PROJECT : BRTS PROJECT RAWALPINDI / ISLAMABAD

1) ZKB/P-I/RWP
CLIENT/PACKAGE: 2)HCS/P-II/ISL
PROJECT TIME LINE : 3)NLC/P-II/RWP
JUNE 14' TO OCT&14'
P-I/ISL
 BOQ
Client: Dated:
Project: Sheet: Raw Material
Assemblies Description Material Unit Origin TYP L W T L Weight No. Unit Net Gross Remarks
QTY QTY Weight
Sub Total Unit Rate

Specs (mm) (mm) (mm) (mm) (Formula/unit) /kg /kg @ 10%

Box type Main Girder Longitudinal stiffeners A36 kg Angle 75 75 6 17800 7.22 8 128.516 1028 1028 1130.94 88.00

Festoon Supports Angle A36 kg Angle 50 50 6 225 4.59 34 1.03275 35 38.62 85.00
platform Angle A36 kg Angle 75 75 6 17800 7.22 m 4 129 514 549 565.47 85.00

Gantry Beam Bolts A307/325 kg Hexagonal nut & bolts M20 50 168 0.4 58.80 58.80 64.68 150.00

platform railing A36 kg pipe NPS 3/4 Sch 10 17800 1.28 4 23 91 100.25
platform railing A36 kg pipe NPS 1 1/2 Sch10 1000 3.1 34 3 105 197 115.94 100.00

Box type Main Girder Top flange HR235 kg Plate 375 18188 10 4 535.40925 2142 2355.80 88.00 use plate width 1524mm
Box type Main Girder Bottom flange HR235 kg Plate 375 18188 8 4 428.3274 1713 1884.64 88.00 use plate width 1524mm
Box type Main Girder Right web HR235 kg Plate 725 18188 6 4 621.07473 2484 2732.73 88.00 use plate width 1524mm
Box type Main Girder Left web HR235 kg Plate 735 18188 6 4 629.641278 2519 2770.42 88.00 use plate width 1524mm
Box type Main Girder Vertical stiffeners HR235 kg Plate 300 700 5 140 8.2425 1,154 1269.35 88.00
Box type Main Girder End plates HR235 kg Plate 350 725 8 8 15.9355 127 140.23 88.00
Box type Main Girder End plates HR235 kg Plate 200 200 16 8 5.024 40 44.21 88.00
Box type Main Girder Connecting Plate HR235 kg Plate 370 600 16 8 27.8832 223 245.37 88.00
Box type Main Girder Connecting Plate HR235 kg Plate 370 370 16 8 17.19464 138 151.31 88.00
Gantry Beam Top flange HR235 kg Plate 200 100,000 10 2 1570 3140.00 3454.00 88.00
Gantry Beam Bottom flange HR235 kg Plate 200 100,000 8 2 1256 2512.00 2763.20 88.00
Gantry Beam Web Plate HR235 kg Plate 450 100,000 6 2 2119.5 4239.00 4662.90 88.00
Gantry Beam End plate HR235 kg Plate 450 200 10 84 7.1 593.46 652.81 88.00
Gantry Beam Stiffner plates HR235 kg Plate 450 100 6 410 2.1 869.00 955.89 88.00
Gantry Beam Shim Plates HR235 kg Plate 200 100 8 84 1.256 105.50 116.05 88.00
platform Platform HR235 kg plate 1000 17500 4 2 549.50 1099 1208.90 88.00
End Plate End plates for gantry rail HR235 kg Plate 300 300 16 8 11.30 90.432 23188 99.48 88.00

Rail Rail Top for Main Beam A36 kg Req. bar 40 40 17800 12.56 4 223.57 894.27 983.70
Festoon Clumps GI kg Rods dia 2 150 34 0.00369911625 0.13 0.14
Rail Rail Top for Gantry Beam A36 kg Sq. bar 50 50 100000 19.63 2 1,962.50 3,925.00 4,819 4317.50

28812 31694
 FABCON CIVIL WORKS
PROJECT : CRANE 3 & 6 METRIC TONS
CLIENT/PACKAGE: MES
PROJECT TIME LINE : JUNE 14' TO OCT 15'
STEEL STRUCTURE PRICE EVALUATION

S.No Description Net Weight % Gross Weight Unit Rate (Per

kg Wastage. kg kg)
1 Hex Nuts & Bolts 117.60 3.0% 121 150.00
2 Plates 46,377 5.0% 48,696 88
3 Angle 2,056 4.0% 2,139 85
Material

4 Circular Pipe 393 4.0% 409 100

5 Rails 9,639 4.0% 10,024 95
1 Festoon Clumps 0.38 4.0% 0.39 1,000
2 3 tons crane kit 6,000 1,000 68,500
3 6.5 tons crane kit 12,000 2,000 51,500
Total 76,583 64,389

Per Kg Rate Per Kg Rate Per Kg Rate Total Cost

S.No Description
Total Fabcon Sub-Contactor Fabcon
1 Over Heads 0 0 -
2 Material Unloading 0.25 0.25 19,146
3 Fabrication 7.00 7.00 536,079
4 Consumables 3.00 3.00 229,748
Fabrication

5 Tools Tackles 0.50 0.50 38,291

6 Electricity 3.50 3.50 268,040
7 Loading/Rigging 0.25 0.25 19,146
8 Grinding and Finishing 0.25 0.25 19,146
9 Transportation 2.00 2.00 153,166
10 Total w/o I.Tax 16.8 16.8 1,282,761
Total 17.8 17.8 1,359,727

1 Site Management Cost 1.0 1.0 76,583

2 Cranage/Rigging 2.0 2.0 0.0 153,166
3 Installation 4.0 4.0 0.0 306,331
Installation

4 Consumables 2.0 2.0 0.0 153,166

5 Tools Tackles 2.0 2.0 0.0 153,166
6 Electricity 3.0 3.0 0.0 229,748
7 Total w/o I.Tax 14.0 14.0 0.0 1,072,159
Total 14.8 14.8 0.0 1,136,488
 BUDGET SHEET Project Planning and Control Department
Client: MES Date: November 17, 2014

(DESIGN, FABRICATION AND INSTALLATION OF 3 & 6 TON CRANES)

Unit Price Total Price G.Total Impact
Description Weight (kg) Remark
(PKR) (PKR) (PKR) (%)
1 Hex Nuts & Bolts 121 150 18,169 0.04% 79,388 kg
2 Plates 48,696 88 4,285,226 9.70% 75,608 kg
MATERIAL

3 Angle 2,139 85 181,773 0.41% 5% wastage

4 Circular Pipe 409 100 40,879 0.09%
5 Rails 10,024 95 952,288 2.16% 89.24 Local Rs/kg
7 3 tons crane kit 6,000 2,767 16,602,000 37.59%
8 6.5 tons crane kit 12,000 1,840 22,080,000 44,160,335 50.00% 556 Rs/kg
TRANSPORTATION
TO WORKS

1 Transportation to Work 160,000 160,000 100.00% 2.02 Rs/kg

1 Material Unloading 0.25 19,146 1.69%

2 Fabrication 7.00 536,079 47.46%
FABRICATION

3 Consumables 3.00 229,748 20.34%

4 Tools Tackles 0.50 38,291 3.39%
5 Electricity 3.50 268,040 23.73%
6 Loading/Rigging 0.25 19,146 1.69%
7 Grinding and Finishing 0.25 19,146 1,129,596 1.69% 14.23 Rs/kg
INSTALLAT TRANSPORTATION
TO SITE

1 Transportation to Site 2.00 151,216 151,216 100% 2.00 Rs/kg

1 Installation 2.00 151,216 22%

2 Consumables 2.00 151,216 22%
ION

3 Tools Tackles 2.00 151,216 22%

4 Electricity 3.00 226,824 680,471 33% 9.00 Rs/kg
1 Site Management 0.66 52,207 8.66%
2 Salary Staff 3.20 254,217 42.15%
3 Vehicle Fuels 0.26 20,892 3.46%
4 Vehicle Running and Maintenance 0.26 20,892 3.46%
5 Electricity Expenses 0.53 41,784 6.93%
6 Other Utilities Expenses 0.13 10,446 1.73%
7 Entertainment & Mess Charges 0.13 10,446 1.73%
8 Communication 0.13 10,446 1.73%
9 Freight Charges 0.13 10,446 1.73%
10 Travelling, Boarding & Lodging 0.13 10,446 1.73%
11 Other Expenses 0.13 10,446 1.73%
OVER HEADS

12 Fees And Subscription 0.13 10,446 1.73%

13 Auditors Remuneration 0.13 10,446 1.73%
14 Promotional Expenses 0.13 10,446 1.73%
15 General Expenses 0.13 10,446 1.73%
16 Legal& Professional Charges 0.13 10,446 1.73%
17 Insurance Expense 0.05 4,178 0.69%
18 Printing & Stationary 0.13 10,446 1.73%
19 Postage & Telegram 0.13 10,446 1.73%
20 Rent Rate & Taxes 0.13 10,446 1.73%
21 Fee & Subscription 0.13 10,446 1.73%
22 Legal & Professional 0.13 10,446 1.73%
23 Misc. expenses 0.13 10,446 1.73%
24 Insurance Charges 0.13 10,446 1.73%
25 News paper & Tender 0.13 10,446 1.73%
26 Repair & Maintenance expenses 0.13 10,446 603,088 1.73% 7.60 Rs/kg
G. Total for Material 44,160,335 94.19%
SUMMARY

G. Total for Fabrication 1,129,596 2.41%

G. Total for Installation 680,471 1.45%
Transportation 311,216 0.66%
G. Total for Over Heads 603,088 (46,884,706) 1.29% 295.29 Rs/kg
CRANES 3 & 6 TONS 130,577,124 130,577,124 822.40 Rs/kg
W O RATE

Less Income tax (10,446,170) 8.00%

MARGIN

Less Speed Money (5,000,000) (31.49) Rs/kg

Add scrap sale 3,780 45.00 170,118 170,118 45.00 Rs/kg
Total MARGIN 68,416,366 862 Rs/kg

NOTE: All Unit Prices inclusive 17% of Sales Tax.

Manager Engineering General Manager Managing Director Chief Executive Officer