Page 1 of 34

CAPITAL DEVELOPMENT AUTHORITY

CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD

M/S ZARIF KHAN HUSSAINZAI & BROTHERS.

GENERAL ABSTRACT OF COST

VARIATION ORDER NO 02

Bill Item Description Variation Order Varaiation Order Total To Date V.O Remarks
No. No. 01 02 Amount

A CIVIL WORK RS= 17,121,975.00 21,484,371.00 38,606,346.00

B GROSS TOTAL RS = 17,121,975.00 21,484,371.00 38,606,346.00

C LESS 7.5% INCOME TAX RS= 1,284,148.13 1,611,327.83 2,895,475.95

D PAYABLE NET AMOUNT RS = 15,837,826.88 19,873,043.18 35,710,870.05

QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 1 of 34

 Page 2 of 34

CAPITAL DEVELOPMENT AUTHORITY

CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD

M/S ZARIF KHAN HUSSAINZAI & BROTHERS.

GENERAL ABSTRACT OF COST

INTERIM PAYMENT CERTIFICATE NO.09

Bill Item Description Previous IPC This IPC Amount Total To Date IPC Remarks
No. Amount Amount

A CIVIL WORK 303,756,433.66 23,443,608.00 327,200,041.66

B PUBLIC HEALTH WORKS 247,689.98 - 247,689.98

INTERNAL ELECTRIFICATION
C
WORKS 1,962,400.00 - 1,962,400.00

With-held Amount in IPC NO. 08 5,531,261.82

1 SUB TOAL = 305,966,523.64 28,974,869.82 334,941,393.46

CONTRACT PREMIUM @
2
5.83% 17,837,848.00 1,689,235.00 19,527,083.00

3 GROSS TOTAL = 323,804,371.64 30,664,104.82 354,468,476.46

Escalation Claim upto IPC No.

4
08 22,002,094.00 16,951,519.73 38,953,613.73 Part File submitted

5 Gross Amount (3+4) 345,806,465.64 47,615,624.55 393,422,090.19

6 Less Secured Advance

i Marble 12x24 , (298,282.50) Rs. 303.75/sft

Ziarat White Large size 1''

ii
thick (2,254,949.90) Rs. 453.75/sft

Ziarat White Large size 3/4''

iii
thick Risers (289,165.41) Rs. 131.25/sft

519532745.xlsx / Summary QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 2 of 34
 Page 3 of 34

CAPITAL DEVELOPMENT AUTHORITY

CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD

M/S ZARIF KHAN HUSSAINZAI & BROTHERS.

GENERAL ABSTRACT OF COST

INTERIM PAYMENT CERTIFICATE NO.09

Bill Item Description Previous IPC This IPC Amount Total To Date IPC Remarks
No. Amount Amount

iv Ceramic Tiles White Floor (429,000.00) Rs. 150/sft

v Ceramic Tiles White Dado (137,540.00) Rs. 129.75/sft

vi
Total Secured Advance (3,408,937.81)
(i+ii+iii+iv+v+vi)

Total after deduction of

secured advance(5-6) 44,206,686.74

5% of Contract
5 LESS R/MONEY @ 5% = 20,022,287.00 (20,022,287.00) Agreement (already
recovered)

6 LESS 7.5% INCOMETAX = (25,935,484.92) (3,315,501.51) (29,250,986.43)

7
LESS WATER CHARGES @ 1.5% (5,187,096.98) (663,100.30) (5,850,197.29)
=

PAYABLE NET AMOUNT RS = 356,906,760.55 40,228,084.94 397,134,845.48

519532745.xlsx / Summary QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 3 of 34
 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD
M/S ZARIF KHAN HUSSAINZAI & BROTHERS.
ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.08

BOQ Work-done Amount (Rs.)

BOQ
S.No Ref Item Description Unit Remarks
No.
Previous IPC
Quantity Rate Qty This IPC Qty To-Date IPC Qty This IPC To-Date IPC

CIVIL WORKS

Site Clearance : Clearance of Whole site and layout of all

buildings incl removal of trees, bushes, vegetation, roots
etc. incl estabishment of brick masonary permanenet
bench marks and grids for each column and disposal of
1 1 removed material as directed by the Engineer L.S Job 1.00 70,000.00 1.00 - 1.00 - 70,000.00

Earth Work: Excavation in all kind of soil (incl gravelly

clay or mud conglomeration of gravels or boulders, soft,
sandy or disintegrated sandy etc.) upto any depth/height
incl basement as per drawing and technical provisions
and back filling the excavated suitable material in
foundation, plinth or under floor incl breaking clods
watering consolidation by ramming in layers not
exceeding 6" in depth 90% modified AASHTO maximum
dry density, disposal of surplus excavated stuff at
designated site/ area by Environmental Wing, CDA upto
lead and spreading of the dumped material as directed by
2 2 the Engineer Incharge. Ft3 436,000.00 11.00 423,217.00 11,657.31 434,874.31 128,230.44 4,783,617.44

Termite Control: Providing and Carrying out Termite

proofing of approval chemical as per manufacturer
Specification in bottom and sides of trenches and
underfloor etc. The work will be done by a specialist sub-
contractor who will required to give a seven years
warranty acceptable to the Engineer for this work will be
deemed to cover all works under this items complete in
all respects as per drawings. Technical Provisions and or
3 3 as directed by the Engineer. Ft2 59,074.00 13.00 41,701.81 2,573.75 44,275.56 33,458.75 575,582.28

PCC in foundation: Providing and laying PCC (1:4:8)

cement concrete using graded crush aggregate 1" and
down guage, approved lawrencepur sand, incl levelling,
compacting and curing , in foundations etc. complete in
all respects as per drawings.Technical Provisions and or
4 6 as directed by the Engineer. Ft3 14,500.00 171.00 11,103.91 1,254.64 12,358.55 214,543.55 2,113,312.16

Brick Masonry Work in Foundation P/L first class solid

burnt brick masonry set in C.S mortot 1:5 in straight or
curved walls i/c scaffolding, raking out joints and curing
etc. complete in all respectsas per drawings.Technical
5 7 Provisions and or as directed by the Engineer. Ft3 18,329.00 229.00 - 4,956.38 4,956.38 1,135,009.88 1,135,009.88

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 4 of 34

 BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Remarks
No.
Previous IPC
Quantity Rate Qty This IPC Qty To-Date IPC Qty This IPC To-Date IPC

Water proofing of RCC Walls: Providing and Laying

water proofing treatment of RCC Walls comprising of
1/2'' thick terrazo (1:2) with steel trowel finish
including /'' thick average cement plaster (1:4) with 2
coats of hot bitumen SIB 10/20 @ 20 lbs/100 sft each
coat incl primer coat and a layer of polythene sheet 500
guage incl all scaffolding curing etc. complete in all
respects as per drawings, technical provisions and or as
6 10 directed by the Engineer. Ft2 9,230.00 113.00 4,392.24 2,136.00 6,528.24 241,368.00 737,691.12

Water Proofing: Providing and applying 2 coats of Hot

Bitumen SIB 10/20 @ 20 lbs per 100 Sft each coat incl
primer coat and two layers of polythene sheet 500 guage
under Bed of basement raft, arround UG Tank, complete
in all respects as per drawings, Technical Provisions and
7 11 or as directed by the Engineer. Ft2 43,192.00 31.00 41,701.81 - 41,701.81 - 1,292,756.11

Brick Masonry in super structure:

P/L first class solid burnt bricks masonry set in cement
mortor 1:6 in strainght or curved walls 9'' and above
thickness at any height /level i/c the cost of 3/8'' dia
(2feet long steel tie bars at every 6th course of brick
masonry at joints with RCC columns /walls , drilling,
scaffolding, raking out joints and curing etc complete in
all respects as per drawing technical provisions and or as
8 12 directed by the Engineer. Ft3 38,655.00 234.00 32,832.47 32,832.47 - 7,682,797.98

9 13 4-1/2" thick wall Ft3 2,444.00 239.00 2,146.21 2,146.21 - 512,944.19

Reinforced Cement Concrete: Providing and laying

reinforced cement concrete cast-in-situ using ordinary
portland cement having 4000 psi cylinder strenght using
screened graded crushed aggregate 3/4'' and down guage
(as per mix design) approved Lawrencepur sand in Raft,
Foundations / Footings of Columns, walls Minaret etc incl
vibrating using Formwork and its removal (but excl the
cost of steel reinforcement), complete in all respects as
per drawings, Technical Provisions and or as directed by
10 14 the Engineer. Ft3 88,090.00 332.00 89,093.32 89,093.32 - 29,578,982.24

Providing and laying reinforced cement concrete using

ordinary portland cement cast in-situ having 4000 psi
cylinder strength using screened, graded crushed
aggregate 3/4'' and down guage (as per mix design),
approved Lawrencepur Sand, in Beams , Lintels, ordinary
Slab, Shelves, Projections, Stairs, Shades
Parapets/Paradies etc. at any height/level using Marine
Play Wood Shuttering /Formwork and its removal,
vibrating, compacting curing etc. (but excluding the cost
of steel reinforcement), complete in all respects as per
drawings, Technical provisons and as directed by the with held in IPC
11 15 Engineer Ft3 50,369.00 379.00 55,400.00 55,400.00 - 20,996,600.00 No. 07

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 5 of 34

 BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Remarks
No.
Previous IPC
Quantity Rate Qty This IPC Qty To-Date IPC Qty This IPC To-Date IPC

Same as above but reinforced cement concrete 4000 psi

12 16 in Retaning Walls as per drawing. Ft3 8,156.00 389.00 8,200.57 - 8,200.57 - 3,190,021.73

Same as above but reinforced cement concrete 4000 psi

13 17 in Columns as per drawing. Ft3 16,683.00 394.00 15,410.44 15,410.44 - 6,071,713.36
with held in IPC
Same as above but reinforced cement concrete 4000 psi No. 07 due to less
14 18 in Domes as per drawing. Ft3
1,170.00 415.00 1,280.00 1,280.00 - 531,200.00 Qty

with held in IPC

Same as above but Reinforced cement concrete 4000 psi No. 07 due to less
15 20 in Minaret as per drawing. Ft3
2,150.00 436.00 2,360.00 364.50 2,724.50 158,922.00 1,187,882.00 Qty
Same as Item No. 15 but Reinforced cement concrete
4000 psi in Waffle/Ribbed Beams and Slabs as per
16 21 drawing. Ft3 15,880.00 425.00 51,731.51 - 51,731.51 - 21,985,891.75

Same as Item No. 15 but Reinforced cement concrete

17 22 4000 psi in UGWT & Septic tank as per drawngs. Ft3 3,088.00 382.00 - 3,639.50 3,639.50 1,390,289.00 1,390,289.00

with held in IPC

Same as Item No. 15 but Reinforced cement concrete No. 07 due to less
18 23 4000 psi in Overhead Water Tank as per drawngs. Ft3
2,600.00 388.00 - - - - Qty

Steel Reinforcement: Providing, fabricating and laying

steel reinforcement bars incl the cost of straightning,
cutting, bending, binding, wastge, rolling margin and such
overlaps as not shown over the drawings, chairs etc.
placing in position on cement concrete or M.S Chairs of
#4 bars etc. and 18 SWG annealed steel wire in all kinds
of RCC work complete in all respect as per Drawings,
Technical Provisions , approved bar bending schedule
and or as directed by the Engineer. Deformed Bars Grade-
19 24 60 (6000 PSI) M.Tons 1,038.00 105,695.00 1,077.79 9.18 1,086.96 969,842.26 114,886,644.92

Insulation and Water Proofing on Roof Providing and

laying 3/4'' thick terrazo topping (1:2) using white
cement incl grinding and chemical polishing in panel
using black marble strips (1-1/2'' wide and 3/8'' thick)
(size of panel should not exceed 16 sq.ft) incl making
khurras (2'x2') over and incl 4'' thick (average)
reinforced cement concrete (1:2:4) laid to slope as per
roof drainage plan including the cost of 1/8'' dia steel
reinforcement bars (mesh) of 4'' c/c both ways incl a
layer of 25mm thick jumbolan sheet (35kg/M3 density)
of best quality, incl 4mm thick jumbolan sheet on joints
with samad bond, over lapping etc. and a layer of
polythene sheet 500 gauge, incl two coats of SIB 10/20
hot bitumen @ 20 lbs per 100 Sft each coat incl primer
coat over RCC roof slabs, finishing, curing etc. complete in
all respects as per drawings. Technical Provisions and or
20 25 as directed by the Engineer. Ft2 35,630.00 328.00 23,223.93 3,984.00 27,207.93 1,306,752.00 8,924,201.04

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 6 of 34

 BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Remarks
No.
Previous IPC
Quantity Rate Qty This IPC Qty To-Date IPC Qty This IPC To-Date IPC

Providing and Fixing PVC Water Stopper 9'' wide

including erection with steel wire complete as directed
21 33 by the Engineer. Rft 1,232.00 150.00 719.25 324.50 1,043.75 48,675.00 156,562.50

Marble Flooring P/L 20-22 mm thick ziarat white marble

flooring 24x24 of approved quality i/c a base of 3/4'' c.s
mortor (1:4) i/c 1-1/4'' thick PCC (1:2:4) compacting
filling the joints with white cementted pigment grouting
chemical polishing cement slurry etc complete in all
respects as per drawings technical provisions and or as
22 34 direscted by the Engineer. Ft2 53,868.00 974.00 53,981.37 2,004.38 55,985.75 1,952,263.00 54,530,117.38

same as above but 20-22 mm thick ziarat white marble

23 35 size 12x24 complete in all respects. Ft2 24,650.00 410.00 19,916.73 18,131.83 38,048.56 7,434,049.28 15,599,908.58

same as above but 20-22 mm thick Jet Black marble size

24 36 24x3 complete in all respects. Ft2 4,250.00 250.00 2,507.08 2,507.08 - 626,770.00

P/L 10-12 mm thick ziarat white marble tiles dado pre

polished on walls 12x24 of approved quality i/c a base of
3/4'' c.s mortor (1:4) filling the joints with white
cementted pigment grouting chemical polishing cement
slurry etc complete in all respects as per drawings
25 38 technical provisions and or as direscted by the Engineer. Ft2 34,515.00 235.00 10,737.98 10,737.98 - 2,523,425.30

Marble on Steps Marble Flooring P/L 1'' thick pre

polished ziarat white marble of large size as approved on
stairs/steps (treads) i/c a base of 1'' thick c.s mortor
(1:3) i/c compacting filling the joints with white
cementted pigment grouting chemical polishing cement
slurry etc complete in all respects as per drawings
26 42 technical provisions and or as direscted by the Engineer. Ft2 6,580.00 610.00 4,966.85 4,966.85 3,029,778.50 3,029,778.50

same as above but 10-12 mm thick ziarat white marble

27 44 on risers i/c 3/4'' thick CS plaster 1:4 complete Ft2 3,110.00 190.00 2,203.17 2,203.17 418,601.35 418,601.35

Ceramic Tiles Floor P/L Ceramic tiles white or light

colour size upto 2.0 Sqft matt finish on floor i/c 2'' thixk
PCC base (1:2:4) with (1:3) C.S slurry i/c compacting
curing filling of joints with white cement mixed with
pigment, clearing washing etc. complete in all respects as
per drawings. technical provisions and or as directed by
28 45 the Engineer. Ft2 2,867.00 211.00 - 4,541.27 4,541.27 958,208.02 958,208.02

P/L Glazed Ceramic tiles Dado white or light colour

size upto 2.0 Sqft on walls i/c C.S plaster 3/4'' thick (1:3)
and setting of tiles in slurry cement i/c filling of joints
with matching color and sealed with colourless sealent
(stile) etc curing , cleaning and washing etc. complete in
all respects as per drawings. technical provisions and or
29 46 as directed by the Engineer. Ft2 6,093.00 181.00 5,032.00 6,585.58 11,617.58 1,191,989.08 2,102,781.08

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 7 of 34

 BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Remarks
No.
Previous IPC
Quantity Rate Qty This IPC Qty To-Date IPC Qty This IPC To-Date IPC

Surface Rendering Providing and applying 1/2'' thick

cement plaster (1:4) on ceilings, sides, and soffits of
exposed beams etc. i/c making, edges, corners, grooves,
curing, scaffolding etc. at any height, complete in all
respects as per drawings, Technical Provisions and or as
30 65 directed by the Engineer. Ft2 223,132.00 30.00 234,400.49 234,400.49 - 7,032,014.70

Surface Rendering Providing and applying 1/2''-3/4''

thick cement plaster (1:4) on internal and external sides
of walls, columns, exposed concrete surfaces making,
edges, corners, grooves, curing, scaffolding etc. at any
height, complete in all respects as per drawings,
31 66 Technical Provisions and or as directed by the Engineer. Ft2 152,600.00 34.00 71,435.73 71,435.73 - 2,428,814.82

RCC Jali Providing, making & erection 3'' thick (pre-cast)

RCC Jali as per design/drawing, fixing arrangements,
finishing etc. i/c the cost of steel reinforcement, complete
32 71 in all respects as directed by the Engineer. Ft2 14,904.00 281.00 4,111.47 9,079.98 13,191.45 2,551,474.24 3,706,797.31

Aluminium Windows and Ventilators Providing, fitting

and fixing all types of glazed, aluminium
windows/ventilators of anodized (Champaign Colour)
approved quality (Pakistan Cable or approved
equivalent) fixed/openable/sliding with fly screen using
delux section 2mm thick section frame size of
100x20mm(4''x3/4'') and leaf section of 50x20mm
(2''x3/4'') i/c aluminium wire guaze panels, 5mm thick
local clear glass with rubber gasket using approved
standard latches hardware etc. complete in aal respect as
per drawings, technical provisions and or as directed by
33 62 the Engineer. Ft2 2,917.00 788.00 - 2,020.50 2,020.50 1,592,154.00 1,592,154.00

Total Cost of Civil Works = 23,443,608.35 322,353,070.74

Say = 23,443,608 322,353,071

303,456,433.00

326,900,041.35

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 8 of 34

 128,230.44

33,458.75

214,543.55

1,135,009.88

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 9 of 34

 241,368.00

5,031.00

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 10 of 34

 1,390,289.00

969,842.26 39.79

1,306,752.00

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 11 of 34

 48,675.00

1,952,263.00

2,951,290.70 (298,282.50)

3,029,778.50 (2,254,949.90)

418,601.35 (289,165.41)

665,430.70 (429,000.00)

302,324.30 (137,540.00)

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 12 of 34

 2,551,474.24

1,592,154.00

18,931,485.67 (3,408,898.02)

1,619,441.10

597,501.90

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 13 of 34

 86,162.70

360,449.40

2,867,706.72

5,531,261.82

QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 14 of 34

 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD
M/S ZARIF KHAN HUSSAINZAI & BROTHERS.
ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.08
BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Previous This IPC Qty To-Date IPC Remarks
No. Quantity Rate This IPC To-Date IPC
IPC Qty Qty

PUBLIC HEALTH WORKS

Providing, fixing and jointing best quality DADEX or

approved quivalent PPR-C Pipe for water supply incl.
all fittings, clamps & specials such as sockets, tees,
bends, plugs etc; all related civil works (making jarries
with cutter where required incl. repairs), complete in
all repects as per drawings, technical Provisions and or
as directed by the Engineer.
1 29 25mm dia Rft 685 84 677.00 677.00 - 56,868.00

2 30 Same as above but 32mm dia Rft 750 139 1,372.82 1372.82 190,821.98

Total Cost of Public Health Works = - 247,689.98

Say = - 247,690.00

519532745.xlsx / Public Health QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 16 of 34
 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE,
ISLAMABAD

M/S ZARIF KHAN HUSSAINZAI & BROTHERS.

ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.07

SECTION NO. Item Description AMOUNT (RS.)

SUB SUMMARY INTERNAL ELECTRIFICATION

Section -1 Wiring Points / Outlets 2,834,000.00

Section -2 Eelctrical Accessories Err:509

Section -3 Fans Err:509

Section -4 Lighting Fixtures 1,848,800.00

Section -5 UPVC Pipes 18,000.00

Section -6 Cables #REF!

Section -7 Power Disribution System 1,130,000.00

Section -8 Earthing And Lighting Protection 578,250.00

Section -9 Fancy Lights, LCD Screen System & Telephone 869,000.00

Section -10 C.C.T.V System 1,085,000.00

Section -11 Sound System 575,000.00

Section -12 Air Conditioning Works 1,880,000.00

Total Cost of Internal Electrification Works = #REF!

QS (ZKHB) QS (PEPAC Pvt Ltc) Resident Engineer(PEPAC Pvt Ltc) 17 of 34

519532745.xlsx / Electrification Summary
 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD
M/S ZARIF KHAN HUSSAINZAI & BROTHERS.
ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.07
BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Previous IPC To-Date IPC Remarks
No. Quantity Rate This IPC Qty This IPC To-Date IPC
Qty Qty

INTERNAL ELECTRIFICATION WORKS

Section-1 = Wiring Points / Outlets

Wiring WITH 450/ 750 V CU/PVC wires make Pakistan

Cables/ Fast Cables / Newage / Pioneer / AGE
(including circute wiring & insulated E.C.C)

Wiring for one light or exhaust / bracket / circo fan

point controlled by one switch wired with 2x1.5mm2
wires with circuit 2x2.5mm2 + 1x1.5mm2 wires
including 16 SWG steel box, PVC pipe (as per approved
manufacturer list) from D.B to point complete in all
1 respect Each 550 1,500 - 541.00 541.00 811,500.00 811,500.00

2 As above but 2 point Controlled by 1 Switch Each 120 1,800 104.00 104.00 187,200.00 187,200.00

3 As above but 3 point Controlled by 1 Switch Each 40 2,200 40.00 40.00 88,000.00 88,000.00

4 As above but 4 point Controlled by 1 Switch Each 20 2,500 20.00 20.00 50,000.00 50,000.00

As above but 1/2 point Controlled by 2 Two way

5 Switches Each 5 2,500 5.00 5.00 12,500.00 12,500.00

As above but ceiling fan point, wired with 2x1.5 mm2 +

1x1.5mm2 wires & 16 SWG steel box, switch, Dimmer,
6 Fan Box complete in all respect Each 325 2,500 376.00 376.00 940,000.00 940,000.00

4 - 8 light points controlled by one MCB in DB with

7 wiring 2x2.5 mm2 + 1x2.5mm2 insulated ECC. Each 5 4,000 5.00 5.00 20,000.00 20,000.00

As above but wiring for 10 Amp universal switch

socket outlet wired with 2x2.5 mm2 + 1x2.5mm2 wires
from D.B with 16 SWG steel outlet box and PVC pipe
8 complete in all respect Each 20 3,000 20.00 20.00 60,000.00 60,000.00

9 As above but outlet to outlet Each 60 2,000 60.00 60.00 120,000.00 120,000.00

As above but wiring for 15 Amp switch socket wired

with 2x6 mm2 from D.B with 16 SWG steel outlet box
10 and PVC pipe complete in all respect Each 60 5,500 60.00 60.00 330,000.00 330,000.00

519532745.xlsx / Internal Electrification QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 18 of 34
 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD
M/S ZARIF KHAN HUSSAINZAI & BROTHERS.
ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.07
BOQ Work-done Amount (Rs.)
BOQ
S.No Ref Item Description Unit Previous IPC To-Date IPC Remarks
No. Quantity Rate This IPC Qty This IPC To-Date IPC
Qty Qty

Wiring for sub-main with 2x6 mm2 PVC insulated wire

300/500 volts grade, single core, standard copper
conductor wire in 25mm (1"dia) PVC conduit recessed
in the wall, column and roof etc including 2.5 mm2 PVC
11 insulated wire single core wire ECC as required Rft 2500 120 2450.00 2450.00 294,000.00 294,000.00

Total Cost Section-1 = 2,913,200.00 2,913,200.00

Section-5 = UPVC Pipes

Providing & laying the following sizes of UPVC pipes
with excavated earth & backfill laid under floor or
1 underground complete in all respect:-

e 1" dia Rft 900 20 724.50 724.50 14,490.00 14,490.00

Total Cost Section-5 = 14,490.00 14,490.00

Total Cost Section-6 = 2,927,690.00 2,927,690.00

tal Cost for Internal Electrification Work 2,927,690.00 2,927,690.00

Say = 2,927,690.00 2,927,690.00

519532745.xlsx / Internal Electrification QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 19 of 34
 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD
M/S ZARIF KHAN HUSSAINZAI & BROTHERS.
EXTERNAL ELECTRIFICATION WORKS
ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.07
BOQ Work-done Amount (Rs.)
S.No Item Description Unit Previous IPC To-Date IPC Remarks
Quantity Rate Amount Qty This IPC Qty Qty This IPC To-Date IPC

Philips LED Road Light

Providing & fixing Philips Green Vision mini LED Road
Light (BRP 330 LED 75 W 220-240 V DM MPI)
1 complete in all respect Each 15 52,000 780,000.00 - 0.00 0.00 0.00 0.00

Providing
Erection&of erecting
PolesLT M.S Tabular pole 30 feet long
having size (3" x 5') x (4" x 7') x (5" x 18') in the
ground 5' deep and making PCC foundation 1;3;4 ratio,
2' height from the ground level duly plastered etc as
2 required Each 15 30,000 450,000.00 0.00 0.00 0.00

Gate LED Light

3 Supply and fixing Gate LED Light with 20 W Lamp Each 4 3,000 12,000.00 0.00 0.00 0.00

Indoor / Pole Mounted Transformer

Providing, fixing and commissioning in-door/ pole
mounted transformer step down 11000 / 400 volts
three phase, 50 c/s 250 KVA as per electricity code
4 complete in all respect as reqd. Each 1 2,500,000 2,500,000.00 0.00 0.00 0.00

Indoor / Pole Mounted Transformer

Providing & laying 4 core, 10 mm2, PVC insulated &

PVC sheathed, 600/1000 volts grade with stranded
copper conductor, armoured underground, L.T cable
buried in the ground dully covered with stand and
warning cable tiles as per Pak.PWD specifications as
5 required Rft 1500 550 825,000.00 0.00 0.00 0.00

Pump

519532745.xlsx / External Electrification QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 20 of 34
 CONSTRUCTION / UP-GRADATION OF MOSQUE AT PAK SECRETARIATE, ISLAMABAD
M/S ZARIF KHAN HUSSAINZAI & BROTHERS.
EXTERNAL ELECTRIFICATION WORKS
ABSTRACT OF COST
INTERIM PAYMENT CERTIFICATE NO.07
BOQ Work-done Amount (Rs.)
S.No Item Description Unit Previous IPC To-Date IPC Remarks
Quantity Rate Amount Qty This IPC Qty Qty This IPC To-Date IPC

Providing & fixing centrifugal pumping set compete AC

20 HP 2900 RPM 380/400 V 50 cycle 3 phase AC motor
with centrifugal pump having suction & discharge 4" x
3" coupled on a common base plate as reqd (Seimens,
6 KSB Grund Fos) Each 1 350,000 350,000.00 0.00 0.00 0.00

Supply and installtion, testing and comissioning 125

KVA Diesel Generator set 400/230 volts, 3 Phase Auto
Start skid mounted set complete with ATS /AMF panel,
weather proof out door acoustic canopy (low noise
selencer) built in fuel tank sufficient 8 Nos. Continous
operato as per specification, drawing and instruciton
7 of the Engineer Incharge Each 1 1,500,000 1,500,000.00 0.00 0.00 0.00

Supply and installation of power supply unit

comprising Contractor in outdoor floor mounted
weather proof enlosure and photo electric etc.
8 complete in all respect Each 1 45,000 45,000.00 0.00 0.00 0.00

Total Cost External Electrification = 6,462,000.00

519532745.xlsx / External Electrification QS (ZKHB) QS (PEPAC Pvt Ltd) Resident Engineer(PEPAC Pvt Ltd) 21 of 34
575,929.75 8.55 4,924,199.36
207,275.25 56.74 11,760,797.69
460,020.00 10.55 4,853,211.00
460,020.00 160.50 73,833,210.00
57,262.50 8.55 489,594.38
95,861,012.42
-15% (14,379,151.86)
81,481,860.56
-
4.50 9.20 41.40
3.72 247.20 919.58
1.00 405.70 405.70
1,366.68
-15% (205.00)
1,161.68

-
3.75 9.20 34.50
0.50 157.80 78.90
0.50 247.20 123.60
1.00 229.45 229.45
466.45
-15% (69.97)
396.48
-
-
10.00 9.20 92.00
0.88 157.80 138.08
1.75 247.20 432.60
3.00 264.95 794.85
0.50 274.05 137.03
 1,594.55
-15% (239.18)
1,355.37
-
0.17 123,903.05 20,567.91
25.00 327.30 8,182.50
28,750.41
-15% (4,312.56)
24,437.85
-
4,000.00 9.20 36,800.00
500.00 157.80 78,900.00
500.00 247.20 123,600.00
5,000.00 201.20 1,006,000.00
2,180.00 103.14 224,845.20
1,470,145.20
-15% (220,521.78)
1,249,623.42
-
3,050.00 9.20 28,060.00
152.50 200.85 30,629.63
610.00 247.20 150,792.00
1,668.87 201.20 335,776.64
162.00 296.20 47,984.40
972.00 224.65 218,359.80
108.00 296.20 31,989.60
324.00 224.65 72,786.60
324.00 296.20 95,968.80
1.70 123,903.05 210,635.19
52.50 273.45 14,356.13
207.00 224.65 46,502.55
207.00 274.05 56,728.35
 76.50 200.85 15,365.03
255.00 247.20 63,036.00
756.05 301.03 227,593.73
1,646,564.44
-15% (246,984.67)
1,399,579.77

84,158,415.13

99,009,900.15

841,584.15
84,999,999.28
 ###
###
19,630.43

###

21.59
Qty Rate

581,352.00 8.55
213,577.00 56.74
470,510.00 10.55
470,510.00 156.40
54,281.25 8.55
Total
Below 15%

4.50 9.20
3.72 247.20
1.00 405.70
Total
Below 15%

3.75 9.20
0.50 157.80
0.50 247.20
1.00 229.45
Total
Below 15%
 10.00 9.20
0.88 157.80
1.75 247.50
3.00 264.95
0.50 274.05
Total
Below 15%

0.17 123,903.05
25.00 327.30
Total
Below 15%

4,000.00 9.20
500.00 157.80
500.00 247.20
5,000.00 201.20
2,180.00 84.05
Total
Below 15%

3,050.00 9.20
152.50 200.85
610.00 247.20
1,668.87 171.80
162.00 296.20
972.00 239.05
108.00 296.20
324.00 224.65
324.00 296.20
1.70 123,903.05
52.50 273.45
207.00 224.65
207.00 274.05
76.50 200.85
255.00 247.20
756.05 82.95
Total
Below 15%
 10.00 9.20
0.88 157.80
1.75 247.20
3.00 254.75
0.50 274.05
Total
Below 15%

0.17 123,903.05
25.00 327.30
Total
Below 15%

4,000.00 9.20
500.00 157.80
500.00 247.20
5,000.00 201.20
2,180.00 103.14
Total
Below 15%
Amount

4,970,559.60
12,118,358.98
4,963,880.50
73,587,764.00
464,104.69
96,104,667.77
14,415,700.17
81,688,967.60

41.40
919.58
405.70
1,366.68
205.00
1,161.68

34.50
78.90
123.60
229.45
466.45
69.97
396.48
 92.00
138.08
433.13
794.85
137.03
1,595.08
239.26
1,355.81

20,567.91
8,182.50
28,750.41
4,312.56
24,437.85

36,800.00
78,900.00
123,600.00
1,006,000.00
183,229.00
1,428,529.00
214,279.35
1,214,249.65

28,060.00
30,629.63
150,792.00
286,711.87
47,984.40
232,356.60
31,989.60
 72,786.60
95,968.80
210,635.19
14,356.13
46,502.55
56,728.35
15,365.03
63,036.00
62,714.35
1,446,617.07
216,992.56
1,229,624.51
-

84,159,031.91

2,470,064.30
841,590.32 85,000,622.23
99,011,992.46

-
-

-
 -
92.00
138.08
432.60
764.25
137.03
1,563.95
234.59
1,329.36
-
20,567.91
8,182.50
28,750.41
4,312.56
24,437.85
-
36,800.00
78,900.00
123,600.00
1,006,000.00
224,836.48
1,470,136.48
220,520.47
1,249,616.01

84,195,533.49
99,053,568.81 2,506,565.89
 84,195.53
84,279,729.02
841,955.33
85,037,488.82
(84,158,044.67)