You are on page 1of 18

COST ESTIMATE

Name of Work:-Const. of office building for District Attorney/District Public


Prosecutors & Special Public Prosecutors.

S.No Description Qty Rate Unit Amount


1 Land Development. 5445.00 30.00 P.sft 163350.00

2 Const. of Building. 1422.00 3000.00 P.sft 4266000.00

3 Const. of Compound Wall and Steel Gate. 300.00 1500.00 P.sft 450000.00

Total 4879350.00

4 Add 3% Contingencies. 146380.50

5 Supply of Furniture. 474000.00

Land Compensation i/c Cutting charges of


6 1.00 1300000 P.Knl 1300000.00
Trees.

Total 6799730.50

Say 6800000.00

Assistant Executive Engineer Executive Engineer


B&R Sub Division GB PWD B&R Division GB PWD
Hunza Hunza/Nagar
COST ESTIMATE

Name of Work:-Const. of Residential Accommodation District Attorney


/District Public Prosecutors in GB.

Sub Head:- Const. of Cat-II Qtr. At Aliabad Hunza.

S.No Description Qty Rate Unit Amount

1 Land Development. 5445.00 40.00 P.sft 217800.00

2 Const. of Building. 2500.00 3200.00 P.sft 8000000.00

3 Const. of Compound Wall and Steel Gate. 300.00 2000.00 P.sft 600000.00

Total 8817800.00

4 Add 3% Contingencies. 264534.00

Land Compensation / Cutting charges of


5 2.00 1300000 P.Knl 2600000.00
Trees

Total 11682334.00

Assistant Executive Engineer Executive Engineer


B&R Sub Division GB PWD B&R Division GB PWD
Hunza Hunza/Nagar
ABSTRACT OF COST

Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public


Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)

Sub Head :- Land Development

S.# Description of Items. Qty Rate Unit Amount


1 a) Cutting to required gradient in hard rock by blasting i/c sorting
out and stacking serviceable & unserviceable materials
separately complete with levelling and dressing as required,
lead upto one chain (30.5 R.m) average and lift upto 5ft (1.5m).
(SR-12/12). 6169.40 2285.58 %cft 141006.57
.b) Cutting to a required gradient in soft or disintegrated rock by
hammering and chiselling and jumper work i/c sorting out and
stacking serviceable & unserviceable materials separately
complete with levelling & dressing as required, lead upto one
chain (30.5 R.m) average & lift upto 5ft.(SR-11/12).
6169.40 3731.68 %cft 230222.27
.c) Cutting to a required gradient in all kinds of soil (except rock
murum and gravelly soil) and filling and excavated stuff in 6"
(152 mm) layers in depression, where required or disposing the
same complete with levelling, dressing and watering the filling
and consolidation etc. as required, lead upto one chain (30.5
Rm) average, and lift upto 5 feet (1.52 Rm).(SR-6/11).
18508.20 634.99 %Cft 117525.22
2 Excavation for foundation trenches and drains in gravelly soil
and back filling the excavated material in foundation trenches
plinth or under floor i/c braking clods, watering, consolidation
by ramming in layers not exceeding 9 inches (229 mm) in depth
to full compaction, dressing and disposal of surplus excavated
stuff as directed lead upto one chain (30.5 R.m) and lift upto 5
feet (1.52 m). (SR-2/17).
525.00 613.14 %Cft 3218.99
3 Providing and laying 1:4:8( 1 cement 4 sand and 8 course
agregate) cement concrete using graded stone ballast 2 " (51
mm) and down gauge in foundation including levelling,
compacting and currietc, complete.(SR-13/29). 175.00 10415.44 %Cft 18227.02
4 Providing and laying uncoursed rubble masonry in cement
mortar 1:6 in foundation, plinth and basement i/c scaffolding,
curing etc complete. (SR-1/119). 1750.00 11146.15 %Cft 195057.63
5 P/L 1:2:4 (1 cement 2 sand and 4 coarse aggregate) cement
concrete usiging graded gravel (bajri) 2" (51 mm) and down
guage in foundation including leveling, compacting and curing
etc complete. (SR-7/28) 32.00 14300.92 %cft 4576.29

Total 709833.98

Add 30% above on SR Items i:e Rs. 709833.98 212950.19

Total: - 922784.18

Say: - 922784.00

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST

Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public


Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)

Sub Head:- Building Work


S.# Description of Items. Qty Rate Unit Amount
1 2 3 4 5 6
1 Excavation for foundation trenches and drains in gravelly soil and
back filling the excavated material in foundation trenches plinth or
under floor i/c braking clods, watering, consolidation by ramming in
layers not exceeding 9 inches (229 mm) in depth to full compaction,
dressing and disposal of surplus excavated stuff as directed lead upto
one chain (30.5 R.m) and lift upto 5 feet (1.52 m). (SR-2/17).
3705.50 613.14 %Cft 22719.90
2 Providing and laying 1:4:8( 1 cement 4 sand and 8 course agregate)
cement concrete using graded stone ballast 2 " (51 mm) and down
gauge in foundation including levelling, compacting and currietc,
complete.(SR-13/29). 1350.94 10415.44 %Cft 140706.35
3 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" (19 mm) and down gauge having minimum works
cube crushing strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in column footing of required
shape including for work and its removal compacting and curing etc
complete but excluding the cost of reinforcement in foundation
basement and plinth. (SR-1/135).
354.37 16626.18 %cft 58918.19
4 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" (19 mm) and down gauge having minimum works
cube crushing strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in column of required shape etc
complete in F/Plinth. (SR-4/135) 117.18 17874.80 %cft 20945.69
5 Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement i/c scaffolding, curing etc
complete. (SR-1/119). 361.23 11146.15 %Cft 40263.24
6 Providing and Laying 2" (51mm) thick damp proof course with
cement concrete 1:2:4 cast in situ using graded sreened bajri of 3/4"
(19mm) and down guage mixed with any approved water proofing
agent i/c compacting, curing form work and its removal etc complete
but excluding the cost of water proofing agent. (SR-3/47).
240.81 2698.81 %sft 6499.00
7 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" (19 mm) and down gauge having minimum works
cube crushing strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in plinth beam of required shape
etc complete. (SR-8/136). 540.59 17284.23 %cft 93436.82
8 Supplying, stacking, speading and filling stones of required size to
required slope from approved quarries in plinth or under floor
including filling voids with spawl and chips and consolidation by
ramming layers not exceeding 9 inches (229 mm) in depth to full
compaction lift upto 5 feet(1.52 m) (SR-12/26) 2104.20 2207.48 %Cft 46449.79
9 Providing and laying 1:3:6 cement concrete hollow block masonry of
any thickness using graded screened bajri 1/2" (13mm) and down
guage set in cement mortar 1:6 i/c scaffolding, raking out joints and
curing etc complete in basement and ground floor superstructure. (SR-
1/87 + 13/88 + 19/88).
2190.24 12353.41 %cft 270569.33
10 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" inch (19 mm) and down gauge having a minimum
works cube crushing strength of 2250 lbs. per sq inch (15.52 N/mm2)
at 28 days with a mix not leaner than 1:2:4 and columns of
square or rectangular shape of regular section i/c form work
and its removal, compacting and curing etc. but the cost of
reinflrcement, in the ground floor.(SR-24/138).
185.62 21559.74 %Cft 40019.19
Total 740527.50
1 2 3 4 5 6
B/F 740527.50
11 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" (19 mm) and down gauge having minimum works
cube crushing strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in column of circular shape of
uniform section i/c form work and its removal, compacting and curing
etc but excluding the cost of reinforcement, in foundation basement
and plinth complete (SR-5/135).
11.03 20273.33 %cft 2236.15
12 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" and down gauge having a minimum works cube
crushing strength of 2250 lbs per sqr inch at 28 days with a mix not
leaner than 1:2:4 straight beams, lintels cantilever beams of required
shape or section i/c form work and its removal, compacting and curing
etc complete but excluding the cost of reinforcement, in basement and
groud floor. (SR-38/141)
285.07 19779.90 % cft 56386.56
13 P/L reinforced cement concrete using screened graded bajri 3/4" and
down gauge having a minimum works cube crushing strength of 2250
lbs per sq inch at 28 days with a mix not leaner than 1:2:4 in ordinary
slab 5" (127 mm) to 6" thick i/c from work and its removal
compacting & curing etc complete but excluding the cost of
reinforcement, in basement plinth & ground floor. (SR-56/144).
1499.58 19255.29 % cft 288748.48
14 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" and down gauge having a minimum works cube
crushing strength of 2250 lbs per sqr inch at 28 days with a mix not
leaner than 1:2:4 straight beams, lintels cantilever beams of required
shape or section i/c form work and its removal, compacting and curing
etc complete but excluding the cost of reinforcement, in basement and
groud floor(SR-50/143).
60.00 25100.93 % cft 15060.56
15 P/L of cold worked twisted ribbed steel reinforscement bars with
minimum yield srtess of 60,000 psi with and i/c the cost of
strsightening, curring, benging, binding, wastage,complete in all kinds
of RCC work (SR-168/159). 231.73 5633.30 P.cwt 1305404.61
16 P/L 1:2:4 (1 cement 2 sand and 4 coarse aggregate) cement concrete
usiging graded gravel (bajri) 1" ( 25 mm) and down guage in
foundation including leveling, compacting and curing etc complete.
(SR-8/28) 1735.25 14576.85 %cft 252944.79
17 1/2" (13mm) tjocl ce,emt [;aster 1:4 on walls and columns etc in
basement plinth, mezzanine and ground floor i/c making edges,
corners, and curing etc complete (SR-4/320) 7889.20 1865.06 %sft 147138.31
18 Providing and laying floor of 3/4" (19mm) thick white marble tiles
upto 36 sq. inch (232 sq.cm) size fine dressed on the surface without
winding in ground floor and laid over 1 inch (25 mm) thick lime
mortar 1:2 (one lime, two snd) setting the tiles with grey cement slurry
over lime mortar, jointing & washing the tiles with white cement
slurry including curing, rubbing and polishing etc. complete including
the cost of mortar. (SR-32/192)
388.00 15686.68 %.Sft 60864.32
19 Providing and laying floor of ( approx:1/4") thick glazed tiles 12" x
12" (304mm x 304mm) of master make (Pakistani) first grade in
ground floor laid over 1"(25mm) thick cement mortar 1:2 (1 cement
and 2 sand) including jointing and wahsing the tiles with white
cement slurry and curing etc. complete.. (SR-62/196) 654.39 16930.17 %.Sft 110789.34
20 Providing and Fixing with iron grills with required section of flat iron
as per approved design i/c welding all sides of the section at the
junction adn fixing with sunk iron screws, painting two coats of red
oxide paint etc. complete as required in any floor in masonry nor
concrete work. (SR-32/239). 172.76 150.27 P.Kg. 25960.65
21 Distemperinmg with vinyle distemper (ICI) dulux paintexof approved
make and shade iun two coats over and including cost of one
priminmg coat of lime wash i/c sand Papering, dusting, filling the
holes cracks & inequallities, if any, at any height in any floor etc (SR-
151/333)
7889.20 1115.42 %sft 87997.71
Total 3094058.98
1 2 3 4 5 6
B/F 3094058.98
22 Providing and fixing 1" (25 mm) dia, approved brass tubes with brass
sockets as curtain rods. (SR-20/299) 66.00 414.65 P.rft 27366.90
23 Proividing and fixing of M.S. moulded steel door frame of 4" x 2.5"
manufacture from mild steel sheet of 18guage conforming to BSS .
1245 having a single rebate size 1.5" x 1/2" with provision of 03 Nos.
M.S plate, section 1.5" x 1/4" (02 Nos. 6" long welded with frame at
not less than 10 points and 1 No., 12" long welded with frame at not
less than 20 points), with holes and threads for fixing steel hinges,
fitted with one locking box of same sheet (point welded inside the
frame), 6 Nos. and 6" long flat iron fixing lugs, of 1-1/4" x 3/16"
section, treated with special red oxide primer coat all around i/c
cutting holes and filling the cavity with cement concreate 1:2:4 etc in
any cloor at any height completed as directed by the Engineer in-
charge. (SR-43/240).
582.00 170.16 P.Rft. 99033.12
24 Proividing and fixing hot dipped galvanized partly panelled and partly
glazed single leaf steel doors made to crittal or equivalent standard and
of approved sections with G.I sheet of 16 guage i/c using approved
brass sections oxidized fittings, iron lugs, cutting holes and making
good damages to walls etc. complete as required in any floor. (SR-
9/236).
189.00 575.12 P.Sft. 108697.68
25 Proividing and fixing gilgle leaf steel doors made to crittal or
equivalent standard and of approved sections fully panelled with M.S.
sheet of 16 guage painted with two coats of red oxide paint i/c using
approved brass sections oxidized fittings, iron lugs, cutting holes and
making good damages to walls etc. complete as required in any floor.
(SR-5/235).
108.50 520.05 P.Sft. 56425.43
26 Proividing and fixing hot dipped galvanized fully glazed partly fixed
in partly hung steel windows and ventilators made to crittal or
equivalent standard & of approved sections i/c using approved brass
sections oxidized fittings, iron lugs, cutting holes & making good
damages to walls etc. complete as required in any floor. (SR-22/238).
125.00 483.93 P.Sft. 60491.25
27 P/L floor of with C.P brass screws carona main door lock with handle
(Japan make) of approved design and colour (No. 24001), cutting
wood etc, to required size, with two oprating keys as per direction of
the engineer in charge. (SR-55/301). 13.00 11128.46 Each 144669.98
28 Providing & Fixing of Door Closer. (MR). 13.00 1000.00 Each 13000.00
29 P/L 5 mm glass patties (panel strips) upto 1" (25 mm) depth in floor
and dado of any description in all floors. (SR-168/360) 351.00 9.67 P.rft 3394.17
30 Providing and laying in situ 1:2:4 cement concrete in walls more than
6" (152mm) in thickness in superstructure using screened graded bajri
3/4" (19mm) and down guage i/c compacting, curing, cost of form
work and its removal etc. complete in ground floor. (SR-5/53) 2999.16 19360.57 %cft 580654.47
31 Providing & Fixing of Chicken Mesh. (MR). 2999.16 30.00 P.Sft. 89974.80
32 Providing & Layign heated asphalt on ground floor roof at the rate of
20 Lbs. per hundred square feet (0.98 Kg per s.m) finished with
washed coarse sand 3 cubic feet per %sft. (0.086 c.m per s.m.) i/c
ramming with thappies etc complete. (SR-18/48). 2813.00 1593.49 %sft 44824.87
Total 4322591.65
Add 40% above on Steel Work i:e Rs. 1331365.25 532546.10
Add 30% above on Remaining Work i:e Rs. 2888251.59 866475.48
Total 5721613.23
Say 5721613.00

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST

Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public


Prosecutors in GB (Const: of residential accommodation for DA/DPP in Hunza)

Sub Head:- Wood Work


S.# Description of Items. Qty Rate Unit Amount
1 Providing and fixing of Kail/Safeda wood clean sawn
fixed in position.(AR/SR) 17.74 650.00 P.Cft 11531.00

2 Providing and fixing of Kail wood 1-1/2" thick best


quality fully glazed and fixed in position.(AR/SR) 66.00 85.00 P.sft 5610.00

Total 17141.00

Add 120% above on AR/SR items i:e Rs. 17141.00 20569.20

Total 37710.20

Say 37710.00

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public
Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)
Sub Head:- Water Supply & Sanitary Fitting.
S.# Description of Items. Qty Rate Unit Amount
1 2 3 4 5 6
1 Providing and Fixing best quality squatting type white glazed
earthenware W.C pan, Pakistani (of not less than 18 inches
clear opening as measured between flushing rims) complete
with and i/c the cost of 13.6 litrebest quality low level plastic
flushingv cistern with extra bends and,length with fittings, C.I
trap 4" (100mm) dia and making requisite number of holes in
walls, plinth and floor for pipe connection and making good in
cement concrete 1:2:4(SR-1/43)
5.00 3424.92 Each 17124.60
2 P/F best quality squatting type white glazed earthenware Basin
pan, Pakistani (of not less than 18" clear opening as measured
between fiushing rims) complete with and i/c the cost of 13.6
litre best quality etc complete. (SR-8/44).+(SR-10/44). 5.00 5931.97 Each 29659.85
3 Providing and Fixing 4" (dia C.I soil and vent pipes spun
including cutting and fitting and extra painting to match the
colour of the building and cartage within 10 miles(16.09 km).
(SR-1/50). 180.00 482.99 P.rft 86938.20
4 Providing and Fixing 2" (50 mm) dia C.I waste and vent pipes
i/c cutting fitting andextra painting to match the colour of
building and cartage within 10 miles (16.09 Km) (For spun pipe.
(SR-29/52). 144.00 307.29 P.rft 44249.76
5 Providing and Fixing 4" x 4" x 4" (100 mm x 100 mm x 100 mm)
dia C.I branch of the required degree with access doors rubber
washer 1/8" (3.2 mm) thick and bolts and nuts and extra
painting to match the colour of the building and cartage within
10 miles (16.09 km) for spun pipe.(SR-3/50).
5.00 2320.96 Each 11604.80
6 Providing and Fixing 4" x 2" (100mm x 50mm) dia C.I branch of
the required degree with access door rubber washer 1/8"
(3.2mm). Thick and bolts and nuts and extra painting to match
the colour of the building and cartage within 10 miles (16.09
Km). (for spun pipe). (SR-11/51). 5.00 2222.40 Each 11112.00
7 Providing and Fixing 4"(100mm)dia inlet and 4"(100mm)dia
outlet ofthe approved self clearing design with.C.Igrating with or
without a vent arm including cost of making requistee number
of holes in wall,plinth and floor for pipe connection and making
good in cement conrete 1:2:4.(SR-16/45).
5.00 838.98 Each 4194.90
8 Providing and Fixing GI pipes and specials, etc i/c fixing, cutting
and fitting, complete with and i/c the cost of cutting trench upto
2-1/2 feet (762 mm) deep, refilling, watering,ramming and
disposal of surplus earth within one chain and painting and
hessian cloth soaked in maxphalt composition wrapped tightly
round the pipes and testing to a pressure head of 200 feet
(61m) and cartage within 10 miles.(16.09km)(ILLM) 1/2"(15mm)
dia pipe.(SR-2/55).
500.00 85.26 P.rft 42630.00
9 Providing and Fixing GI pipes and specials, etc i/c fixing, cutting
and fitting, complete with and i/c the cost of cutting trench upto
2-1/2 feet (762 mm) deep, refilling, watering,ramming and
disposal of surplus earth within one chain and painting and
hessian cloth soaked in maxphalt composition wrapped tightly
round the pipes and testing to a pressure head of 200 feet
(61m) and cartage within 10 miles.(16.09km)(ILLM) 1/2"(15mm)
dia pipe.(SR-1/55).
500.00 68.32 P.rft 34160.00
10 Providing and Fixing 1/2" dia (15mm) brass bib cocks (SR-
1/58). 20.00 389.75 Each 7795.00
Total: - 289469.11
1 2 3 4 5 6
B.F: - 289469.11
11 Providing and Fixing 1/2" dia (15mm) brass stop cocks (SR-
3/58) 5.00 279.75 Each 1398.75
12 Providing and Fixing Looking Mirror Glass(MR). 5.00 800.00 Each 4000.00
13 Providing and Fixing royal bath room accessories of set of 7
pieces consist of one cosmetic shelf, one towel rod with
bracket, one soap dish, one tooth brush holder with glass and
cover, one tissue paper holder one double hook one towel ring
etc complete of approved quality as per direction of Engineer
in-charge. (SR-11/47). 5.00 4316.62 Each 21583.10
14 Providing and Fixing M.S.clamps of the approved design
to3"(80mm) dia C.I pipe sockets including the cost of cutting
and making good to wall or M.S Bolts and nuts built3"(80mm)
into walls including pipe distance pieces and extra painting to
match the colour of the building and cartage within10
miles(16.09Km)(for spun pipe)(SR-19/51). 10.00 123.95 Each 1239.50
15 Providing and Fixing gun-metal non-return valves with male and
female ends as required. 3/4 inches(20mm) dia.(SR-28/60).
5.00 734.01 Each 3670.05
16 Providing and Fixing gun-metal non-return valves with male and
female ends as required. 1/2 inches(15mm) dia.(SR-27/60).
5.00 569.01 Each 2845.05
17 Providing manhole type"A" size 2 ft x 1-1/2 ft or (610 mm x 457
mm) (inside dimension)x 2feet (610 mm) deep as per approved
design and specification ccomplete for 4" (100 to 305 mm) dia
pipes upto 3 ft-11 inch(1.19 m) depth with cast iron cover and
frame 16"(100 mm) dia inside (weight=Cwt.1 Qtr/0 or 63.5 Kg.
fixed in 4 "(100 mm)thick RCC 1:2:4 slab, 8"(203 mm) thick c.c
1:3:6 in foundation 1:2:4 c.c in benching, 1/2"(13mm) thick
cement plaster in 1:3 C.M. to all inside surface, channels and
bencing etc. and to top including making requisite umber of
main and branch channels but excluding the cost of excavation
back filling and branch channels but manhole cover and
frame(SR-1/79).
5.00 6481.67 Each 32408.35
18 Const: of Septic tank of innter size (8'x5'x5') diamention 5ft
deep as epr approved design and specificaition with 18" dia
cost iron cover and frame fixed in RCC 1:2:4 slab 6" thick 8"
thick block masonary walls in C.C 1:3:6 set in 1:4 cement
mortar C.C 1:3:6 in foundation 1/2" thick cement sand plaster
1:3 to all inside walls surfaces & to curing excavation back filling
& disposal of surplus earth complete. (MR)
5.00 35000.00 Each 175000.00
19 Const: of Sockage pit upto depth of 16ft deep and 9ft dia 18"
dia thick dry stone masonary upto 15ft depth and boulders
filling upto 12ft depth covered with RCC slab 6" thick i/c cost of
excavation back filling and disposal of surplus stuff upto 100ft
lead etc complete. (MR). 1.00 30000.00 Each 30000.00

Total: - 561613.91

Add 30% above on all SR items i.e Rs. 352613.91 (+) 105784.17

Total 667398.08

Say 667398.00

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public
Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)

Sub Head:- Const: of Compound Wall.


S.# Description of Items. Qty Rate Unit Amount

1 Excavation for foundation trenches and drains in all kinds of murum


soil and back filling the excavated material in foundation trenches
plinth or under floor including breaking clods, watering, consolidation
by ramming in layers not exceeding 9" (229 mm) in depth to full
compaction, dressing and disposal of surplus excavated stuff as
directed lead upto one chain (23.5 R.m) and lift 5 ft (1.52 m) (SR-
2/17).
1200.00 613.14 %cft 7357.68
2 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate)
cement concrete using graded gavel (bajri) 1 inch (25 mm) and sown
gauge in foundation i/c leveling , compacting and curing etc.
complete. (SR-14/29) 300.00 10505.04 %Cft 31515.12
3 P/L uncoursed rubble masonry in cement mortar 1:6 in foundation
plinth and basement including scaffolding, curing etc complete. (SR-
1/119). 562.50 11146.15 %cft 62697.09
4 Providing and Laying 2" (51mm) thick damp proof course with
cement concrete 1:2:4 cast in situ using graded sreened bajri of 3/4"
(19mm) and down guage mixed with any approved water proofing
agent i/c compacting, curing form work and its removal etc complete
but excluding the cost of water proofing agent. (SR-3/47).
375.00 2698.81 %sft 10120.54
5 Providing and laying 1:4:8 cement concrete solid block masonry 4" to
6" (102mm to 152 mm) thick using graded screened bajri 3/4" (19
mm) and down gauge set in lime cement mortar 1:1:6 i/c scaffolding,
raking out joints and curing etc complete in ground floor
superstructure. (SR-43/77).
2276.00 12683.86 %cft 288684.65

6 Providing and fixing of Steel Gate of Approved Design (MR). 96.00 1200.00 Each 115200.00

Total: - 515575.08

Add 30% above on all SR items i.e Rs. 400375.08 (+) 120112.53

Total 635687.61

Say 635688.00

Executive Engineer
B&R Division GB PWD
Hunza
GENERAL ABSTRACT OF COST

Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public


Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)

Building Work: -
S.# Description of Items. Amount

1 Sub Head :- Civil Work: - 5721613.00

2 Sub Head:- Wood Work 37710.00

3 Sub Head:- Internal Electrification. 500000.00

Total: 6259323.00

Executive Engineer
B&R Division GB PWD
Hunza
GENERAL ABSTRACT OF COST

Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public


Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)

S.# Description of Items. Amount

1 Sub Head :- Land Development 922784.00

2 Sub Head:- Building Work 6259323.00

3 Sub Head:- Water Supply & Sanitary Fitting. 667398.00

4 Sub Head:- Const: of Compound Wall. 635688.00

Total: 8485193.00

5 Add 3% Contingencies 254555.79

6 Land Compensation i/c 15% Land Acquisition Charges (01 Kanal). 1200000.00

7 Cutting charges of trees/structures. 500000.00

Total: 10439748.79

Executive Engineer
B&R Division GB PWD
Hunza
GENERAL ABSTRACT

Name of Work:- Const. of Residential Accommodation for District Attorneys/District Public


Prosecutors in GB (Const of residential accommodation for DA/DPP in Hunza)

Estimated Saving Excess


S.# Sub Heads PC-I Cost
Cost (+) (-)

1 Sub Head :- Land Development 0.250 0.923 0.000 0.673

2 Sub Head:- Building Work 7.500 6.259 1.241 0.000


Sub Head:- Water Supply & Sanitary
3 0.750 0.667 0.083 0.000
Fitting.
4 Sub Head:- Const: of Compound Wall. 0.600 0.636 0.000 0.036

Total: 9.100 8.485 1.323 0.708

5 Add 3% Contingencies 0.274 0.255

6 Land Compensation. 1.200 1.200

7 Cutting charges of trees/structures. 0.500 0.500

Total: 11.074 10.440 0.634 0.000

Executive Engineer
B&R Division GB PWD
Hunza