P-14
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
PB-J-05
cft
815
90
cft
85
110
PB-J-07
Kg
210
55
PB-J-08
sft
2160
10
sft
150
12
cft
830
80
No
2700
No
5400
PB-J-06
PB-J-09
PB-J-10
PB-J-11
PB-J-12
PB-J-13
2580-ISE-PLUMBING-P-15
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
Rft
1000
550
Rft
300
570
Rft
25
570
(a) 9 inches
Rft
210
120
(b) 12 inches
Rft
30
150
Job
150
Rectification
and
reinstatement
of
dismantled road material to required levels
by using compacted granular fill material,
PCC (1:2:4) of required thickness etc. as
desired by the governing authority and as
directed by the Engineer, complete in all
respects.
Job
150
(a)
PB-J-14
PB-J-15
PB-J-16
SUB-TOTAL (J)
SECTION K : HOT WATER BOILER
SYSTEM
Ref: Spec. No. 5110
GAS
FIRED
Set.
STORAGE HEATER
PB-K-01
HOT
WATER
2580-ISE-PLUMBING-P-16
PLUMBING WORKS
Item No.
(a)
Description
Unit
Quantity
(b)
(c )
(d)
Hi-limit thermostat.
Operating thermostat.
2nd stage thermostat. Pressure
relief valve.
-
WITH
HEAT
water
Unit Rate
(Rs.)
(e)
2580-ISE-PLUMBING-P-17
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
Job
150
(a)
SUB-TOTAL (K)
GRAND TOTAL (A to K)
2580-ISE-PLUMBING-P-18
Total Amount
(Rs.)
(f)
162000
93160
166260
49140
2580-ISE-PLUMBING-P-19
Total Amount
(Rs.)
(f)
4500
12100
97500
75600
9200
451500
2370
6825
11730
5100
10400
48160
6940
4625
2580-ISE-PLUMBING-P-20
Total Amount
(Rs.)
(f)
12070
7200
7000
7000
7000
7000
7000
14000
14000
7000
7000
7000
1236380
2580-ISE-PLUMBING-P-21
Total Amount
(Rs.)
(f)
84000
488250
511000
202500
87150
89700
146910
32980
48100
500
300
2580-ISE-PLUMBING-P-22
Total Amount
(Rs.)
(f)
28000
70000
28000
7000
7000
1747390
606360
91800
2580-ISE-PLUMBING-P-23
Total Amount
(Rs.)
(f)
264320
205700
187800
200320
1556300
168000
2580-ISE-PLUMBING-P-24
Total Amount
(Rs.)
(f)
31500
138600
65100
10320
32340
39200
32480
110000
16000
2580-ISE-PLUMBING-P-25
Total Amount
(Rs.)
(f)
32340
111230
41040
675880
292960
11000
11000
4675000
4989960
2580-ISE-PLUMBING-P-26
Total Amount
(Rs.)
(f)
14250
14250
641250
5700
372300
413875
65120
61760
64000
270000
2580-ISE-PLUMBING-P-27
Total Amount
(Rs.)
(f)
4000
1652505
3000
607500
2460
9840
2600
330000
2580-ISE-PLUMBING-P-28
Total Amount
(Rs.)
(f)
4920
4920
622800
476000
186600
76000
2580-ISE-PLUMBING-P-29
Total Amount
(Rs.)
(f)
76000
65600
35000
48280
23125
10000
9000
1005605
2580-ISE-PLUMBING-P-30
Total Amount
(Rs.)
(f)
54000
54000
19740
4725
11263
41400
2580-ISE-PLUMBING-P-31
Total Amount
(Rs.)
(f)
73350
9350
11550
21600
1800
66400
24300
10800
2580-ISE-PLUMBING-P-32
Total Amount
(Rs.)
(f)
550000
171000
14250
25200
4500
150
150
2580-ISE-PLUMBING-P-33
Total Amount
(Rs.)
(f)
2580-ISE-PLUMBING-P-34
Total Amount
(Rs.)
(f)
150
1061228
14602048
CONFIDENTIAL
2580(ISE)-PLUMBING-P35
Engineer's Estimate
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
(a) 1 inch
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Rft
200
332
66400
315
63000
-5.12
100
20,000.00
Rft
180
400
72000
398
71640
-0.50
122
Rft
10
432
4320
446
4460
3.24
(d) 2 inches
Rft
60
535
32100
525
31500
-1.87
Rft
440
725
319000
803
353320
(f) 3 inches
Rft
10
877
8770
1,035
(g) 4 inches
Rft
710
1,210
859100
(a) 1 inch
No
1,115
No
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-69.88
117
23400
21,960.00
-69.50
144
139
1,390.00
-67.82
183
10,980.00
-65.79
10.76
417
183,480.00
10350
18.02
456
1,575
1118250
30.17
1115
3,300
3300
1,515
1515
3,750
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-64.76
188
37600
-43.37
25920
-64.00
244
43920
-39.00
163
1630
-62.27
288
2880
-33.33
215
12900
-59.81
370
22200
-30.84
-42.48
489
215160
-32.55
476
209440
-34.34
4,560.00
-48.00
535
5350
-39.00
608
6080
-30.67
609
432,390.00
-49.67
715
507650
-40.91
874
620540
-27.77
195.96
889
889.00
-20.27
1,044
1044
-6.37
1,375
1375
23.32
3750
147.52
2,000
2,000.00
32.01
2,349
2349
55.05
1,750
1750
15.51
15.09
GENERAL NOTE.
SCOPE : (Applicable all items of all sections)
PA-A-02
No
1,955
1955
4,500
4500
130.18
2,444
2,444.00
25.01
2,871
2871
46.85
2,250
2250
(d) 2 inches
No
2,765
2765
6,300
6300
127.85
2,778
2,778.00
0.47
3,263
3263
18.01
3,000
3000
8.50
No
5,220
5220
18,000
18000
244.83
3,111
3,111.00
-40.40
3,654
3654
-30.00
4,625
4625
-11.40
(f) 3 inches
No
7,515
7515
27,000
27000
259.28
8,000
8,000.00
6.45
9,396
9396
25.03
17,500
17500
132.87
(g) 4 inches
No
14,100
28200
45,000
90000
219.15
#DIV/0!
11,111
22,222.00
-21.20
#DIV/0!
13,050
26100
-7.45
#DIV/0!
27,500
55000
95.04
#DIV/0!
Rft
375
505
189375
2,025
759375
300.99
844
316,500.00
67.13
992
372000
96.44
1,075
403125
112.87
Rft
150
385
57750
1,275
191250
231.17
556
83,400.00
44.42
653
97950
69.61
656
98400
70.39
PLUMBING WORKS
Item No.
(a)
PA-B-02
PA-B-03
Description
(d)
25
Total Amount
(Rs.)
(f)
4150
Unit Rate
(Rs.)
(e)
1,088
Total Amount
(Rs.)
(f)
27200
No
975
975
9,750
No
1,180
1180
No
177
Rft
Rft
Rft
PA-B-06
Total Amount
(Rs.)
(f)
11,950.00
%age above/below
Engineer's Estimate
187.95
Unit Rate
(Rs.)
(e)
561
Total Amount
(Rs.)
(f)
14025
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
237.95
Unit Rate
(Rs.)
(e)
525
Total Amount
(Rs.)
(f)
13125
%age above/below
Engineer's
Estimate
9750
900.00
1,667
1,667.00
70.97
1,958
1958
100.82
3,125
3125
220.51
4,500
4500
#DIV/0!
281.36
2,000
2,000.00
#DIV/0!
69.49
2,349
2349
#DIV/0!
99.07
1,938
1938
#DIV/0!
64.24
177
1,050
1050
493.22
778
778.00
339.55
914
914
416.38
500
500
182.49
1,550
12400
8,250
66000
432.26
3,889
31,112.00
150.90
4,568
36544
194.71
1,313
10504
-15.29
950
4750
4,500
22500
373.68
2,778
13,890.00
192.42
3,263
16315
243.47
938
4690
-1.26
600
600
3,750
3750
525.00
2,222
2,222.00
270.33
2,610
2610
335.00
625
625
4.17
No
12,800
12800
52,500
52500
310.16
27,778
27,778.00
117.02
32,625
32625
154.88
31,250
31250
144.14
No
1,495
4485
675
2025
-54.85
667
2,001.00
-55.38
783
2349
-47.63
1,375
4125
-8.03
No
20
250
5000
750
15000
200.00
444
8,880.00
77.60
522
10440
108.80
375
7500
50.00
No.
7500
7500
15,000
15000
100.00
11,111
11,111.00
48.15
13,050
13050
74.00
12,500
12500
66.67
Rft
290
432
125280
446
129340
3.24
139
40,310.00
-67.82
163
47270
-62.27
288
83520
-33.33
(b) 2 inches
Rft
10
535
5350
525
5250
-1.87
183
1,830.00
-65.79
215
2150
-59.81
370
3700
-30.84
Rft
80
725
58000
803
64240
10.76
417
33,360.00
-42.48
489
39120
-32.55
476
38080
-34.34
(d) 4 inches
874
480700
-27.77
216.27
PA-B-05
(c )
Rft
%age above/below
Engineer's Estimate
555.42
Quantity
CONFIDENTIAL
2580(ISE)-PLUMBING-P36
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
478
(b)
(c) 3 inches (Eq. to 80mm)
Unit
Unit Rate
(Rs.)
(e)
166
Engineer's Estimate
PA-D-01
PA-E-01
PA-E-02
PA-F-01
PA-F-02
PA-F-03
PA-F-04
Rft
550
1210
665500
1,575
866250
30.17
609
334,950.00
-49.67
715
393250
-40.91
No
41000
246000
57,000
342000
39.02
35,556
213,336.00
-13.28
41,760
250560
1.85
43,750
262500
6.71
No
48000
288000
37,500
225000
-21.88
26,667
160,002.00
-44.44
31,320
187920
-34.75
27,500
165000
-42.71
No
3900
23400
9,000
54000
130.77
13,333
79,998.00
241.87
15,660
93960
301.54
3,750
22500
-3.85
PLUMBING WORKS
Item No.
Engineer's Estimate
Unit
Quantity
(b)
(c )
CONFIDENTIAL
2580(ISE)-PLUMBING-P37
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
4120
24720
12,750
76500
209.47
15,000
90,000.00
No
4000
24000
12,750
76500
218.75
12,778
12720
38160
18,000
54000
41.51
5780
5780
15,000
15000
(a)
Description
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
264.08
17,618
105708
76,668.00
219.45
15,008
31,111
93,333.00
144.58
159.52
28,889
28,889.00
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
327.62
3,750
22500
-8.98
90048
275.20
3,375
20250
-15.63
36,540
109620
187.26
6,125
18375
-51.85
399.81
33,930
33930
487.02
7,500
7500
29.76
PA-F-05
PA-G-02
Rft
10
165
1650
450
4500
172.73
478
4,780.00
189.70
561
5610
240.00
188
1880
13.94
Rft
300
505
151500
1,125
337500
122.77
844
253,200.00
67.13
992
297600
96.44
363
108900
-28.12
No
2000
8000
4,500
18000
125.00
3,889
15,556.00
94.45
4,568
18272
128.40
2,750
11000
37.50
No
2304300
4608600
945,908
1891816
-58.95
1,469,640
2,939,280.00
-36.22
3,600,000
7200000
56.23
750,000
1500000
-67.45
No
2235800
4471600
921,239
1842478
-58.80
1,190,897
2,381,794.00
-46.74
2,400,000
4800000
7.34
500,000
1000000
-77.64
No
676150
676150
621,405
621405
-8.10
243,511
243,511.00
-63.99
600,000
600000
-11.26
625,000
625000
-7.56
No
188500
377000
301,380
602760
59.88
188,402
376,804.00
-0.05
900,000
1800000
377.45
93,750
187500
-50.27
No
26370
105480
37,500
150000
42.21
17,778
71,112.00
-32.58
20,880
83520
-20.82
31,250
125000
18.51
No
38500
192500
45,000
225000
16.88
24,444
122,220.00
-36.51
28,710
143550
-25.43
40,000
200000
3.90
No
17050
68200
45,000
180000
163.93
11,111
44,444.00
-34.83
13,050
52200
-23.46
36,250
145000
112.61
No
34100
170500
67,500
337500
97.95
16,667
83,335.00
-51.12
19,575
97875
-42.60
32,500
162500
-4.69
PA-H-02
PA-H-03
PA-H-04
PA-H-05
PA-H-06
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PA-H-07
CONFIDENTIAL
2580(ISE)-PLUMBING-P38
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
23960
119800
45,000
225000
87.81
20,000
100,000.00
No
10
1800
18000
11,250
112500
525.00
2,222
cft
9870
59220
29610
-50.00
PA-J-02
cft
3150
12600
18900
PA-J-03
cft
1325
15
19875
30
PA-J-04
cft
690
80
55200
cft
815
125
cft
85
PA-J-07
Kg
PA-J-08
PA-H-08
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-16.53
23,490
117450
22,220.00
23.44
2,610
69,090.00
16.67
50.00
18,900.00
39750
100.00
31
93
64170
16.25
101875
170
138550
155
13175
170
210
63
13230
sft
2160
14
sft
150
cft
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-1.96
32,500
162500
35.64
26100
45.00
2,000
20000
11.11
78960
33.33
78960
33.33
50.00
22050
75.00
25200
100.00
41,075.00
106.67
37
49025
146.67
24
31800
60.00
110
75,900.00
37.50
175
120750
118.75
114
78660
42.50
36.00
320
260,800.00
156.00
197
160555
57.60
190
154850
52.00
14450
9.68
320
27,200.00
106.45
218
18530
40.65
190
16150
22.58
75
15750
19.05
80
16,800.00
26.98
66
13860
4.76
66.5
13965
5.56
30240
23
49680
64.29
33
71,280.00
135.71
29
62640
107.14
22
47520
57.14
14
2100
18
2700
28.57
33
4,950.00
135.71
42
6300
200.00
15
2250
7.14
830
120
99600
128
106240
6.67
150
124,500.00
25.00
98
81340
-18.33
139
115370
15.83
No
4500
40500
30,000
270000
566.67
10,000
90,000.00
122.22
8,483
76347
88.51
4,375
39375
-2.78
No
8150
16300
30,000
60000
268.10
10,000
20,000.00
22.70
13,050
26100
60.12
4,375
8750
-46.32
Rft
600
760
456000
600
360000
-21.05
400
240,000.00
-47.37
522
313200
-31.32
313
187800
-58.82
Rft
300
810
243000
975
292500
20.37
600
180,000.00
-25.93
783
234900
-3.33
375
112500
-53.70
Rft
25
1100
27500
1,350
33750
22.73
800
20,000.00
-27.27
1,305
32625
18.64
563
14075
-48.82
(a) 9 inches
Rft
210
140
29400
563
118230
302.14
178
37,380.00
27.14
209
43890
49.29
238
49980
70.00
(b) 12 inches
Rft
30
170
5100
1,050
31500
517.65
233
6,990.00
37.06
274
8220
61.18
313
9390
84.12
Job
1000
1000
45,000
45000
4,400.00
100,000.00
9,900.00
978,750
978750
200,000
200000
PA-J-05
PA-J-06
PA-J-09
PA-J-10
PA-J-11
material
in
PA-J-12
PA-J-13
PA-J-14
PA-J-15
100,000
97,775.00
19,900.00
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PA-J-16
Job
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
6700
6700
75,000
75000
1581750
1581750
1,481,400
CONFIDENTIAL
2580(ISE)-PLUMBING-P39
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
1,019.40
50,000
50,000.00
646.27
3,262,500
3262500
48,594.03
1481400
-6.34
944,444
944,444.00
-40.29
1,109,250
1109250
-29.87
14678989
-13.65
11,439,734.00
-32.70
24739321
45.54
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
300,000
300000
4,377.61
1,250,000
1250000
-20.97
9730067
-42.76
and
stainless
steel
shaft
with
Job
SUB-TOTAL (PART A)
16998652
PLUMBING WORKS
Engineer's Estimate
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
CONFIDENTIAL
2580(ISE)-PLUMBING-P40
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Rft
260
58
15080
225
58500
287.93
73
18,980.00
Rft
300
80
24000
248
74400
210.00
106
Rft
22
122
2684
285
6270
133.61
211
Rft
20
176
3520
563
11260
219.89
(a) 1 inch
Rft
40
335
13400
315
12600
Rft
45
400
18000
398
Rft
10
432
4320
(d) 2 inches
Rft
10
535
5350
Rft
100
725
(f) 3 inches
Rft
10
876
(g) 4 inches
Rft
50
No
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
25.86
89
23140
31,800.00
32.50
128
4,642.00
72.95
255
267
5,340.00
51.70
-5.97
100
4,000.00
17910
-0.50
122
446
4460
3.24
525
5250
72500
803
8760
1,035
1,208
60400
690
No
(c) 1 inch
No
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
53.45
188
48880
224.14
38400
60.00
263
78900
228.75
5610
109.02
350
7700
186.89
323
6460
83.52
450
9000
155.68
-70.15
121
4840
-63.88
188
7520
-43.88
5,490.00
-69.50
148
6660
-63.00
244
10980
-39.00
139
1,390.00
-67.82
168
1680
-61.11
288
2880
-33.33
-1.87
183
1,830.00
-65.79
222
2220
-58.50
370
3700
-30.84
80300
10.76
417
41,700.00
-42.48
504
50400
-30.48
476
47600
-34.34
10350
18.15
456
4,560.00
-47.95
551
5510
-37.10
608
6080
-30.59
1,575
78750
30.38
609
30,450.00
-49.59
737
36850
-38.99
874
43700
-27.65
2070
1,500
4500
117.39
640
1,920.00
-7.25
774
2322
12.17
688
2064
-0.29
875
1750
2,250
4500
157.14
778
1,556.00
-11.09
941
1882
7.54
875
1750
0.00
1,115
2230
3,300
6600
195.96
889
1,778.00
-20.27
1,075
2150
-3.59
1,375
2750
23.32
1,515
4545
3,750
11250
147.52
2,000
6,000.00
32.01
2,419
7257
59.67
1,750
5250
15.51
No
1,955
1955
4,500
4500
130.18
2,444
2,444.00
25.01
2,957
2957
51.25
2,250
2250
15.09
No
7,000
7000
7,500
7500
7.14
6,667
6,667.00
-4.76
8,065
8065
15.21
3,750
3750
-46.43
(b) 4 inches
No
20,000
40000
37,500
75000
87.50
13,333
26,666.00
-33.34
16,130
32260
-19.35
11,875
23750
-40.63
(c) 6 inches
No
30,000
30000
52,500
52500
75.00
16,667
16,667.00
-44.44
20,162
20162
-32.79
18,750
18750
-37.50
Rft
150
505
75750
2,025
303750
300.99
844
126,600.00
67.13
1,022
153300
102.38
1,075
161250
112.87
PB-A-02
PB-A-03
PB-A-04
SECTION-B
DRAINAGE
(Ref. Specs 5100)
PB-B-01
SANITARY
PLUMBING WORKS
Item No.
(a)
Engineer's Estimate
Description
Unit
Quantity
(b)
(b) 4 inches (Eq. to 110mm )
(c )
Rft
(d)
310
Unit Rate
(Rs.)
(e)
385
Total Amount
(Rs.)
(f)
119350
Unit Rate
(Rs.)
(e)
1,275
Total Amount
(Rs.)
(f)
395250
Rft
425
165
70125
1,088
Rft
300
108
32400
600
Rft
230
88
20240
CONFIDENTIAL
2580(ISE)-PLUMBING-P41
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
Total Amount
(Rs.)
(f)
172,360.00
%age above/below
Engineer's Estimate
44.42
Unit Rate
(Rs.)
(e)
672
Total Amount
(Rs.)
(f)
208320
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
74.55
Unit Rate
(Rs.)
(e)
656
Total Amount
(Rs.)
(f)
203360
%age above/below
Engineer's
Estimate
231.17
Unit Rate
(Rs.)
(e)
556
462400
559.39
478
203,150.00
189.70
578
245650
250.30
525
223125
218.18
180000
455.56
233
69,900.00
115.74
282
84600
161.11
313
93900
189.81
450
103500
411.36
133
30,590.00
51.14
161
37030
82.95
219
50370
148.86
70.39
PB-B-02
No
15
1,730
25950
7,950
119250
359.54
#DIV/0!
2,000
30,000.00
15.61
#DIV/0!
2,419
36285
39.83
#DIV/0!
3,125
46875
80.64
#DIV/0!
PB-B-03
No
23
975
22425
9,750
224250
900.00
1,667
38,341.00
70.97
2,016
46368
106.77
1,938
44574
98.77
No
1,895
15160
4,500
36000
137.47
2,444
19,552.00
28.97
2,957
23656
56.04
938
7504
-50.50
No
12
1,180
14160
3,750
45000
217.80
2,000
24,000.00
69.49
2,419
29028
105.00
625
7500
-47.03
No
200
200
1,050
1050
425.00
1,000
1,000.00
400.00
1,210
1210
505.00
500
500
150.00
No
175
175
900
900
414.29
778
778.00
344.57
941
941
437.71
375
375
114.29
No
390
780
27,000
54000
6,823.08
1,333
2,666.00
241.79
1,613
3226
313.59
15,000
30000
3,746.15
No
500
1000
37,500
75000
7,400.00
2,222
4,444.00
344.40
2,688
5376
437.60
15,000
30000
2,900.00
No
700
1400
52,500
105000
7,400.00
6,667
13,334.00
852.43
8,065
16130
1,052.14
22,500
45000
3,114.29
No
12
60,500
726000
42,000
504000
-30.58
28,889
346,668.00
-52.25
34,948
419376
-42.23
52,500
630000
-13.22
No
21,200
190800
30,000
270000
41.51
22,222
199,998.00
4.82
26,883
241947
26.81
17,500
157500
-17.45
No
20,430
61290
37,500
112500
83.55
16,667
50,001.00
-18.42
20,162
60486
-1.31
22,500
67500
10.13
No
15
13,360
200400
22,500
337500
68.41
16,667
250,005.00
24.75
20,162
302430
50.91
17,500
262500
30.99
No
11,780
35340
30,000
90000
154.67
13,333
39,999.00
13.18
16,130
48390
36.93
10,000
30000
-15.11
No
52,400
314400
30,000
180000
-42.75
13,333
79,998.00
-74.56
16,130
96780
-69.22
9,875
59250
-81.15
PB-B-04
PB-B-05
PB-B-06
SECTION-C
SANITARY
FITTINGS
(Ref. Specs 5100)
PB-C-01
PB-C-02
PB-C-03
PB-C-04
PB-C-05
PB-C-06
FIXTURES
&
PLUMBING WORKS
Engineer's Estimate
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
CONFIDENTIAL
2580(ISE)-PLUMBING-P42
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
21
3,850
80850
7,500
157500
94.81
2,889
60,669.00
No
20,150
60450
22,500
67500
11.66
11,111
No
18
11,840
213120
15,000
270000
26.69
No
8,570
77130
12,000
108000
No
1,810
10860
1,500
No
18
4,760
85680
No
21
3,550
No
12
Sft
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-24.96
3,764
79044
33,333.00
-44.86
13,442
10,556
190,008.00
-10.84
40.02
10,000
90,000.00
9000
-17.13
1,111
9,000
162000
89.08
74550
2,250
47250
5,320
63840
3,750
100
392
39200
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-2.23
2,375
49875
-38.31
40326
-33.29
16,250
48750
-19.35
12,769
229842
7.85
8,125
146250
-31.38
16.69
12,097
108873
41.16
10,000
90000
16.69
6,666.00
-38.62
1,344
8064
-25.75
1,125
6750
-37.85
3,333
59,994.00
-29.98
4,032
72576
-15.29
6,875
123750
44.43
-36.62
1,333
27,993.00
-62.45
1,613
33873
-54.56
7,500
157500
111.27
45000
-29.51
2,222
26,664.00
-58.23
2,688
32256
-49.47
5,000
60000
-6.02
300
30000
-23.47
222
22,200.00
-43.37
269
26900
-31.38
188
18800
-52.04
PB-D-02
PB-D-03
PB-D-04
PB-D-05
PB-D-06
PB-D-07
PB-D-08
PB-D-09
PB-D-10
No
2,480
7440
11,250
33750
353.63
#DIV/0!
5,556
16,668.00
124.03
#DIV/0!
6,721
20163
171.01
#DIV/0!
4,375
13125
76.41
#DIV/0!
PB-D-11
No
18
6,390
115020
3,750
67500
-41.31
#DIV/0!
2,222
39,996.00
-65.23
#DIV/0!
2,688
48384
-57.93
#DIV/0!
4,375
78750
-31.53
#DIV/0!
PB-D-12
No
60
2,050
123000
1,500
90000
-26.83
#DIV/0!
1,333
79,980.00
-34.98
#DIV/0!
1,613
96780
-21.32
#DIV/0!
344
20640
-83.22
#DIV/0!
PB-D-13
No
1,970
11820
10,500
63000
432.99
17,778
106,668.00
802.44
21,506
129036
991.68
21,250
127500
978.68
No
40
250
10000
750
30000
200.00
667
26,680.00
166.80
806
32240
222.40
375
15000
50.00
Rft
210
430
90300
446
93660
#DIV/0!
3.72
#DIV/0!
139
29,190.00
#DIV/0!
-67.67
#DIV/0!
168
35280
#DIV/0!
-60.93
#DIV/0!
288
60480
#DIV/0!
-33.02
#DIV/0!
Rft
150
535
80250
525
78750
27,450.00
33300
55500
725
58000
803
64240
417
33,360.00
504
40320
-58.50
#DIV/0!
-30.48
370
80
-65.79
#DIV/0!
-42.48
222
Rft
-1.87
#DIV/0!
10.76
183
476
38080
-30.84
#DIV/0!
-34.34
(d) 4 inches
Rft
200
1210
242000
1,575
315000
30.17
#DIV/0!
609
121,800.00
-49.67
#DIV/0!
737
147400
-39.09
#DIV/0!
874
174800
-27.77
#DIV/0!
No
41000
246000
57,000
342000
39.02
35,556
213,336.00
-13.28
43,013
258078
4.91
43,750
262500
6.71
SECTION-E MISCELLANEOUS
(Ref. Specs 5100)
PB-E-01
PB-F-01
PB-F-02
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PB-F-03
PB-F-04
CONFIDENTIAL
2580(ISE)-PLUMBING-P43
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
48000
288000
37,500
225000
-21.88
26,667
160,002.00
No
3900
23400
9,000
54000
130.77
13,333
No
4120
24720
12,750
76500
209.47
No
4000
24000
12,750
76500
No
12720
76320
18,000
108000
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-44.44
32,260
193560
79,998.00
241.87
16,130
15,000
90,000.00
264.08
218.75
12,778
76,668.00
41.51
31,111
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-32.79
27,500
165000
-42.71
96780
313.59
3,750
22500
-3.85
18,146
108876
340.44
3,750
22500
-8.98
219.45
15,458
92748
286.45
3,375
20250
-15.63
186,666.00
144.58
37,636
225816
195.88
6,125
36750
-51.85
PB-F-05
including
jointing
and
sealing
Rft
10
165
1650
450
4500
4,780.00
5780
5250
505
75750
1,125
168750
844
126,600.00
1,022
153300
250.30
#DIV/0!
102.38
525
150
189.70
#DIV/0!
67.13
578
Rft
172.73
#DIV/0!
122.77
478
1,075
161250
218.18
#DIV/0!
112.87
Job
33000
33000
525,000
525000
1,490.91
500,000
500,000.00
1,415.15
268,830
268830
714.64
687,500
687500
1,983.33
Rft
400
760
304000
600
240000
-21.05
400
160,000.00
-47.37
538
215200
-29.21
313
125200
-58.82
7678150
60.45
4,514,633.00
-5.66
5152979
7.68
5272587
10.18
149910
331.15
73
41,610.00
19.67
91
51870
49.18
188
107160
208.20
SECTION E: MISCELANEOUS
(Ref. Specs. 5100)
PB-J-01
SUB-TOTAL (PART B)
4785259
Rft
570
61
34770
263
Rft
Rft
260
83
21580
285
74100
243.37
106
27,560.00
27.71
131
34060
57.83
263
68380
216.87
430
125
53750
338
145340
170.40
211
90,730.00
68.80
263
113090
110.40
350
150500
180.00
Rft
60
180
10800
563
33780
212.78
267
16,020.00
48.33
332
19920
84.44
450
27000
150.00
Rft
20
272
5440
675
13500
148.16
400
8,000.00
47.06
498
9960
83.09
513
10260
88.60
Rft
350
408
142800
975
341250
138.97
528
184,800.00
29.41
657
229950
61.03
613
214550
50.25
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(b)
(c )
(a) 1 inch
CONFIDENTIAL
2580(ISE)-PLUMBING-P44
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Total Amount
(Rs.)
(f)
Rft
50
335
16750
315
15750
-5.97
100
5,000.00
Rft
40
400
16000
398
15920
-0.50
122
Rft
10
435
4350
446
4460
2.53
139
(d) 2 inches
Rft
10
540
5400
525
5250
-2.78
Rft
220
725
159500
803
176660
(f) 3 inches
Rft
10
880
8800
1,035
(g) 4 inches
Rft
170
1,210
205700
No
690
No
(c) 1 inch
No
No
No
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-70.15
124
6200
4,880.00
-69.50
152
1,390.00
-68.05
173
183
1,830.00
-66.11
10.76
417
91,740.00
10350
17.61
456
1,575
267750
30.17
2070
1,500
4500
875
2625
2,250
1,115
1115
3,300
1,515
1515
1,955
No
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-62.99
188
9400
-43.88
6080
-62.00
244
9760
-39.00
1730
-60.23
288
2880
-33.79
228
2280
-57.78
370
3700
-31.48
-42.48
519
114180
-28.41
476
104720
-34.34
4,560.00
-48.18
567
5670
-35.57
608
6080
-30.91
609
103,530.00
-49.67
758
128860
-37.36
874
148580
-27.77
117.39
750
2,250.00
8.70
934
2802
35.36
813
2439
17.83
6750
157.14
778
2,334.00
-11.09
968
2904
10.63
875
2625
0.00
3300
195.96
889
889.00
-20.27
1,107
1107
-0.72
1,375
1375
23.32
3,750
3750
147.52
2,000
2,000.00
32.01
2,490
2490
64.36
1,750
1750
15.51
1955
4,500
4500
130.18
2,444
2,444.00
25.01
3,043
3043
55.65
2,250
2250
15.09
2,100
2100
4,500
4500
114.29
6,667
6,667.00
217.48
8,300
8300
295.24
3,750
3750
78.57
3,200
3200
6,000
6000
87.50
10,578
10,578.00
230.56
13,143
13143
310.72
5,625
5625
75.78
No
7,000
7000
7,500
7500
7.14
5,556
5,556.00
-20.63
6,917
6917
-1.19
3,750
3750
-46.43
Rft
220
510
112200
2,025
445500
297.06
844
185,680.00
65.49
1,051
231220
106.08
1,075
236500
110.78
Rft
480
390
187200
1,275
612000
226.92
556
266,880.00
42.56
692
332160
77.44
656
314880
68.21
Rft
590
170
100300
1,088
641920
540.00
478
282,020.00
181.18
595
351050
250.00
525
309750
208.82
Rft
410
110
45100
600
246000
445.45
233
95,530.00
111.82
290
118900
163.64
313
128330
184.55
Rft
240
90
21600
450
108000
400.00
133
31,920.00
47.78
166
39840
84.44
219
52560
143.33
No
17
1,730
29410
9,750
165750
463.58
2,000
34,000.00
15.61
2,490
42330
43.93
3,125
53125
80.64
(a)
Unit Rate
(Rs.)
(e)
PC-A-02
PC-A-03
PC-A-04
PC-A-05
SANITARY
PC-B-02
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PC-B-03
PC-B-04
PC-B-05
PC-B-06
PC-C-02
PC-C-03
PC-C-04
PC-C-05
PC-C-06
CONFIDENTIAL
2580(ISE)-PLUMBING-P45
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
32
975
31200
9,750
312000
900.00
1,667
53,344.00
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
1,895
11370
5,250
31500
177.04
2,444
No
12
1,180
14160
4,500
54000
281.36
No
400
2400
27,000
162000
No
12
510
6120
37,500
No
710
2840
Rft
1,550
Rft
Rft
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
70.97
2,075
66400
14,664.00
28.97
3,043
2,000
24,000.00
69.49
6,650.00
1,333
7,998.00
450000
7,252.94
2,222
52,500
210000
7,294.37
12400
8,250
66000
950
4750
4,500
565
565
No
22
60,500
No
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
112.82
1,938
62016
98.77
18258
60.58
938
5628
-50.50
2,490
29880
111.02
625
7500
-47.03
233.25
1,660
9960
315.00
15,000
90000
3,650.00
26,664.00
335.69
2,767
33204
442.55
15,000
180000
2,841.18
6,667
26,668.00
839.01
8,300
33200
1,069.01
22,500
90000
3,069.01
432.26
3,889
31,112.00
150.90
4,842
38736
212.39
1,313
10504
-15.29
22500
373.68
2,778
13,890.00
192.42
3,458
17290
264.00
938
4690
-1.26
3,750
3750
563.72
2,222
2,222.00
293.27
2,767
2767
389.73
625
625
10.62
1331000
42,000
924000
-30.58
28,889
635,558.00
-52.25
35,966
791252
-40.55
52,500
1155000
-13.22
21,200
148400
30,000
210000
41.51
22,222
155,554.00
4.82
27,666
193662
30.50
17,500
122500
-17.45
11
20,430
224730
37,500
412500
83.55
16,667
183,337.00
-18.42
20,750
228250
1.57
22,500
247500
10.13
No
13
13,360
173680
22,500
292500
68.41
16,667
216,671.00
24.75
20,750
269750
55.31
17,500
227500
30.99
No
11,780
70680
30,000
180000
154.67
13,333
79,998.00
13.18
16,600
99600
40.92
10,000
60000
-15.11
No
52,400
314400
30,000
180000
-42.75
13,333
79,998.00
-74.56
16,600
99600
-68.32
9,875
59250
-81.15
SECTION-C
SANITARY
FITTINGS
(Ref. Specs 5100)
PC-C-01
FIXTURES
&
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(b)
(c )
CONFIDENTIAL
2580(ISE)-PLUMBING-P46
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Total Amount
(Rs.)
(f)
No
29
3,850
111650
7,500
217500
94.81
3,111
90,219.00
No
20,150
120900
22,500
135000
11.66
11,111
No
24
11,840
284160
15,000
360000
26.69
No
12
8,570
102840
12,000
144000
No
1,810
10860
1,500
No
24
4,760
114240
No
29
3,550
No
20
Sft
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-19.19
3,873
112317
66,666.00
-44.86
13,833
10,556
253,344.00
-10.84
40.02
10,000
120,000.00
9000
-17.13
1,111
9,000
216000
89.08
102950
2,250
65250
5,320
106400
3,750
85
392
33320
No
11
2,480
No
24
No
PC-D-13
PC-D-14
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
0.60
2,375
68875
-38.31
82998
-31.35
16,250
97500
-19.35
13,141
315384
10.99
8,125
195000
-31.38
16.69
12,450
149400
45.27
10,000
120000
16.69
6,666.00
-38.62
1,383
8298
-23.59
1,125
6750
-37.85
3,333
79,992.00
-29.98
4,150
99600
-12.82
6,875
165000
44.43
-36.62
1,333
38,657.00
-62.45
1,660
48140
-53.24
7,500
217500
111.27
75000
-29.51
2,222
44,440.00
-58.23
2,767
55340
-47.99
5,000
100000
-6.02
300
25500
-23.47
222
18,870.00
-43.37
277
23545
-29.34
188
15980
-52.04
27280
11,250
123750
353.63
5,556
61,116.00
124.03
6,917
76087
178.91
4,375
48125
76.41
6,390
153360
3,750
90000
-41.31
2,222
53,328.00
-65.23
2,767
66408
-56.70
4,375
105000
-31.53
83
2,050
170150
1,500
124500
-26.83
1,333
110,639.00
-34.98
1,660
137780
-19.02
344
28552
-83.22
No
23250
139500
12,000
72000
-48.39
4,444
26,664.00
-80.89
5,533
33198
-76.20
5,000
30000
-78.49
No
12
19,750
237000
10,500
126000
-46.84
17,778
213,336.00
-9.98
22,133
265596
12.07
21,250
255000
7.59
No
75
260
19500
750
56250
188.46
667
50,025.00
156.54
830
62250
219.23
375
28125
44.23
Rft
130
435
56550
446
57980
2.53
139
18,070.00
-68.05
173
22490
-60.23
288
37440
-33.79
(b) 2 inches
Rft
10
540
5400
525
5250
-2.78
183
1,830.00
-66.11
228
2280
-57.78
370
3700
-31.48
Rft
80
725
58000
803
64240
10.76
417
33,360.00
-42.48
519
41520
-28.41
476
38080
-34.34
(a)
Unit Rate
(Rs.)
(e)
PC-D-02
PC-D-03
PC-D-04
PC-D-05
PC-D-06
PC-D-07
PC-D-08
PC-D-09
PC-D-10
PC-D-11
PC-D-12
SECTION-E MISCELLANEOUS
(Ref. Specs 5100)
PC-E-01
PC-F-01
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
(b)
(c )
Rft
(a)
(d) 4 inches
PC-F-02
PC-F-03
PC-F-04
CONFIDENTIAL
2580(ISE)-PLUMBING-P47
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
290
1210
350900
1,575
456750
30.17
609
176,610.00
No
41000
246000
57,000
342000
39.02
35,556
No
48000
288000
37,500
225000
-21.88
No
3900
23400
9,000
54000
No
4120
24720
12,750
No
4000
24000
12720
%age above/below
Engineer's Estimate
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-49.67
758
219820
-37.36
213,336.00
-13.28
44,266
265596
26,667
160,002.00
-44.44
33,199
130.77
13,333
79,998.00
241.87
76500
209.47
15,000
90,000.00
12,750
76500
218.75
12,778
76320
18,000
108000
41.51
25,556
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
874
253460
-27.77
7.97
43,750
262500
6.71
199194
-30.84
27,500
165000
-42.71
16,600
99600
325.64
3,750
22500
-3.85
264.08
18,675
112050
353.28
3,750
22500
-8.98
76,668.00
219.45
15,908
95448
297.70
3,375
20250
-15.63
153,336.00
100.91
38,732
232392
204.50
6,125
36750
-51.85
PC-F-05
Quantity
including
jointing
and
sealing
STORM DRAINAGE
PC-G-02
Rft
10
170
1700
450
4500
164.71
478
4,780.00
181.18
595
5950
250.00
188
1880
10.59
Rft
150
510
76500
1,125
168750
120.59
844
126,600.00
65.49
1,051
157650
106.08
363
54450
-28.82
No
3000
12000
18,000
72000
500.00
14,444
57,776.00
381.47
17,983
71932
499.43
8,750
35000
191.67
10575960
61.98
5,488,404.00
-15.94
SUB-TOTAL (PART C)
6529325
6874128
5.28
6739309
3.22
Rft
730
76
55480
263
191990
246.05
73
53,290.00
-3.95
94
68620
23.68
188
137240
147.37
Rft
260
101
26260
285
74100
182.18
106
27,560.00
4.95
135
35100
33.66
263
68380
160.40
Rft
450
146
65700
338
152100
131.51
211
94,950.00
44.52
270
121500
84.93
350
157500
139.73
Rft
75
202
15150
563
42225
178.71
267
20,025.00
32.18
341
25575
68.81
450
33750
122.77
Rft
70
305
21350
675
47250
121.31
400
28,000.00
31.15
512
35840
67.87
544
38080
78.36
Rft
150
455
68250
975
146250
114.29
528
79,200.00
16.04
676
101400
48.57
675
101250
48.35
PD-A-02
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(a) 1 inch
(c )
Rft
PD-A-04
PD-A-05
(d)
50
Total Amount
(Rs.)
(f)
16750
Unit Rate
(Rs.)
(e)
315
Total Amount
(Rs.)
(f)
15750
Rft
20
446
8920
398
Rft
10
485
4850
446
(d) 2 inches
Rft
10
600
6000
Rft
125
805
(f) 3 inches
Rft
10
(g) 4 inches
Rft
PD-B-03
%age above/below
Engineer's Estimate
Total Amount
(Rs.)
(f)
5,000.00
%age above/below
Engineer's Estimate
-70.15
Unit Rate
(Rs.)
(e)
128
Total Amount
(Rs.)
(f)
6400
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
-61.79
Unit Rate
(Rs.)
(e)
188
Total Amount
(Rs.)
(f)
9400
%age above/below
Engineer's
Estimate
-5.97
7960
-10.76
122
2,440.00
-72.65
156
3120
-65.02
244
4880
-45.29
4460
-8.04
139
1,390.00
-71.34
178
1780
-63.30
288
2880
-40.62
525
5250
-12.50
183
1,830.00
-69.50
235
2350
-60.83
370
3700
-38.33
100625
803
100375
-0.25
417
52,125.00
-48.20
533
66625
-33.79
476
59500
-40.87
975
9750
1,035
10350
6.15
456
4,560.00
-53.23
583
5830
-40.21
607
6070
-37.74
150
1,342
201300
1,575
236250
17.36
607
91,050.00
-54.77
780
117000
-41.88
874
131100
-34.87
No
760
2280
1,500
4500
97.37
750
2,250.00
-1.32
960
2880
26.32
688
2064
-9.47
No
965
2895
2,250
6750
133.16
778
2,334.00
-19.38
996
2988
3.21
875
2625
-9.33
(c) 1 inch
No
1,225
1225
3,300
3300
169.39
889
889.00
-27.43
1,138
1138
-7.10
1,375
1375
12.24
No
1,665
1665
3,750
3750
125.23
2,000
2,000.00
20.12
2,560
2560
53.75
1,750
1750
5.11
No
2,130
2130
4,500
4500
111.27
2,444
2,444.00
14.74
3,129
3129
46.90
2,250
2250
5.63
(g) 2 inches
No
3,040
3040
6,300
6300
107.24
3,111
3,111.00
2.34
3,983
3983
31.02
3,000
3000
-1.32
No
9,570
19140
52,500
105000
448.59
50,000
100,000.00
422.47
64,010
128020
568.86
68,750
137500
618.39
(b) 2 inches
No
14,960
29920
60,000
120000
301.07
100,000
200,000.00
568.45
128,021
256042
755.76
87,500
175000
484.89
No
10,000
20000
7,500
15000
-25.00
8,469
16,938.00
-15.31
9,957
19914
-0.43
5,000
10000
-50.00
(b) 2 inches
(c) 4 inches
No
14,000
28000
10,500
21000
11,111
22,222.00
28450
13750
20,000
40000
37,500
75000
13,333
26,666.00
17,069
34138
1.61
#DIV/0!
-14.66
#DIV/0!
6,875
-20.64
#DIV/0!
-33.34
#DIV/0!
14,225
No
-25.00
#DIV/0!
87.50
#DIV/0!
11,875
23750
-50.89
#DIV/0!
-40.63
#DIV/0!
No
30,000
60000
52,500
105000
75.00
#DIV/0!
22,222
44,444.00
-25.93
#DIV/0!
28,449
56898
-5.17
#DIV/0!
18,750
37500
-37.50
#DIV/0!
Rft
75
562
42150
2,025
151875
260.32
844
63,300.00
50.18
1,081
81075
92.35
1,075
80625
91.28
Rft
390
430
167700
1,275
497250
196.51
556
216,840.00
29.30
711
277290
65.35
656
255840
52.56
Rft
650
190
123500
1,088
707200
472.63
478
310,700.00
151.58
612
397800
222.11
525
341250
176.32
Rft
470
125
58750
600
282000
380.00
233
109,510.00
86.40
299
140530
139.20
313
147110
150.40
Rft
235
102
23970
450
105750
341.18
133
31,255.00
30.39
171
40185
67.65
219
51465
114.71
No
18
1,900
34200
9,750
175500
413.16
2,000
36,000.00
5.26
2,560
46080
34.74
3,125
56250
64.47
No
36
1,070
38520
9,750
351000
811.21
1,667
60,012.00
55.79
2,134
76824
99.44
1,938
69768
81.12
-43.88
SECTION-B
DRAINAGE
(Ref. Specs 5100)
PD-B-02
CONFIDENTIAL
2580(ISE)-PLUMBING-P48
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
100
(d) 6 inches
PD-B-01
Unit Rate
(Rs.)
(e)
335
(a)
PD-A-03
Engineer's Estimate
SANITARY
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PD-B-04
PD-B-05
PD-B-06
PD-C-02
PD-C-03
PD-C-04
PD-C-05
PD-C-06
CONFIDENTIAL
2580(ISE)-PLUMBING-P49
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
2,100
12600
4,500
27000
114.29
2,444
14,664.00
No
12
1,300
15600
3,750
45000
188.46
2,000
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
440
440
27,000
27000
6,036.36
No
560
1120
37,500
75000
No
780
1560
52,500
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
16.38
3,129
18774
24,000.00
53.85
2,560
1,333
1,333.00
202.95
6,596.43
2,222
4,444.00
105000
6,630.77
6,667
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
49.00
938
5628
-55.33
30720
96.92
625
7500
-51.92
1,707
1707
287.95
15,000
15000
3,309.09
296.79
2,845
5690
408.04
15,000
30000
2,578.57
13,334.00
754.74
8,535
17070
994.23
22,500
45000
2,784.62
Rft
1,700
6800
7,500
30000
341.18
3,889
15,556.00
128.76
4,979
19916
192.88
813
3252
-52.18
Rft
12
1,050
12600
4,500
54000
328.57
2,778
33,336.00
164.57
3,556
42672
238.67
625
7500
-40.48
Rft
620
3720
3,750
22500
504.84
2,222
13,332.00
258.39
2,845
17070
358.87
500
3000
-19.35
No
27
60,500
1633500
42,000
1134000
-30.58
28,889
780,003.00
-52.25
36,984
998568
-38.87
52,500
1417500
-13.22
No
21,200
127200
30,000
180000
41.51
22,222
133,332.00
4.82
28,449
170694
34.19
17,500
105000
-17.45
No
15
20,430
306450
37,500
562500
83.55
16,667
250,005.00
-18.42
21,337
320055
4.44
22,500
337500
10.13
No
12
13,360
160320
22,500
270000
68.41
16,667
200,004.00
24.75
21,337
256044
59.71
17,500
210000
30.99
No
11,780
70680
30,000
180000
154.67
13,333
79,998.00
13.18
17,069
102414
44.90
10,000
60000
-15.11
No
52,400
314400
30,000
180000
-42.75
13,333
79,998.00
-74.56
17,069
102414
-67.43
9,875
59250
-81.15
No
33
3,850
127050
7,500
247500
94.81
3,111
102,663.00
-19.19
3,983
131439
3.45
2,375
78375
-38.31
SECTION-C
SANITARY
FITTINGS
(Ref. Specs 5100)
PD-C-01
FIXTURES
&
PD-D-01
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PD-D-02
CONFIDENTIAL
2580(ISE)-PLUMBING-P50
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
20,150
120900
22,500
135000
11.66
11,111
66,666.00
No
27
11,840
319680
15,000
405000
26.69
10,556
No
12
8,570
102840
12,000
144000
40.02
10,000
No
1,810
10860
1,500
9000
-17.13
No
27
4,760
128520
9,000
243000
No
33
3,550
117150
2,250
No
24
5,320
127680
Sft
76
392
No
15
No
PD-D-13
PD-D-14
PD-D-03
PD-D-04
PD-D-05
PD-D-06
PD-D-07
PD-D-08
PD-D-09
PD-D-10
PD-D-11
PD-D-12
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-44.86
14,225
85350
285,012.00
-10.84
13,513
120,000.00
16.69
1,111
6,666.00
89.08
3,333
74250
-36.62
3,750
90000
29792
300
2,480
37200
27
6,390
No
93
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-29.40
16,250
97500
-19.35
364851
14.13
7,500
202500
-36.66
12,802
153624
49.38
10,000
120000
16.69
-38.62
1,422
8532
-21.44
1,125
6750
-37.85
89,991.00
-29.98
4,267
115209
-10.36
6,875
185625
44.43
1,333
43,989.00
-62.45
1,707
56331
-51.92
7,500
247500
111.27
-29.51
2,222
53,328.00
-58.23
2,845
68280
-46.52
5,000
120000
-6.02
22800
-23.47
222
16,872.00
-43.37
284
21584
-27.55
188
14288
-52.04
11,250
168750
353.63
5,556
83,340.00
124.03
7,112
106680
186.77
4,375
65625
76.41
172530
3,750
101250
-41.31
2,222
59,994.00
-65.23
2,845
76815
-55.48
4,375
118125
-31.53
2,050
190650
1,500
139500
-26.83
1,333
123,969.00
-34.98
1,707
158751
-16.73
344
31992
-83.22
23250
209250
12,000
108000
-48.39
4,444
39,996.00
-80.89
5,690
51210
-75.53
5,000
45000
-78.49
No
12
19,750
237000
10,500
126000
-46.84
17,778
213,336.00
-9.98
22,759
273108
15.24
21,250
255000
7.59
No
75
290
21750
750
56250
158.62
667
50,025.00
130.00
853
63975
194.14
375
28125
29.31
Rft
180
485
87300
446
80280
-8.04
139
25,020.00
-71.34
178
32040
-63.30
288
51840
-40.62
(b) 2 inches
Rft
10
600
6000
525
5250
-12.50
183
1,830.00
-69.50
235
2350
-60.83
370
3700
-38.33
Rft
80
805
64400
803
64240
-0.25
417
33,360.00
-48.20
533
42640
-33.79
476
38080
-40.87
(d) 4 inches
Rft
200
1342
268400
1,575
315000
17.36
609
121,800.00
-54.62
780
156000
-41.88
874
174800
-34.87
Unit Rate
(Rs.)
(e)
SECTION-E MISCELLANEOUS
(Ref. Specs 5100)
PD-E-01
PD-F-01
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PD-F-02
PD-F-03
PD-F-04
CONFIDENTIAL
2580(ISE)-PLUMBING-P51
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
41000
246000
57,000
342000
39.02
35,556
213,336.00
No
48000
288000
37,500
225000
-21.88
26,667
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
3900
23400
9,000
54000
130.77
No
4120
24720
12,750
76500
No
4000
24000
12,750
No
12720
76320
Rft
10
190
Rft
150
562
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-13.28
45,518
273108
160,002.00
-44.44
34,139
13,333
79,998.00
241.87
209.47
15,000
90,000.00
76500
218.75
12,778
18,000
108000
41.51
31,111
1900
450
4500
136.84
478
84300
1,125
168750
100.18
844
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
11.02
43,750
262500
6.71
204834
-28.88
27,500
165000
-42.71
8,535
51210
118.85
3,750
22500
-3.85
264.08
19,203
115218
366.09
3,750
22500
-8.98
76,668.00
219.45
16,358
98148
308.95
3,375
20250
-15.63
186,666.00
144.58
39,829
238974
213.12
6,125
36750
-51.85
4,780.00
151.58
612
6120
222.11
188
1880
-1.05
1,081
363
PD-F-05
including
jointing
and
sealing
STORM DRAINAGE
SUB-TOTAL (PART D)
7114052
10,257,305.00
44.18
126,600.00
50.18
5,831,581.00
-18.03
162150
92.35
7413403
4.21
54450
-35.41
6943387
-2.40
Rft
730
80
58400
263
191,990.00
228.75
73
53,290.00
-8.75
96
70080
20.00
188
137240
135.00
Rft
260
104
27040
285
74,100.00
174.04
106
27,560.00
1.92
139
36140
33.65
263
68380
152.88
Rft
450
150
67500
338
152,100.00
125.33
211
94,950.00
40.67
278
125100
85.33
350
157500
133.33
Rft
75
206
15450
563
42,225.00
173.30
267
20,025.00
29.61
351
26325
70.39
450
33750
118.45
Rft
10
308
3080
675
6,750.00
119.16
400
4,000.00
29.87
526
5260
70.78
544
5440
76.62
Rft
150
458
68700
975
146,250.00
112.88
528
79,200.00
15.28
694
104100
51.53
675
101250
47.38
(a) 1 inch
Rft
50
335
16750
315
15,750.00
-5.97
100
5,000.00
-70.15
132
6600
-60.60
188
9400
-43.88
Rft
20
450
9000
398
7,960.00
-11.56
122
2,440.00
-72.89
161
3220
-64.22
244
4880
-45.78
Rft
10
488
4880
446
4,460.00
-8.61
139
1,390.00
-71.52
183
1830
-62.50
288
2880
-40.98
(d) 2 inches
Rft
60
602
36120
525
31,500.00
-12.79
183
10,980.00
-69.60
241
14460
-59.97
370
22200
-38.54
Rft
60
808
48480
803
48,180.00
-0.62
417
25,020.00
-48.39
548
32880
-32.18
476
28560
-41.09
PE-A-02
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
PE-A-04
PE-A-05
PE-B-02
PE-B-03
PE-B-04
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P52
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's
Estimate
(c )
(d)
(f) 3 inches
Rft
10
978
9780
1,035
10,350.00
5.83
456
4,560.00
-53.37
599
5990
-38.75
608
6080
-37.83
(g) 4 inches
Rft
150
1,345
201750
1,575
236,250.00
17.10
609
91,350.00
-54.72
801
120150
-40.45
874
131100
-35.02
No
760
2280
1,500
4,500.00
97.37
750
2,250.00
-1.32
987
2961
29.87
688
2064
-9.47
No
965
2895
2,250
6,750.00
133.16
778
2,334.00
-19.38
1,023
3069
6.01
875
2625
-9.33
(c) 1 inch
No
1,225
1225
3,300
3,300.00
169.39
889
889.00
-27.43
1,169
1169
-4.57
1,375
1375
12.24
No
1,665
1665
3,750
3,750.00
125.23
2,000
2,000.00
20.12
2,631
2631
58.02
1,750
1750
5.11
No
2,150
2150
4,500
4,500.00
109.30
2,444
2,444.00
13.67
3,216
3216
49.58
2,250
2250
4.65
(g) 2 inches
No
3,040
3040
6,300
6,300.00
107.24
3,111
3,111.00
2.34
4,092
4092
34.61
3,000
3000
-1.32
No
9,570
9570
5,250
5,250.00
-45.14
50,000
50,000.00
422.47
65,772
65772
587.27
68,750
68750
618.39
(b) 2 inches
No
14,960
14960
60,000
60,000.00
301.07
100,000
100,000.00
568.45
131,544
131544
779.30
87,500
87500
484.89
No
10,000
20000
7,500
15,000.00
-25.00
7,778
15,556.00
-22.22
10,231
20462
2.31
5,000
10000
-50.00
(b) 2 inches
No
14,000
84000
10,500
63,000.00
-25.00
11,111
66,666.00
-20.64
14,616
87696
4.40
6,875
41250
-50.89
(c) 4 inches
No
20,000
80000
37,500
150,000.00
87.50
13,333
53,332.00
-33.34
17,539
70156
-12.31
11,875
47500
-40.63
(d) 6 inches
No
30,000
60000
52,500
105,000.00
75.00
22,222
44,444.00
-25.93
29,232
58464
-2.56
18,750
37500
-37.50
Rft
25
570
14250
2,025
50,625.00
255.26
844
21,100.00
48.07
1,111
27775
94.91
1,075
26875
88.60
Rft
400
437
174800
1,275
510,000.00
191.76
556
222,400.00
27.23
731
292400
67.28
656
262400
50.11
Rft
700
196
137200
1,088
761,600.00
455.10
478
334,600.00
143.88
628
439600
220.41
525
367500
167.86
Rft
470
133
62510
600
282,000.00
351.13
233
109,510.00
75.19
307
144290
130.83
313
147110
135.34
Rft
235
110
25850
450
105,750.00
309.09
133
31,255.00
20.91
175
41125
59.09
219
51465
99.09
No
18
1,900
34200
9,750
175,500.00
413.16
2,000
36,000.00
5.26
2,631
47358
38.47
3,125
56250
64.47
No
36
1,070
38520
9,750
351,000.00
811.21
1,667
60,012.00
55.79
2,192
78912
104.86
1,938
69768
81.12
No
2,100
12600
4,500
27,000.00
114.29
2,444
14,664.00
16.38
3,216
19296
53.14
938
5628
-55.33
SECTION-B
DRAINAGE
(Ref. Specs 5100)
PE-B-01
Unit Rate
(Rs.)
(e)
(a)
PE-A-03
Engineer's Estimate
SANITARY
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(b)
(c )
No
(d)
12
Unit Rate
(Rs.)
(e)
3,750
PE-C-02
PE-C-03
PE-C-04
PE-C-05
PE-C-06
Unit Rate
(Rs.)
(e)
2,000
No
440
440
27,000
27,000.00
6,036.36
1,333
No
560
1120
37,500
75,000.00
6,596.43
No
780
1560
52,500
105,000.00
Rft
1,700
3400
7,500
Rft
1,050
8400
Rft
620
4960
No
27
60,500
No
No
Total Amount
(Rs.)
(f)
24,000.00
%age above/below
Engineer's Estimate
53.85
Unit Rate
(Rs.)
(e)
2,631
Total Amount
(Rs.)
(f)
31572
1,333.00
202.95
1,754
2,222
4,444.00
296.79
6,630.77
6,667
13,334.00
15,000.00
341.18
3,889
4,500
36,000.00
328.57
3,750
30,000.00
504.84
1633500
42,000
1,134,000.00
21,200
127200
30,000
15
20,430
306450
No
12
13,360
No
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
102.38
Unit Rate
(Rs.)
(e)
625
Total Amount
(Rs.)
(f)
7500
1754
298.64
15,000
15000
3,309.09
2,923
5846
421.96
15,000
30000
2,578.57
754.74
8,770
17540
1,024.36
22,500
45000
2,784.62
7,778.00
128.76
5,116
10232
200.94
750
1500
-55.88
2,778
22,224.00
164.57
3,654
29232
248.00
625
5000
-40.48
2,222
17,776.00
258.39
2,923
23384
371.45
500
4000
-19.35
-30.58
28,889
780,003.00
-52.25
38,002
1026054
-37.19
52,500
1417500
-13.22
180,000.00
41.51
22,222
133,332.00
4.82
29,232
175392
37.89
17,500
105000
-17.45
37,500
562,500.00
83.55
16,667
250,005.00
-18.42
21,924
328860
7.31
22,500
337500
10.13
160320
22,500
270,000.00
68.41
16,667
200,004.00
24.75
21,924
263088
64.10
17,500
210000
30.99
11,780
70680
30,000
180,000.00
154.67
13,333
79,998.00
13.18
17,539
105234
48.89
10,000
60000
-15.11
52,400
314400
30,000
180,000.00
-42.75
13,333
79,998.00
-74.56
17,539
105234
-66.53
9,875
59250
-81.15
No
33
3,850
127050
7,500
247,500.00
94.81
3,111
102,663.00
-19.19
4,092
135036
6.29
2,375
78375
-38.31
No
20,150
120900
22,500
135,000.00
11.66
11,111
66,666.00
-44.86
14,616
87696
-27.46
16,250
97500
-19.35
No
27
11,840
319680
15,000
405,000.00
26.69
10,556
285,012.00
-10.84
13,885
374895
17.27
8,125
219375
-31.38
-51.92
SECTION-C
SANITARY
FITTINGS
(Ref. Specs 5100)
PE-C-01
%age above/below
Total Amount
Engineer's Estimate
(Rs.)
(f)
45,000.00
188.46
Total Amount
(Rs.)
(f)
15600
PE-B-06
CONFIDENTIAL
2580(ISE)-PLUMBING-P53
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
1,300
(a)
PE-B-05
FIXTURES
&
PE-D-01
PE-D-02
PE-D-03
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PE-D-04
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
No
12
8,570
102840
12,000
144,000.00
40.02
10,000
No
1,810
10860
1,500
9,000.00
-17.13
No
27
4,760
128520
9,000
243,000.00
No
33
3,550
117150
2,250
No
24
5,320
127680
Sft
76
392
No
15
No
PE-D-13
PE-D-14
PE-D-05
PE-D-06
PE-D-07
PE-D-08
PE-D-09
PE-D-10
PE-D-11
PE-D-12
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P54
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's
Estimate
120,000.00
16.69
13,154
157848
53.49
10,000
120000
16.69
1,111
6,666.00
-38.62
1,462
8772
-19.23
1,125
6750
-37.85
89.08
3,333
89,991.00
-29.98
4,385
118395
-7.88
6,875
185625
44.43
74,250.00
-36.62
1,333
43,989.00
-62.45
1,754
57882
-50.59
7,500
247500
111.27
3,750
90,000.00
-29.51
2,222
53,328.00
-58.23
2,923
70152
-45.06
5,000
120000
-6.02
29792
300
22,800.00
-23.47
222
16,872.00
-43.37
292
22192
-25.51
188
14288
-52.04
2,480
37200
11,250
168,750.00
353.63
5,556
83,340.00
124.03
7,308
109620
194.68
4,375
65625
76.41
27
6,390
172530
3,750
101,250.00
-41.31
2,222
59,994.00
-65.23
2,923
78921
-54.26
4,375
118125
-31.53
No
93
2,050
190650
1,500
139,500.00
-26.83
1,333
123,969.00
-34.98
1,754
163122
-14.44
281
26133
-86.29
No
23250
209250
12,000
108,000.00
-48.39
4,444
39,996.00
-80.89
5,846
52614
-74.86
5,000
45000
-78.49
No
12
19,750
237000
10,500
126,000.00
-46.84
17,778
213,336.00
-9.98
23,386
280632
18.41
21,250
255000
7.59
No
75
290
21750
750
56,250.00
158.62
667
50,025.00
130.00
877
65775
202.41
375
28125
29.31
Rft
180
488
87840
446
80,280.00
-8.61
139
25,020.00
-71.52
183
32940
-62.50
288
51840
-40.98
(b) 2 inches
Rft
10
602
6020
525
5,250.00
-12.79
183
1,830.00
-69.60
241
2410
-59.97
370
3700
-38.54
Rft
80
808
64640
803
64,240.00
-0.62
417
33,360.00
-48.39
548
43840
-32.18
476
38080
-41.09
(d) 4 inches
Rft
200
1345
269000
1,575
315,000.00
17.10
609
121,800.00
-54.72
801
160200
-40.45
874
174800
-35.02
No
41000
246000
57,000
342,000.00
39.02
35,556
213,336.00
-13.28
46,771
280626
14.08
43,750
262500
6.71
No
48000
288000
37,500
225,000.00
-21.88
26,667
160,002.00
-44.44
35,078
210468
-26.92
27,500
165000
-42.71
No
3900
23400
9,000
54,000.00
130.77
13,333
79,998.00
241.87
17,539
105234
349.72
3,750
22500
-3.85
SECTION-E MISCELLANEOUS
(Ref. Specs 5100)
PE-E-04
PE-F-01
PE-F-02
PE-F-03
PE-F-04
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(b)
(c )
(a)
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P55
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
4120
24720
12,750
76,500.00
209.47
150,000
900,000.00
No
4000
24000
12,750
76,500.00
218.75
12,778
12720
76320
18,000
108,000.00
41.51
31,111
4,500.00
129.59
168,750.00
97.37
10,088,510.00
41.16
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
3,540.78
19,732
118392
76,668.00
219.45
16,808
186,666.00
144.58
478
4,780.00
844
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
378.93
3,750
22500
-8.98
100848
320.20
3,375
20250
-15.63
40,925
245550
221.74
6,125
36750
-51.85
143.88
628
6280
220.41
188
1880
-4.08
126,600.00
48.07
1,111
166650
94.91
363
54450
-36.32
6,492,468.00
-9.16
7474535
4.58
6780141
-5.13
including
jointing
and
sealing
STORM DRAINAGE
Rft
10
196
1960
450
Rft
150
570
85500
1,125
SUB-TOTAL (PART E)
7146927
Rft
730
98
71540
263
191,990.00
168.37
73
53,290.00
-25.51
99
72270
1.02
188
137240
91.84
Rft
260
125
32500
285
74,100.00
128.00
106
27,560.00
-15.20
143
37180
14.40
263
68380
110.40
Rft
450
168
75600
338
152,100.00
101.19
211
94,950.00
25.60
285
128250
69.64
350
157500
108.33
Rft
75
230
17250
563
42,225.00
144.78
267
20,025.00
16.09
360
27000
56.52
450
33750
95.65
Rft
10
343
3430
675
6,750.00
96.79
400
4,000.00
16.62
540
5400
57.43
544
5440
58.60
Rft
150
508
76200
975
146,250.00
91.93
528
79,200.00
3.94
713
106950
40.35
675
101250
32.87
(a) 1 inch
Rft
50
335
16750
315
15,750.00
-5.97
100
5,000.00
-70.15
135
6750
-59.70
188
9400
-43.88
Rft
20
525
10500
398
7,960.00
-24.19
122
2,440.00
-76.76
165
3300
-68.57
244
4880
-53.52
Rft
10
546
5460
446
4,460.00
-18.32
139
1,390.00
-74.54
188
1880
-65.57
288
2880
-47.25
(d) 2 inches
Rft
60
670
40200
525
31,500.00
-21.64
183
10,980.00
-72.69
248
14880
-62.99
370
22200
-44.78
Rft
60
900
54000
803
48,180.00
-10.78
417
25,020.00
-53.67
563
33780
-37.44
476
28560
-47.11
(f) 3 inches
Rft
10
1,085
10850
1,035
10,350.00
-4.61
456
4,560.00
-57.97
615
6150
-43.32
608
6080
-43.96
(g) 4 inches
Rft
150
1,485
222750
1,575
236,250.00
6.06
609
91,350.00
-58.99
822
123300
-44.65
874
131100
-41.14
No
840
2520
1,500
4,500.00
78.57
750
2,250.00
-10.71
1,013
3039
20.60
688
2064
-18.10
No
1,060
3180
2,250
6,750.00
112.26
778
2,334.00
-26.60
1,051
3153
-0.85
875
2625
-17.45
PF-A-02
PF-A-03
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c) 1 inch
(c )
No
PF-A-05
PF-B-02
PF-B-03
PF-B-04
PF-B-05
CONFIDENTIAL
2580(ISE)-PLUMBING-P56
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Total Amount
Engineer's Estimate
(Rs.)
(f)
3,300.00
144.44
(d)
1
Total Amount
(Rs.)
(f)
1350
Unit Rate
(Rs.)
(e)
3,300
Unit Rate
(Rs.)
(e)
889
Total Amount
(Rs.)
(f)
889.00
No
1,830
1830
3,750
3,750.00
104.92
2,000
2,000.00
No
2,370
2370
4,500
4,500.00
89.87
2,444
2,444.00
No
3,345
3345
6,300
6,300.00
88.34
3,111
No
10,530
10530
52,500
52,500.00
398.58
(b) 2 inches
No
16,450
65800
60,000
240,000.00
264.74
No
10,000
20000
7,500
15,000.00
-25.00
(b) 2 inches
No
14,000
84000
10,500
63,000.00
(c) 4 inches
No
20,000
80000
37,500
(d) 6 inches
No
30,000
60000
52,500
Rft
25
630
15750
Rft
400
485
Rft
700
220
Rft
470
Rft
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
1,201
Total Amount
(Rs.)
(f)
1201
9.29
2,701
3.12
3,302
3,111.00
-7.00
4,202
50,000
50,000.00
374.83
100,000
400,000.00
507.90
7,778
15,556.00
-22.22
-25.00
11,111
66,666.00
150,000.00
87.50
13,333
105,000.00
75.00
22,222
2,025
50,625.00
221.43
194000
1,275
510,000.00
154000
1,088
761,600.00
155
72850
600
235
130
30550
No
18
1,950
No
36
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
-11.04
Unit Rate
(Rs.)
(e)
1,375
Total Amount
(Rs.)
(f)
1375
2701
47.60
1,750
1750
-4.37
3302
39.32
2,250
2250
-5.06
4202
25.62
3,000
3000
-10.31
67,534
67534
541.35
68,750
68750
552.90
135,068
540272
721.08
87,500
350000
431.91
10,505
21010
5.05
5,000
10000
-50.00
-20.64
15,008
90048
7.20
6,875
41250
-50.89
53,332.00
-33.34
18,009
72036
-9.96
11,875
47500
-40.63
44,444.00
-25.93
30,015
60030
0.05
1,870
3740
-93.77
844
21,100.00
33.97
1,141
28525
81.11
1,075
26875
70.63
162.89
556
222,400.00
14.64
750
300000
54.64
656
262400
35.26
394.55
478
334,600.00
117.27
645
451500
193.18
525
367500
138.64
282,000.00
287.10
233
109,510.00
50.32
315
148050
103.23
313
147110
101.94
450
105,750.00
246.15
133
31,255.00
2.31
180
42300
38.46
218
51230
67.69
35100
9,750
175,500.00
400.00
2,000
36,000.00
2.56
2,701
48618
38.51
3,125
56250
60.26
1,070
38520
9,750
351,000.00
811.21
1,667
60,012.00
55.79
2,251
81036
110.37
1,938
69768
81.12
2,100
12600
4,500
27,000.00
114.29
2,444
14,664.00
16.38
3,302
19812
57.24
938
5628
-55.33
No
12
1,300
15600
3,750
45,000.00
188.46
2,000
24,000.00
53.85
2,701
32412
107.77
625
7500
-51.92
No
440
440
27,000
27,000.00
6,036.36
1,333
1,333.00
202.95
1,801
1801
309.32
15,000
15000
3,309.09
No
560
1120
37,500
75,000.00
6,596.43
2,222
4,444.00
296.79
3,002
6004
436.07
15,000
30000
2,578.57
No
780
1560
52,500
105,000.00
6,630.77
6,667
13,334.00
754.74
9,005
18010
1,054.49
22,500
45000
2,784.62
-34.15
1.85
SECTION-B
DRAINAGE
(Ref. Specs 5100)
PF-B-01
Unit Rate
(Rs.)
(e)
1,350
(a)
PF-A-04
Engineer's Estimate
SANITARY
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PF-B-06
PF-C-02
PF-C-03
PF-C-04
PF-C-05
PF-C-06
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Rft
1,700
3400
7,500
15,000.00
341.18
3,889
7,778.00
Rft
1,050
8400
4,500
36,000.00
328.57
2,778
22,224.00
Rft
620
4960
3,750
30,000.00
504.84
2,222
No
27
60,500
1633500
42,000
1,134,000.00
-30.58
No
21,200
127200
30,000
180,000.00
No
15
20,430
306450
37,500
No
12
13,360
160320
No
11,780
No
No
%age above/below
Engineer's Estimate
Total Amount
(Rs.)
(f)
128.76
5,253
10506
164.57
3,752
30016
17,776.00
258.39
3,002
28,889
780,003.00
-52.25
41.51
22,222
133,332.00
562,500.00
83.55
16,667
22,500
270,000.00
68.41
70680
30,000
180,000.00
52,400
314400
30,000
33
3,850
127050
No
20,150
No
27
No
FIXTURES
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P57
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
SECTION-C
SANITARY
FITTINGS
(Ref. Specs 5100)
PF-C-01
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
209.00
813
1626
-52.18
257.33
625
5000
-40.48
24016
384.19
500
4000
-19.35
39,020
1053540
-35.50
52,500
1417500
-13.22
4.82
30,015
180090
41.58
17,500
105000
-17.45
250,005.00
-18.42
22,511
337665
10.19
22,500
337500
10.13
16,667
200,004.00
24.75
22,511
270132
68.50
10,000
120000
-25.15
154.67
13,333
79,998.00
13.18
18,009
108054
52.88
11,125
66750
-5.56
180,000.00
-42.75
13,333
79,998.00
-74.56
18,009
108054
-65.63
9,875
59250
-81.15
7,500
247,500.00
94.81
3,111
102,663.00
-19.19
4,202
138666
9.14
16,250
536250
322.08
120900
22,500
135,000.00
11.66
11,111
66,666.00
-44.86
15,008
90048
-25.52
8,125
48750
-59.68
11,840
319680
15,000
405,000.00
26.69
10,556
285,012.00
-10.84
14,257
384939
20.41
8,125
219375
-31.38
12
8,570
102840
12,000
144,000.00
40.02
10,000
120,000.00
16.69
13,507
162084
57.61
10,000
120000
16.69
No
1,810
10860
1,500
9,000.00
-17.13
1,111
6,666.00
-38.62
1,501
9006
-17.07
1,125
6750
-37.85
No
27
4,760
128520
9,000
243,000.00
89.08
3,333
89,991.00
-29.98
4,502
121554
-5.42
6,875
185625
44.43
&
PF-D-01
PF-D-02
PF-D-03
PF-D-04
PF-D-05
PF-D-06
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PF-D-07
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
No
33
3,550
117150
2,250
74,250.00
-36.62
1,333
43,989.00
No
24
5,320
127680
3,750
90,000.00
-29.51
2,222
Sft
76
392
29792
300
22,800.00
-23.47
No
15
2,480
37200
11,250
168,750.00
No
27
6,390
172530
3,750
No
93
2,050
190650
PF-D-13
No
23250
PF-D-14
No
12
No
PF-D-08
PF-D-09
PF-D-10
PF-D-11
PF-D-12
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-62.45
1,801
59433
53,328.00
-58.23
30,015
222
16,872.00
-43.37
353.63
5,556
83,340.00
101,250.00
-41.31
2,222
1,500
139,500.00
-26.83
209250
12,000
108,000.00
19,750
237000
10,500
75
320
24000
Rft
180
546
(b) 2 inches
Rft
10
Rft
(d) 4 inches
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-49.27
7,500
247500
111.27
720360
464.19
5,000
120000
-6.02
300
22800
-23.47
188
14288
-52.04
124.03
7,504
112560
202.58
4,375
65625
76.41
59,994.00
-65.23
3,002
81054
-53.02
4,375
118125
-31.53
1,333
123,969.00
-34.98
1,801
167493
-12.15
344
31992
-83.22
-48.39
4,444
39,996.00
-80.89
6,003
54027
-74.18
5,000
45000
-78.49
126,000.00
-46.84
17,778
213,336.00
-9.98
24,012
288144
21.58
21,250
255000
7.59
750
56,250.00
134.38
667
50,025.00
108.44
900
67500
181.25
375
28125
17.19
98280
446
80,280.00
-18.32
139
25,020.00
-74.54
188
33840
-65.57
288
51840
-47.25
670
6700
525
5,250.00
-21.64
183
1,830.00
-72.69
248
2480
-62.99
370
3700
-44.78
80
900
72000
803
64,240.00
-10.78
417
33,360.00
-53.67
563
45040
-37.44
476
38080
-47.11
Rft
200
1485
297000
1,575
315,000.00
6.06
609
121,800.00
-58.99
822
164400
-44.65
874
174800
-41.14
No
41000
246000
57,000
342,000.00
39.02
35,556
213,336.00
-13.28
48,024
288144
17.13
43,750
262500
6.71
No
48000
288000
37,500
225,000.00
-21.88
26,667
160,002.00
-44.44
36,018
216108
-24.96
27,500
165000
-42.71
No
3900
23400
9,000
54,000.00
130.77
13,333
79,998.00
241.87
18,009
108054
361.77
3,750
22500
-3.85
No
4120
24720
12,750
76,500.00
209.47
15,000
90,000.00
264.08
20,260
121560
391.75
3,750
22500
-8.98
No
4000
24000
12,750
76,500.00
218.75
12,778
76,668.00
219.45
17,259
103554
331.48
3,375
20250
-15.63
12720
76320
18,000
108,000.00
41.51
31,111
186,666.00
144.58
42,021
252126
230.35
6,125
36750
-51.85
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P58
MUGHALS PAKISTAN (PVT.) LTD.
SECTION-E MISCELLANEOUS
(Ref. Specs 5100)
PF-E-01
PF-F-01
PF-F-02
PF-F-03
PF-F-04
PF-F-05
including
jointing
and
sealing
STORM DRAINAGE
PLUMBING WORKS
Engineer's Estimate
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
PF-G-01
Rft
Rft
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
10
220
2200
450
150
630
94500
1,125
SUB-TOTAL (PART F)
7,381,577.00
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P59
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
4,500.00
104.55
478
844
168,750.00
78.57
10,315,760.00
39.75
Total Amount
(Rs.)
(f)
4,780.00
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
117.27
645
6450
1,141
126,600.00
33.97
5,982,468.00
-18.95
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
193.18
188
1880
-14.55
363
171150
81.11
8728333
18.24
54450
-42.38
7340506
-0.56
Rft
245
100
24500
263
64,435.00
163.00
73
17,885.00
-27.00
102
24990
2.00
188
46060
88.00
Rft
90
128
11520
285
25,650.00
122.66
106
9,540.00
-17.19
146
13140
14.06
263
23670
105.47
Rft
135
170
22950
338
45,630.00
98.82
211
28,485.00
24.12
293
39555
72.35
350
47250
105.88
Rft
25
235
5875
563
14,075.00
139.57
267
6,675.00
13.62
370
9250
57.45
450
11250
91.49
Rft
10
348
3480
675
6,750.00
93.97
400
4,000.00
14.94
554
5540
59.20
544
5440
56.32
Rft
50
512
25600
975
48,750.00
90.43
528
26,400.00
3.13
731
36550
42.77
675
33750
31.84
(a) 1 inch
Rft
50
335
16750
315
15,750.00
-5.97
100
5,000.00
-70.15
139
6950
-58.51
188
9400
-43.88
Rft
20
508
10160
398
7,960.00
-21.65
122
2,440.00
-75.98
169
3380
-66.73
244
4880
-51.97
Rft
10
550
446
4,460.00
-18.91
139
1,390.00
-74.73
192
1920
-65.09
288
2880
-47.64
(d) 2 inches
Rft
25
675
5500
.
16875
13,125.00
-22.22
183
4,575.00
-72.89
254
6350
-62.37
370
9250
-45.19
Rft
50
905
45250
803
40,150.00
-11.27
417
20,850.00
-53.92
577
28850
-36.24
476
23800
-47.40
(f) 3 inches
Rft
170
1,090
185300
1,035
175,950.00
-5.05
456
77,520.00
-58.17
631
107270
-42.11
608
103360
-44.22
(g) 4 inches
Rft
170
1,490
253300
1,575
267,750.00
5.70
609
103,530.00
-59.13
844
143480
-43.36
874
148580
-41.34
No
840
2520
1,500
4,500.00
78.57
750
2,250.00
-10.71
1,039
3117
23.69
688
2064
-18.10
No
1,060
3180
2,250
6,750.00
112.26
778
2,334.00
-26.60
1,078
3234
1.70
875
2625
-17.45
(c) 1 inch
No
1,350
1350
3,300
3,300.00
144.44
889
889.00
-34.15
1,232
1232
-8.74
1,375
1375
1.85
No
1,830
1830
3,750
3,750.00
104.92
2,000
2,000.00
9.29
2,772
2772
51.48
1,750
1750
-4.37
No
2,370
2370
4,500
4,500.00
89.87
2,444
2,444.00
3.12
3,388
3388
42.95
2,250
2250
-5.06
(g) 2 inches
No
3,345
6690
6,300
12,600.00
88.34
3,111
6,222.00
-7.00
4,312
8624
28.91
3,000
6000
-10.31
(h) 3 inches
No
9,100
36400
27,000
108,000.00
196.70
8,000
32,000.00
-12.09
11,087
44348
21.84
17,500
70000
92.31
(i) 4 inches
No
17,050
136400
45,000
360,000.00
163.93
11,111
88,888.00
-34.83
15,399
123192
-9.68
27,500
220000
61.29
PG-A-02
PG-A-03
525
PLUMBING WORKS
Item No.
Engineer's Estimate
Description
Unit
Quantity
(a)
(b)
(c )
PG-A-04
PG-A-05
PG-A-06
PG-A-07
PG-B-02
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
(d)
Total Amount
(Rs.)
(f)
No
26,400
52800
7,500
15,000.00
-71.59
17,778
35,556.00
No
38,300
76600
10,500
21,000.00
-72.58
24,444
48,888.00
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
(a) 4 inches
No
25,000
50000
37,500
75,000.00
50.00
27,778
(b) 6 inches
No
39,000
78000
52,500
105,000.00
34.62
No
10,530
10530
1,500
1,500.00
(b) 2 inches
No
16,450
65800
2,025
No
10,000
20000
(b) 2 inches
(c) 4 inches
No
14,000
84000
No
20,000
(d) 6 inches
No
30,000
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-32.66
24,638
49276
-36.18
33,878
67756
55,556.00
11.11
38,498
76996
35,556
71,112.00
-8.83
49,270
-85.75
50,000
50,000.00
374.83
8,100.00
-87.69
100,000
400,000.00
4,500
9,000.00
-55.00
7,778
6,000
36,000.00
11,111
80000
7,500
30,000.00
-57.14
#DIV/0!
-62.50
#DIV/0!
13,333
60000
9,750
19,500.00
-67.50
22,222
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-6.67
31,250
62500
18.37
-11.55
40,000
80000
4.44
53.99
17,500
35000
-30.00
98540
26.33
27,500
55000
-29.49
69,296
69296
558.08
68,750
68750
552.90
507.90
138,591
554364
742.50
87,500
350000
431.91
15,556.00
-22.22
10,779
21558
7.79
5,000
10000
-50.00
66,666.00
15,399
92394
41250
18,479
73916
9.99
#DIV/0!
-7.61
#DIV/0!
6,875
53,332.00
-20.64
#DIV/0!
-33.34
#DIV/0!
11,875
47500
-50.89
#DIV/0!
-40.63
#DIV/0!
44,444.00
-25.93
30,798
61596
2.66
18,750
37500
-37.50
84.83
SANITARY
Rft
10
633
6330
2,025
20,250.00
219.91
844
8,440.00
33.33
1,170
11700
Rft
180
488
87840
1,275
229,500.00
556
100,080.00
138600
Rft
320
223
71360
1,088
348,160.00
478
152,960.00
13.93
#DIV/0!
114.35
770
161.27
#DIV/0!
387.89
662
Rft
160
158
25280
600
96,000.00
279.75
233
37,280.00
47.47
Rft
80
133
10640
450
36,000.00
238.35
133
10,640.00
0.00
No
1,950
11700
9,750
58,500.00
400.00
2,000
12,000.00
No
12
1,070
12840
9,750
117,000.00
811.21
1,667
No
2,100
4200
4,500
9,000.00
114.29
No
1,300
5200
3,750
15,000.00
188.46
PG-B-03
PG-B-04
PG-B-05
Unit Rate
(Rs.)
(e)
CONFIDENTIAL
2580(ISE)-PLUMBING-P60
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
SECTION-B
DRAINAGE
(Ref. Specs 5100)
PG-B-01
1,075
10750
69.83
656
118080
211840
57.79
#DIV/0!
196.86
525
168000
34.43
#DIV/0!
135.43
323
51680
104.43
313
50080
98.10
185
14800
39.10
219
17520
64.66
2.56
2,772
16632
42.15
3,125
18750
60.26
20,004.00
55.79
2,310
27720
115.89
1,938
23256
81.12
2,444
4,888.00
16.38
3,388
6776
61.33
938
1876
-55.33
2,000
8,000.00
53.85
2,772
11088
113.23
625
2500
-51.92
PLUMBING WORKS
Item No.
Description
Unit
Quantity
(b)
(c )
No
CONFIDENTIAL
2580(ISE)-PLUMBING-P61
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Total Amount
Engineer's Estimate
(Rs.)
(f)
4,500.00
1,507.14
#DIV/0!
6,000.00
1,263.64
#DIV/0!
(d)
1
Unit Rate
(Rs.)
(e)
280
Total Amount
(Rs.)
(f)
280
Unit Rate
(Rs.)
(e)
4,500
No
220
440
3,000
No
195
195
2,250
2,250.00
1,053.85
889
Rft
12
1,050
12600
30,000
360,000.00
2,757.14
Rft
18
620
11160
22,500
405,000.00
3,529.03
(a)
(a) 6 inches (160mm)
(b) 4 inches (110mm)
(c) 3 inches (80mm)
PG-B-06
Engineer's Estimate
Unit Rate
(Rs.)
(e)
2,222
Total Amount
(Rs.)
(f)
2,222.00
%age above/below
Engineer's Estimate
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
3,080
Total Amount
(Rs.)
(f)
3080
1,848
3696
1,000.00
#DIV/0!
740.00
#DIV/0!
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
750
Total Amount
(Rs.)
(f)
750
500
1000
167.86
#DIV/0!
127.27
#DIV/0!
2,666.00
693.57
#DIV/0!
505.91
#DIV/0!
889.00
355.90
1,232
1232
531.79
375
375
92.31
2,222
26,664.00
111.62
3,080
36960
193.33
625
7500
-40.48
1,333
23,994.00
115.00
1,848
33264
198.06
500
9000
-19.35
1,333
PLUMBING WORKS
Item No.
(a)
Description
PG-C-02
PG-C-03
PG-C-04
PG-C-05
PG-C-06
(c )
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
No
60,500
544500
42,000
378,000.00
-30.58
28,889
260,001.00
No
21,200
42400
30,000
60,000.00
41.51
22,222
No
20,430
102150
37,500
187,500.00
83.55
No
13,360
53440
22,500
90,000.00
No
11,780
11780
30,000
No
52,400
104800
No
11
3,850
No
No
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-52.25
40,037
360333
44,444.00
4.82
30,798
16,667
83,335.00
-18.42
68.41
16,667
66,668.00
30,000.00
154.67
13,333
30,000
60,000.00
-42.75
42350
7,500
82,500.00
20,150
20150
22,500
11,840
106560
No
8,570
No
No
FIXTURES
Quantity
CONFIDENTIAL
2580(ISE)-PLUMBING-P62
MUGHALS PAKISTAN (PVT.) LTD.
Total Amount
(Rs.)
(f)
(b)
Unit
Unit Rate
(Rs.)
(e)
SECTION-C
SANITARY
FITTINGS
(Ref. Specs 5100)
PG-C-01
Engineer's Estimate
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
-33.82
52,500
472500
-13.22
61596
45.27
17,500
35000
-17.45
23,099
115495
13.06
22,500
112500
10.13
24.75
23,099
92396
72.90
10,000
40000
-25.15
13,333.00
13.18
18,479
18479
56.87
11,125
11125
-5.56
13,333
26,666.00
-74.56
18,479
36958
-64.73
9,875
19750
-81.15
94.81
3,111
34,221.00
-19.19
4,312
47432
12.00
2,375
26125
-38.31
22,500.00
11.66
11,111
11,111.00
-44.86
15,399
15399
-23.58
16,250
16250
-19.35
15,000
135,000.00
26.69
10,556
95,004.00
-10.84
14,629
131661
23.56
8,125
73125
-31.38
25710
12,000
36,000.00
40.02
10,000
30,000.00
16.69
13,859
41577
61.72
10,000
30000
16.69
1,810
3620
1,500
3,000.00
-17.13
1,111
2,222.00
-38.62
1,540
3080
-14.92
1,125
2250
-37.85
4,760
42840
9,000
81,000.00
89.08
3,333
29,997.00
-29.98
4,620
41580
-2.94
6,875
61875
44.43
No
11
3,550
39050
2,250
24,750.00
-36.62
1,333
14,663.00
-62.45
1,848
20328
-47.94
7,500
82500
111.27
No
5,320
42560
3,750
30,000.00
-29.51
2,222
17,776.00
-58.23
3,080
24640
-42.11
5,000
40000
-6.02
Sft
26
392
10192
300
7,800.00
-23.47
222
5,772.00
-43.37
308
8008
-21.43
188
4888
-52.04
&
PG-D-01
PG-D-02
PG-D-03
PG-D-04
PG-D-05
PG-D-06
PG-D-07
PG-D-08
PG-D-09
PLUMBING WORKS
Engineer's Estimate
Item No.
Description
Unit
Quantity
(a)
(b)
(c )
PG-D-10
%age above/below
Engineer's Estimate
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
No
2,480
12400
11,250
56,250.00
353.63
5,556
27,780.00
No
6,390
57510
3,750
33,750.00
-41.31
2,222
No
30
2,050
61500
1,500
45,000.00
-26.83
PG-D-13
No
23250
69750
12,000
36,000.00
PG-D-14
No
12
19,750
237000
10,500
No
50,000
50000
Job
50,000
No
75
Rft
(b) 2 inches
Rft
PG-D-11
PG-D-12
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P63
MUGHALS PAKISTAN (PVT.) LTD.
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
124.03
7,700
38500
19,998.00
-65.23
3,080
1,333
39,990.00
-34.98
-48.39
4,444
13,332.00
126,000.00
-46.84
17,778
82,500
82,500.00
65.00
50000
37,500
37,500.00
320
24000
750
180
550
99000
10
675
6750
Rft
80
905
Rft
200
No
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
210.48
4,375
21875
76.41
27720
-51.80
344
3096
-94.62
1,848
55440
-9.85
344
10320
-83.22
-80.89
6,160
18480
-73.51
5,000
15000
-78.49
213,336.00
-9.98
24,638
295656
24.75
21,250
255000
7.59
55,556
55,556.00
11.11
76,995
76995
53.99
62,500
62500
25.00
-25.00
111,111
111,111.00
122.22
153,990
153990
207.98
100,000
100000
100.00
56,250.00
134.38
667
50,025.00
108.44
924
69300
188.75
375
28125
17.19
446
80,280.00
-18.91
139
25,020.00
-74.73
192
34560
-65.09
288
51840
-47.64
525
5,250.00
-22.22
183
1,830.00
-72.89
254
2540
-62.37
370
3700
-45.19
72400
803
64,240.00
-11.27
417
33,360.00
-53.92
577
46160
-36.24
476
38080
-47.40
1490
298000
1,575
315,000.00
5.70
609
121,800.00
-59.13
844
168800
-43.36
874
174800
-41.34
41000
82000
57,000
114,000.00
39.02
35,556
71,112.00
-13.28
49,277
98554
20.19
43,750
87500
6.71
No
48000
96000
37,500
75,000.00
-21.88
26,667
53,334.00
-44.44
36,958
73916
-23.00
27,500
55000
-42.71
No
3900
7800
9,000
18,000.00
130.77
13,333
26,666.00
241.87
18,479
36958
373.82
3,750
7500
-3.85
No
4120
8240
12,750
25,500.00
209.47
15,000
30,000.00
264.08
20,789
41578
404.59
3,750
7500
-8.98
No
4000
8000
12,750
25,500.00
218.75
12,778
25,556.00
219.45
17,709
35418
342.73
3,375
6750
-15.63
No
12720
25440
18,000
36,000.00
41.51
31,111
62,222.00
144.58
43,117
86234
238.97
6,125
12250
-51.85
SECTION-E MISCELLANEOUS
(Ref. Specs 5100, 5280)
PG-E-01
PG-E-02
PG-E-03
PG-F-01
PG-F-02
PG-F-03
PG-F-04
PG-F-05
including
jointing
and
sealing
PLUMBING WORKS
Item No.
(a)
SECTION-G
PG-G-01
PG-G-02
Engineer's Estimate
Description
Unit
Quantity
(b)
(c )
(d)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
CONFIDENTIAL
2580(ISE)-PLUMBING-P64
MUGHALS PAKISTAN (PVT.) LTD.
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
GUARANTEE ENGINEERS
%age above/below
Engineer's
Estimate
Unit Rate
(Rs.)
(e)
Total Amount
(Rs.)
(f)
%age above/below
Engineer's
Estimate
STORM DRAINAGE
Rft
20
223
4460
450
9,000.00
101.79
478
9,560.00
114.35
662
13240
196.86
188
3760
-15.70
Rft
150
633
94950
1,125
168,750.00
77.73
844
126,600.00
33.33
1,170
175500
84.83
363
54450
-42.65
No
2500
10000
18,000
72,000.00
620.00
6,667
26,668.00
166.68
9,239
36956
269.56
5,625
22500
125.00
No
3500
14000
22,500
90,000.00
542.86
14,444
57,776.00
312.69
20,019
80076
471.97
8,750
35000
150.00
3,634,999.00
-14.21
5037425
18.89
SUB-TOTAL (PART G)
4236897
Part A
16998652
Part B
Part C
6,060,915.00
43.05 AL (PART G)
4077005
14,678,989.00
11,439,734.00
24,739,321.00
9,730,067.00
4785259
7,678,150.00
4,514,633.00
5,152,979.00
5,272,587.00
6529325
10,575,960.00
5,488,404.00
6,874,128.00
6,739,309.00
Part D
7114052
10,257,305.00
5,831,581.00
7,413,403.00
6,943,387.00
Part E
7146927
10,088,510.00
6,492,468.00
7,474,535.00
6,780,141.00
Part F
7381577
10,315,760.00
5,982,468.00
8,728,333.00
7,340,506.00
Part G
4236897
GRAND TOTAL (PART A TO G)
54,192,689
6,060,915.00
69,655,589
28.53
3,634,999.00
43,384,287
-19.94
5,037,425.00
65,420,124
20.72
4,077,005.00
46,883,002
-3.77
-13.49