You are on page 1of 8

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

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

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

Unit

Rate (Rs.)

Amount (Rs.)

3

303.71

47478.98

3

5316.24

51944.98

3

8189.30

240044.76

3

M

M

M

06-06-a-03

97.706

M

9074.66

886648.73

6-07-c

10.00

Tonne

121899.37

1218993.70

6

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

7-04-a-05

6.691

M

3

7608.81

50910.55

7

in (1:6) cement sand mortar.
Pacca Brickwork in Ground Floor

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

13.381
13.381

M
3
M

3

8300.40
6997.38

111067.65
93631.94

11-11-b

641.264

M2

229.50

147170.09

11-18-a+1131

117.10

M2

282.70

33104.17

25-47-b

14.87

M2

8441.35

125522.87

M2

280.82

360159.51

5

(b) Cement Sand Mortar (1:3)
8 PCC (1:2:4) couping
9 Cement plaster in (1:5) upto 20' height
1/2" thick
10 Cement pointing struck joint on walls upto
20' height in the ratio (1:2)
11 Providing/Fixing Steel Gate complete
in all respect.
12 P/A two coats of weather shield of approved
quality on external surface I/c preparation of
surface and as per instruction of the engineer
incharge.
13 Supply/Fixing Security wall through
gate complete in all respect

13-38(a+b) 1282.528
NSI

2

Nos
85000.00
Total Rs= >

170000.00

3536677.94

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

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

laying in position making joint and fastening I/c cost of binding of steel reinfocement (also I/c removal of rust from bars) Deformed Bars Grade-40 P/L 1/2" thick Mosaic flooring in floors using grey cement consisting of 1/2" mosaic topping of one part of cement and marble powder in the ratio of (3:1) & two parts of marble chips .bending.compacting.dressing.I/c rubbing.35 16477.02 06-06-b-03 2.42 15-52 12. Quantity Unit Rate (Rs.13 06-06-a-03 8.) Amount (Rs.32 3.131 M 3 6997. lintels.columns.64 For one number Rs => 479923. Providing/Fixing stair railing of 2.38 7914. ( In Shingle/ Gravel ) 2 P/L plain cement concrete (1:4:8) including placing.167 M2 232.WATCH TOWER / CHECK POST S.00 M 1783.29 Tonne 122899.57 . Reinforced cement concrete in roof slab.85 22159.00 10-22-a 21.24 16374.029 complete in all respect 13 Providing/Fixing Steel Gate complete in all respect.496 M 3 303.watering & ramming lead upto 3-23-d 50 m and lift upto 1.37 158540.finishing.195 M 3 8228.SUB WORK :.436 M 3 8189. complete in all respect Type-C (1:2:4) S & Fabricate MS re-inforcement for cement concrete I/c cutting.08 M 3 5316.64 11-23-a-03 95.16 8104.57 6-07-c 1.5" including GI pipe welded etc Providing/laying PCC (1:2:4) etc complete Pacca Brickwork in ground floor (a) cement sand mortar (1:6) 10 Cement plaster in (1:5) upto 20' height 1/2" thick 11 Distempering new surface 3-coats complet in all respect 25-37 6.68 30776.04 7-05-a-05 10.) 8. curing etc.39 10700.bridges and other structure including dag belling.64 For Four numbers WATCH TOWER / CHECK POST Rs => 1919694.16 25-47-b 1.girders and other structural members laid in situ or precast laid in position or prestressed members cast in situ.5 m.laid over 1" thick floor of pcc (1:2:4) I/c panneling not more than 16-sft .66 77615.71 2580.952 M2 8441. complete in all respect 4 5 6 7 8 9 Type-C (1:2:4) Reinforced cement concrete in foundation laid in position or prestressed members cast in situ.34 06-05-f 1.000 No 2564.553 M 3 9074.52 12 Wiring of light point 3/0.167 M2 85.polishing complete with finishing and as per direction of the engineer incharge. Total Rs= > 479923.No ITEM OF WORK MRS-2015 1 Excavation in foundation of building.0040 M2 1182.52 beams.complete as per direction of engineer 6-05-I 3 incharge.05 83884.97 11-09-b 95.refilling around structure with excavated earth.99 24847.30 19949.

MAIN HALL & EXTERNAL VERRANDAH /PARAPET WALL DETAIL ESTIMATE PART-C S.16 .86 11-11-b 180.laid over 1" thick floor of pcc (1:2:4) I/c panneling not more than 16-sft CSR-2013 Quantity Unit Rate (Rs.NAME OF WORK: REPAIR & REHABILITATION OF IMAMIA MASJID PHASE-V HAYATABAD PESHAWAR.50 41378.182 M3 8228.297 M2 229. SUB WORK :.No ITEM OF WORK 1 Pacca Brickwork in ground floor (a) cement sand mortar (1:6) 2 Cement plaster in (1:5) upto 20' height 1/2" thick 3 P/L 1/2" thick Mosaic flooring in floors using grey cement consisting of 1/2" mosaic topping of one part of cement and marble powder in the ratio of (3:1) & two parts of marble chips .) Amount (Rs.05 388215.) 7-05-a-05 47.

drawers.755 S.12 129230.I/c rubbing.00 NSI 9.preparation etc if any complete in all respect and as directed by the Engineer incharge.60 10-38-c 28.186 M2 9175.60 5 Nos 72000.00 32000. 3/4" thick Supply & Fixing of mina kari to dome P/A 3-coats of plastic emulsion approved quality shade I/c cost of preparation of surface filling.87 M2 1309.974 NSI 146. Glazed tiles 1/4" thick Dado.of printed tiles jointed in white cement and laid over 1:2 cement sand mortar3/4" thick I/c finishing Suply & fixing 5mm thick tinted glass complete in all respect P/A two coats of weather shield of approved quality on external surface I/c preparation of surface and as per instruction of the engineer incharge.polishing complete with finishing and as per direction of the engineer incharge.00 13-38(a+b) 413.82 116190.76 M2 280.63 88212.4 5 6 7 8 9 10 11 12 13 14 15 .5" thick complete in all respect P/Fixing wooden box type wardrobe 22''deep including 3/4" thick boxing and shelves and leaves made of Deodar Wood I/c hanger rods hard board back.5 tone AC split complete in all respect.00 7631.35 12-42-c 14. 10-22-a 9.00 360000.294 M2 1182.71 12-07-c 25.36 M2 258.38 18011.handles complete I/c three coats of enamel paint.00 31971.including cost of making and filling chases 15-52 complete with finish.99 10994.71 45636. NSI . canopy blades.029 PVC insulated bare cable (BSS-2004) in PVC pipe recessed in wall & complete with wooden boxes and housing switch with 3/16" white plastic sheet covering upto 30' length with piano switch only.) 20 Nos 2564.68 51293.00 7315.152 M2 11588. PCC (1:2:4) in flooring complete etc Provide & lay marble fine dresed marble flooring on surface.00 142667.No ITEM OF WORK CSR-2013 16 Wiring of light/fan/call bell point in 3/0.3 M 50.717 M2 2053.439 M2 1604.) Amount (Rs. First class deodar wood wrongth journey 1.and regulator 56" sweep.29 13-30(a+b) 552. 17 S/F 1.brass fittings.71 06-05-f 2.574 M3 6997.96 231105. Supply & Fixing Gypsim ceiling border complete Supply & Fixing of Energy saver 24-watts i/c holder complete in all respect S/E of best quality AC ceiling fan complete with GI rod.00 NSI 80 Nos 400.68 Quantity Unit Rate (Rs.13 19466.294 M2 3440.26 10-26-a 3.73 12-23-b 11.00 15-68-c 20 Nos 4410.

00 NSI 1 No 50000.00 NSI 6 Nos 80000.80 4808. Almplifier .88 5723.05 15-71-a 15-71-b 15-71-c 10 10 10 Nos Nos Nos 572.62 7326.00 50000.048 M2 2690.00 Total Rs => 480.00 NSI 1 No 200000.12 10-46-b 333.54 5 Nos 822.18 Wiring of 2/3 pin5-Amp plug point in 3/0.364 M2 2496.56 NSI 1 Job 50000.63 832286. 20 S & E Single Phase Auto Circuit Breakers ( Imported ) (a) 6 Amp (b) 15 Amp (c. Supply & Installation 32" LED of approved Brand 26 (Samsung or Sony) Suplly & Fixing sound system including 2speaker . Mike .00 4583386.00 50000.20 15.00 200000.41 4112.80 NSI 223.00 NSI 1 No 623000.40 .00 480000.) 20 Amp 21 S/F carpet (Printed Janmaz) complete 22 Supply/Fixing Ceramic Tiles 1/4" thick on floor complete in all respect 23 Supply/Fixing of Steel barrier of approved size & specification complete Supply/Installation of static zoom CCTV Camera 24 complete in all respect of approved specificaion.029 PVC insulated bare cable (BSS-2004) in PVC pipe recessed in wall & complete with wooden boxes for housing plug units with 3/16" thick white plastic sheet covering upto 20' length with combined/separate wall socket and switch including cost of making and filling chase complete to finish.38 480. 19 Supply and erection of enclosed switch of bakelite DP approved quality 15/30 Amp fixed on wooden board on surface or wooden recessed box with 3/16" thick white plastic sheet covering complete.88 623000.00 599999. 25 Supply & Installation Digital Video Recorder (DVR) of approved specification. Cable etc as per 27 directions of Engineer Incharge 15-51 10 Nos 732.80 4808.

92 Add 0.68 10. HAYATABAD .40 Total = > 10039758.341 ASSISTNAT DIRECTOR (BLDG) PDA.97 G.Total Say in Million 10340951.79 Add 2.No Name of Sub-Work Amount (Rs. PESHAWAR.94 B) WATCH TOWER / CHECK POST 1919694.PESHAWAR DEVELOPMENT AUTHORITY GENERAL ABSTRACT OF COST NAME OF WORK: REPAIR & REHABILITATION OF IMAMIA MASJID PHASE-V HAYATABAD HAYATABAD.) A) EXTERNAL BOUNDARY WALL 3536677.57 C) MAIN HALL & EXTERNAL VERRANDAH /PARAPET WALL 4583386. S.5% PDA over Head Charges 250993.5% contingencies 50198.

P-14 .

3.2 5019.22672 1.65236 10.03976 200795.919695 19.536678 35.879 100 .583386 45.12092 4.