DETAIL COST ESTIMATE

Name of work: Construction of 4 No: of PCC Road/Streets, Drains At Army Colony Parchinar

S.# Item of work No. L(ft) B(ft) D/H(ft) Qty Unit Amount
Excavation for Drain upto 1.5m

2 2000 3 2.50 30000.00 Cft

Total 30000.00 Cft
MRS 2020 (03-09-a)@ 6.58409/cft Rs 197522/
Structural Back Filling Using Common Material available
2 at Site
4 2000 0.5 2.5 10000.00 Cft
Total 10000.00 Cft
MRS 2020 (03-67-c)@ 8.71784/cft Rs 87178 /
PCC (1:4:8)
3

Drain Bed 2 2000 3 0.33 3960.00 Cft

Street Pavement 1 2000 16 0.33 10560.00 Cft
Total 14520.00 Cft
MRS 2020 (06-05-i ) @ 170.0194/cft Rs 2468681/
PCC (1:2:4)
4
1 2000 16 0.33 10560 Cft
Total 10560 Cft
MRS 2020 (06-05-f ) @ 220.3919/cft Rs 2327338/
PCC (1:3:6) Drain Bed
5
2 2000 3 0.33 3960 Cft
Total 3960 Cft
MRS 2020 (06-05-H ) @ 187.6499/cft Rs 743093/
Drain Side Wall (PCC 1:3:6) Less Formwork Using 30% Boulders
6
4 2000 1 2.5 20000 Cft
Total 20000 Cft
MRS 2020 (06-44-c ) @ 153.8398/cft Rs 3076796/

Total Cost Rs 8900608/

Cost factor 1.08 Rs 9612656.6/
Grand Total say Rs 9612656/
Say Rs 9.6126 M

Tehsil Officer(I&S)
TMA Upper Kurram
Parachinar

Page 1 of 3
 BOQ
Name of work: - Construction of 4 No: of PCC Road/Streets, Drains At Army Colony Parchinar

Estimated Cost In Rs0.50 Earnest Money: Rs10,000

Million
Completion Period As per work Order

S.No. Item Code Description. Qty Unit

Per Unit Rate
Amount (Rs).

#NAME?
1 #NAME? #NAME? ### #NAME? #NAME?

Excavation for Drain upto 1.5m

2 0 30000.00 Cft 0.00 0

#NAME?
3 #NAME? #NAME? ### #NAME? #NAME?

MRS 2020
Structural Back Filling Using Common
4 (03-67-c)@ Material available at Site 10000.00 Watt 0 0
8.71784/cft

PCC (1:4:8)
5 0 0.00 Watt 0 0

#NAME?
6 #NAME? #NAME? Each #NAME? #NAME?

Total #NAME?
Say Rs500,000
Million Rs0.500

1 The quantities are liable to be increased or decreased during execution/Site Condition.

2 Any additional / unforseen item necessiatated / cropped up during execution will be paid on MRS 2019 ,
according to contractor Primium.

Contractor Premium % above/Below On estimate Rates

Contractor Signature .

Town Officer (I&S)

TMA Town-III
Peshawar