Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum

Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted

Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

A Demolition Works (Miscellanous)

A.1 Basement Floor Target 1 Target 2
1.0.0 Ceiling Works: Price Cost Price Cost

Breaking of existing Gypsum Plain Ceiling to get clear sofit, packing,

1.0.1 carting away the debris and disposal. (As per site visit). 240 sf² 25.00 6,000.00 23.00 5,520.00 65.00 15,600.00 23 5,520 23.00 5520
Area: Ladies Lounge

Breaking of existing Perforated Tile Ceiling at kitchen and store,

1.0.2 packing, carting away the debris and disposal. (As per site visit). 203 sf² 30.00 6,090.00 28.75 5,836.25 65.00 13,195.00 29 5,836 28.75 5836.25
Area: Kitchen, Dining, Bath, Ablution, Prayer Area, Store.

2.0.0 Wall Works: - - - 0

Breaking of existing full height Masonry Wall, packing, carting away

2.0.1 the debris and disposal. (As per site visit). 53 sf² 55.00 2,915.00 51.75 2,742.75 80.00 4,240.00 52 2,743 51.75 2742.75
Area: Finance Store

2.0.2 Research & Reference Center 106 sf² 49.00 5,194.00 51.75 5,485.50 80.00 8,480.00 52 5,486 49.00 5194
2.0.3 Servent Rooms, Servent Toilets, WC, Unitlity, Kitchen 975 sf² 50.00 48,750.00 51.75 50,456.25 80.00 78,000.00 52 50,456 50.00 48750

Breaking of existing Masonry Wall to open an access to the proposed

Gaming Area, packing, carting away the debris and disposal. (As per
2.0.4 88 sf² 60.00 5,280.00 63.25 5,566.00 80.00 7,040.00 63 5,566 60.00 5280
site visit).
Area: Living.

Breaking of existing full height Masonry Wall, packing, carting away

2.0.5 the debris and disposal. (As per site visit). 1007 sf² 57.00 57,399.00 63.25 63,692.75 80.00 80,560.00 63 63,693 57.00 57399
Area: Kitchen, Dining, Bath, Ablution, Prayer Area, Store.

Removing of existing Curtain Wall, packing, carting away the debris

2.0.6 and disposal. 1 Item 49,000.00 49,000.00 51,750.00 51,750.00 10,000.00 10,000.00 10,000 10,000 10,000.00 10000
Area: Ladies Lounge.
3.0.0 Flooring Works: - - - 0
Removing of existing Carpet Flooring, carting away the debris and
3.0.1 disposal. (As per site visit). 450 sf² 20.00 9,000.00 17.25 7,762.50 45.00 20,250.00 17 7,763 17.25 7762.5
Area: Finance Store, Admin Store, Control Room, Hall.

Breaking of existing Tile Flooring, packing, carting away the debris and
3.0.2 disposal. (As per site visit). 850 sf² 21.00 17,850.00 23.00 19,550.00 70.00 59,500.00 23 19,550 21.00 17850
Area: Servent Rooms
4.0.0 Millworks: - - - 0

Removing of existing shutter swing Wooden Door including sub-

frames and architraves, packing, carting away the debris and disposal.
4.0.1 3 Nos 1,700.00 5,100.00 17.25 51.75 2,500.00 7,500.00 17 52 17.25 51.75
(As per site visit).
Area: Servent Rooms

1
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

4.0.2 Servent Toilets, WC, Unitlity, Kitchen 7 Nos 2,490.00 17,430.00 2,875.00 20,125.00 2,500.00 17,500.00 2,500 17,500 2,490.00 17430
4.0.3 Kitchen, Dining, Bath, Ablution, Prayer Area, Store 8 Nos 2,490.00 19,920.00 2,875.00 23,000.00 2,500.00 20,000.00 2,500 20,000 2,490.00 19920
4.0.4 Finance Store 1 No 2,490.00 2,490.00 2,875.00 2,875.00 2,500.00 2,500.00 2,500 2,500 2,490.00 2490
5.0.0 Miscellanous Works: - - - 0

Breaking of existing aluminum Kitchen Cabinet floor and wall

mounted unit, packing, carting away the debris and disposal. (As per site
5.0.1 1 Item 15,000.00 15,000.00 16,675.00 16,675.00 10,000.00 10,000.00 10,000 10,000 10,000.00 10000
visit).
Area: Servent Kitchen.

Breaking of existing aluminum Kitchen Cabinet, Hood & Duct,

5.0.2 packing, carting away the debris and disposal. (As per site visit). 1 Item 15,000.00 15,000.00 16,675.00 16,675.00 10,000.00 10,000.00 10,000 10,000 10,000.00 10000
Area: Dining Kitchen

A.2 Ground Floor - - - 0

1.0.0 Ceiling Works: - - - 0

Breaking of existing Gypsum Plain Ceiling to get clear sofit, packing,

1.0.1 carting away the debris and disposal. (As per site visit). 120 sf² 19.00 2,280.00 17.25 2,070.00 65.00 7,800.00 17 2,070 17.25 2070
Area: Rest Room.

1.0.2 Studio 1225 sf² 19.00 23,275.00 17.25 21,131.25 65.00 79,625.00 17 21,131 17.25 21131.25
2.0.0 Wall Works: - - - 0

Breaking of existing full height Masonry Wall, packing, carting away

2.0.1 the debris and disposal. (As per site visit). 1250 sf² 45.00 56,250.00 51.75 64,687.50 80.00 100,000.00 52 64,688 45.00 56250
Area: Board Room, Powder, Expo, Office, CEO's Office, Filling, Bath

2.0.2 Rest Room 350 sf² 45.00 15,750.00 51.75 18,112.50 80.00 28,000.00 52 18,113 45.00 15750
2.0.3 Server Room - Studio 80 sf² 45.00 3,600.00 51.75 4,140.00 80.00 6,400.00 52 4,140 45.00 3600
2.0.4 Lounge 50 sf² 45.00 2,250.00 51.75 2,587.50 80.00 4,000.00 52 2,588 45.00 2250
2.0.5 Bath 50 sf² 45.00 2,250.00 51.75 2,587.50 80.00 4,000.00 52 2,588 45.00 2250
2.0.6 Bed 85 sf² 45.00 3,825.00 51.75 4,398.75 80.00 6,800.00 52 4,399 45.00 3825

Removing of full height Curtain Wall to access to ground floor

expansion, packing, carting away the debris and disposal. (As per site
2.0.7 175 sf² 65.00 11,375.00 13.80 2,415.00 80.00 14,000.00 14 2,415 13.80 2415
visit).
Area: Café

2.0.8 Rest Room 1 No 5,500.00 5,500.00 2,875.00 2,875.00 10,000.00 10,000.00 2,875 2,875 2,875.00 2875
3.0.0 Flooring Works: - - - 0

Removing of existing Stone Tiles Flooring, packing, carting away the

3.0.1 debris and disposal. (As per site visit). 1450 sf² 27.00 39,150.00 28.75 41,687.50 70.00 101,500.00 29 41,688 27.00 39150
Area: Next to Café (Outdoor)

Removing of existing Carpet Flooring, packing, carting away the

3.0.2 debris and disposal. (As per site visit). 1225 sf² 15.00 18,375.00 13.80 16,905.00 45.00 55,125.00 14 16,905 13.80 16905
Area: Sutio

2
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

3.0.3 Rest Room 175 sf² 15.00 2,625.00 13.80 2,415.00 70.00 12,250.00 14 2,415 13.80 2415

Removing of existing Raised Flooring, packing, carting away the debris

3.0.4 and disposal. (As per site visit). 70 sf² 45.00 3,150.00 17.25 1,207.50 110.00 7,700.00 17 1,208 17.25 1207.5
Area: Server Room

4.0.0 Millworks: - - - 0
Removing of existing shutter swing Door including sub-frames and
architraves, packing, carting away the debris and disposal. (As per site - - - - - - 0
visit).
Single Shutter: - - - 0
4.0.1 Server Room - Studio 1 No 5,000.00 5,000.00 8,625.00 8,625.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500

4.0.2 Powder, Expo, Office, CEO's Office, Filling, Bath (Wooden) 5 Nos 3,000.00 15,000.00 8,625.00 43,125.00 2,500.00 12,500.00 2,500 12,500 2,500.00 12500

4.0.3 Café 1 No 6,500.00 6,500.00 8,625.00 8,625.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500
4.0.4 Rest Room 1 No 6,500.00 6,500.00 8,625.00 8,625.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500
4.0.5 Bath 1 No 6,500.00 6,500.00 8,625.00 8,625.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500
Double Shutter: 6,500.00 - - 6,500.00 0
4.0.6 Studio Entrance 1 No 6,500.00 6,500.00 8,625.00 8,625.00 4,500.00 4,500.00 4,500 4,500 4,500.00 4500
4.0.7 Board Room (Excluded) 1 No 6,500.00 6,500.00 8,625.00 8,625.00 4,500.00 4,500.00 4,500 4,500 4,500.00 4500
4.0.8 Server Room 4 Nos 6,500.00 26,000.00 8,625.00 34,500.00 4,500.00 18,000.00 4,500 18,000 4,500.00 18000

Removing of HPL Partition (floor-fixed) including doors (3 Nos),

4.0.9 packing, carting away the debris and disposal. (As per site visit). 1 Item 62,000.00 62,000.00 34,500.00 34,500.00 12,000.00 12,000.00 12,000 12,000 12,000.00 12000
Area: Rest Room

5.0.0 Miscellanous Works: - - - 0

Removing of existing Rolling Shutting (Caurrogated), packing, carting
5.0.1 away and disposal. (As per site visit). 1 Item 15,000.00 15,000.00 23,000.00 23,000.00 8,000.00 8,000.00 8,000 8,000 8,000.00 8000
Area: Existing Bed

Breaking of existing wall mounted marble Vanity, packing, carting

5.0.2 away the debris and disposal. (As per site visit). 1 Item 7,500.00 7,500.00 23,000.00 23,000.00 5,000.00 5,000.00 5,000 5,000 5,000.00 5000
Area: Rest Room

A.3 First Floor - - - 0

1.0.0 Ceiling Works: - - - 0

Breaking of existing Gypsum Plain Ceiling to get clear sofit, packing,

1.0.1 carting away the debris and disposal. (As per site visit). 120 sf² 19.00 2,280.00 17.25 2,070.00 65.00 7,800.00 17 2,070 17.25 2070
Area: Rest Room.

1.0.2 Project Office 1225 sf² 19.00 23,275.00 17.25 21,131.25 65.00 79,625.00 17 21,131 17.25 21131.25
2.0.0 Wall Works: - - - 0

Breaking of existing full height Millwork & Glass Wall, packing,

2.0.1 carting away the debris and disposal. (As per site visit). 400 sf² 40.00 16,000.00 46.00 18,400.00 85.00 34,000.00 46 18,400 40.00 16000
Area: Business Dynamic Department

2.0.2 Meeting Room 150 sf² 40.00 6,000.00 46.00 6,900.00 85.00 12,750.00 46 6,900 40.00 6000

3
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

2.0.3 Finance Department 400 sf² 40.00 16,000.00 46.00 18,400.00 85.00 34,000.00 46 18,400 40.00 16000

Breaking of existing full height Masonry Wall, packing, carting away

2.0.4 the debris and disposal. (As per site visit). 350 sf² 49.00 17,150.00 51.75 18,112.50 80.00 28,000.00 52 18,113 49.00 17150
Area: Rest Room

Breaking of existing full height Glass Partition Wall , packing, carting

2.0.5 away the debris and disposal. (As per site visit). 195 sf² 49.00 9,555.00 46.00 8,970.00 80.00 15,600.00 46 8,970 46.00 8970
Area: Meeting Room

3.0.0 Millworks: - - - 0

Removing of existing single shutter swing Door including sub-frames

and architraves, packing, carting away the debris and disposal. (As per - - - - - - 0
site visit).

Single Shutter: - - - 0
3.0.1 Business Dynamic Department 1 No 4,900.00 4,900.00 5,175.00 5,175.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500
3.0.2 Meeting Room 1 No 4,900.00 4,900.00 5,175.00 5,175.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500
3.0.3 Rest Room 1 No 4,900.00 4,900.00 5,175.00 5,175.00 2,500.00 2,500.00 2,500 2,500 2,500.00 2500
Double Shutter: 4,900.00 - - - - - 4,900.00 0
3.0.4 Finance Department 1 No 4,900.00 4,900.00 5,175.00 5,175.00 4,500.00 4,500.00 4,500 4,500 4,500.00 4500

Removing of HPL Partition (floor-fixed) including doors (3 Nos),

3.0.5 packing, carting away the debris and disposal. 1 Item 12,500.00 12,500.00 34,500.00 34,500.00 4,500.00 4,500.00 4,500 4,500 4,500.00 4500
Area: Rest Room

4.0.0 Miscellanous Works: - - - 0

Breaking of existing wall mounted marble Vanity, packing, carting
4.0.1 away the debris and disposal. 1 Item 7,500.00 7,500.00 11,500.00 11,500.00 4,500.00 4,500.00 4,500 4,500 4,500.00 4500
Area: Rest Room

B Removing of Existing Electrical Items - - - 0

B.1 Basement Floor - - - 0
1.0.0 AC Units - - - 0
1.0.1 Removing of existing AC Unit. (As per site visit). 2 Nos 2,800.00 5,600.00 2,300.00 4,600.00 2,500.00 5,000.00 2,300 4,600 2,300.00 4600
2.0.0 Lights - - - 0
2.0.1 Removing of existing Lights. (As per site visit). 35 Nos 500.00 17,500.00 517.50 18,112.50 500.00 17,500.00 500 17,500 500.00 17500
3.0.0 Fire Alarms - - - 0
3.0.1 Removing of existing Fire Alarms. (As per site visit). 1 No 1,300.00 1,300.00 1,150.00 1,150.00 500.00 500.00 500 500 500.00 500
4.0.0 Ceiling Fans - - - 0
4.0.1 Removing of existing Ceiling Fans. (As per site visit). 2 Nos 1,900.00 3,800.00 1,725.00 3,450.00 500.00 1,000.00 500 1,000 500.00 1000
5.0.0 Cameras - - - 0
5.0.1 Removing of existing Cameras. (As per site visit). 1 No 1,900.00 1,900.00 1,725.00 1,725.00 500.00 500.00 500 500 500.00 500
B.2 Ground Floor - - - 0
1.0.0 AC Units - - - 0
1.0.1 Removing of existing AC Unit. (As per site visit). 6 Nos 1,800.00 10,800.00 1,725.00 10,350.00 2,500.00 15,000.00 1,725 10,350 1,725.00 10350
2.0.0 Lights - - - 0
2.0.1 Removing of existing Lights. (As per site visit). 36 Nos 520.00 18,720.00 460.00 16,560.00 500.00 18,000.00 460 16,560 460.00 16560

4
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

3.0.0 Fire Alarms - - - 0

3.0.1 Removing of existing Fire Alarms. (As per site visit). 7 No 750.00 5,250.00 1,150.00 8,050.00 500.00 3,500.00 500 3,500 500.00 3500
4.0.0 Cameras - - - 0
4.0.1 Removing of existing Cameras. (As per site visit). 2 Nos 1,850.00 3,700.00 1,725.00 3,450.00 500.00 1,000.00 500 1,000 500.00 1000
5.0.0 Access Panel - - - 0
5.0.1 Removing of existing Access Panel. (As per site visit). 1 No 1,850.00 1,850.00 1,725.00 1,725.00 2,500.00 2,500.00 1,725 1,725 1,725.00 1725
6.0.0 Exhaust Fans - - - 0
6.0.1 Removing of existing Exhaust Fans. (As per site visit). 4 Nos 625.00 2,500.00 575.00 2,300.00 500.00 2,000.00 500 2,000 500.00 2000
7.0.0 Water Heater - - - 0
7.0.1 Removing of existing Water Heater. (As per site visit). 1 No 1,900.00 1,900.00 1,725.00 1,725.00 1,500.00 1,500.00 1,500 1,500 1,500.00 1500
B.3 First Floor - - - 0
1.0.0 AC Units - - - 0
1.0.1 Removing of existing AC Unit. (As per site visit). 7 Nos 2,000.00 14,000.00 2,875.00 20,125.00 2,500.00 17,500.00 2,500 17,500 2,000.00 14000
2.0.0 Lights - - - 0
2.0.1 Removing of existing Lights. (As per site visit). 66 Nos 490.00 32,340.00 517.50 34,155.00 500.00 33,000.00 500 33,000 490.00 32340
3.0.0 Fire Alarms - - - 0
3.0.1 Removing of existing Fire Alarms. (As per site visit). 7 No 1,200.00 8,400.00 1,150.00 8,050.00 500.00 3,500.00 500 3,500 500.00 3500
4.0.0 Cameras - - - 0
4.0.1 Removing of existing Cameras. (As per site visit). 1 No 700.00 700.00 575.00 575.00 500.00 500.00 500 500 500.00 500
5.0.0 Access Panel - - - 0
5.0.1 Removing of existing Access Panel. (As per site visit). 1 No 2,000.00 2,000.00 2,300.00 2,300.00 2,500.00 2,500.00 2,300 2,300 2,000.00 2000
6.0.0 Exhaust Fans - - - 0
6.0.1 Removing of existing Exhaust Fans. (As per site visit). 4 Nos 450.00 1,800.00 575.00 2,300.00 500.00 2,000.00 500 2,000 450.00 1800
Sub Total: 898,993 996,245.00 1,235,840.00 - - - 0
Civil & Hard Interior Works - - - 0
A Civil Works - - - 0
A.1 Basement Floor - - - 0
1.0.0. Flooring Works: - - - 0

Supply and Installation of 9" Raised Flooring/Decking out of PCC, and

parquet tiling as per approved color and sample as per approved
1.0.1 drawings. (As per approved shop drawings and details). 300 sf² - 180.00 54,000.00 810.00 243,000.00 180 54,000 180.00 54000
Area: Gaming Area (Excluded)

2.0.0 Wall Works: - - - 0

Supply and constructing of full height 8" thk Masonry Wall as per
2.0.1 approved shop drawings drawings. 250 sf² 310.00 77,500.00 350.00 87,500.00 395.00 98,750.00 350 87,500 310.00 77500
Area: Gents Prayer Area
2.0.2 Ladies Prayer Area 315 sf² 310.00 97,650.00 350.00 110,250.00 395.00 124,425.00 350 110,250 310.00 97650
2.0.3 Gents Ablution 80 sf² 310.00 24,800.00 350.00 28,000.00 395.00 31,600.00 350 28,000 310.00 24800
2.0.4 Ladies Ablution 105 sf² 310.00 32,550.00 350.00 36,750.00 395.00 41,475.00 350 36,750 310.00 32550

5
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

Ditto: 4" thk Masonry Wall as per approved shop drawings drawings.
2.0.5 75 sf² 325.00 24,375.00 375.00 28,125.00 280.00 21,000.00 280 21,000 280.00 21000
Area: Gents Toilet

Supply and apply of 1/2" thick Plaster including 1:4 Ratio Cement Sand
2.0.6 mortar. 515 sf² 90.00 46,350.00 110.00 56,650.00 60.00 30,900.00 60 30,900 60.00 30900
Area: Gents Prayer Area
2.0.7 Ladies Prayer Area 650 sf² 90.00 58,500.00 110.00 71,500.00 60.00 39,000.00 60 39,000 60.00 39000
2.0.8 Gents Ablution 160 sf² 90.00 14,400.00 110.00 17,600.00 60.00 9,600.00 60 9,600 60.00 9600
2.0.9 Ladies Ablution 200 sf² 90.00 18,000.00 110.00 22,000.00 60.00 12,000.00 60 12,000 60.00 12000
3.0.0 Miscellanous Works: - - - 0
Supply and constructing of Ablution Seat out of PCC for 6 person.
3.0.1 Overall size: W2'xL15'-6"xH1'. 1 Item 22,000.00 22,000.00 23,500.00 23,500.00 35,000.00 35,000.00 23,500 23,500 22,000.00 22000
Area: Gents Ablution

Ditto: Overall size: W2'xL12'-6"xH1'.

3.0.2 1 Item 22,000.00 22,000.00 23,500.00 23,500.00 35,000.00 35,000.00 23,500 23,500 22,000.00 22000
Area: Ladies Ablution
3.0.3 Ladies Ablution 4 Nos 5,220.00 20,880.00 5,175.00 20,700.00 8,750.00 35,000.00 5,175 20,700 5,175.00 20700

Supply and constructing a PCC Step towards Gaming area. Length: 8'
3.0.4 1 No 17,250.00 17,250.00 16,500.00 16,500.00 5,000.00 5,000.00 5,000 5,000 5,000.00 5000
Area: Café

4.0.0 Excavation Works: - - - 0

Breaking the earth and Excavating (for bed and to expand basement) for
4.0.1 handicapped children and elevator. 13000 ft³ 23.00 299,000.00 25.00 325,000.00 22.00 286,000.00 22 286,000 22.00 286000
Area: Next to existing Café.

A.2 Ground Floor - - - 0

1.0.0 Flooring Works: - - - 0
Supply and apply of 1½" PCC to the existing floor.
1.0.1 2540 sf² 125.00 317,500.00 130.00 330,200.00 169.00 429,260.00 130 330,200 125.00 317500
Area: Group study area, Library, Silent Area.
2.0.0 Wall Works: 125.00 - - 125.00 0
2.0.1 CEO's Office 110 sf² 125.00 13,750.00 130.00 14,300.00 395.00 43,450.00 130 14,300 125.00 13750
2.0.2 Class Room 01, Class Room 02 260 sf² 125.00 32,500.00 130.00 33,800.00 395.00 102,700.00 130 33,800 125.00 32500
2.0.3 Entire Toilet Area (Including Foundation) 1565 sf² 125.00 195,625.00 130.00 203,450.00 499.00 780,935.00 130 203,450 125.00 195625
Supply and constructing of full height 4" thk Masonry Wall as per
2.0.4 approved shop drawings drawings. 265 sf² 279.00 73,935.00 285.00 75,525.00 280.00 74,200.00 280 74,200 279.00 73935
Area: Silent Area
2.0.5 Class Room 01, Class Room 02 485 sf² 279.00 135,315.00 285.00 138,225.00 280.00 135,800.00 280 135,800 279.00 135315
2.0.6 Entire Toilet Area (Including Foundation) 850 sf² 279.00 237,150.00 285.00 242,250.00 280.00 238,000.00 280 238,000 279.00 237150
Supply and apply of 1/2" thick Plaster including 1:4 Ratio Cement Sand
2.0.7 mortar. 525 sf² 90.00 47,250.00 110.00 57,750.00 60.00 31,500.00 60 31,500 60.00 31500
Area: Silent Area
2.0.8 Class Room 01, Class Room 02 1025 sf² 90.00 92,250.00 110.00 112,750.00 60.00 61,500.00 60 61,500 60.00 61500
2.0.9 CEO's Office 200 sf² 90.00 18,000.00 110.00 22,000.00 60.00 12,000.00 60 12,000 60.00 12000
2.0.10 Class Room 01, Class Room 02 550 sf² 90.00 49,500.00 110.00 60,500.00 60.00 33,000.00 60 33,000 60.00 33000

6
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

2.0.11 Entire Toilet Area 3700 sf² 90.00 333,000.00 110.00 407,000.00 60.00 222,000.00 60 222,000 60.00 222000
A.3 First Floor - - - 0
1.0.0 Flooring Works: - - - 0
Supply and apply of 1½" PCC to the existing floor.
1.0.1 2540 sf² 128.00 325,120.00 130.00 330,200.00 169.00 429,260.00 130 330,200 128.00 325120
Area: Auditorium.
2.0.0 Wall Works: - - - 0
Supply and constructing of full height 8" thk Masonry Wall as per
2.0.1 approved shop drawings drawings. 725 sf² 340.00 246,500.00 350.00 253,750.00 395.00 286,375.00 350 253,750 340.00 246500
Area: Class Room 03, Class Room 04
2.0.2 Disable Toilet, Ladies Toilets, Gents Toilet, Class room 05 2525 sf² 340.00 858,500.00 350.00 883,750.00 395.00 997,375.00 350 883,750 340.00 858500

Supply and constructing of full height 4" thk Masonry Wall as per
2.0.3 approved shop drawings drawings. 650 sf² 281.00 182,650.00 285.00 185,250.00 280.00 182,000.00 280 182,000 280.00 182000
Area: Disable Toilet, Ladies Toilets, Gents Toilet, Class room 05

Supply and apply of 1/2" thick Plaster including 1:4 Ratio Cement Sand
2.0.4 mortar. 1475 sf² 100.00 147,500.00 110.00 162,250.00 60.00 88,500.00 60 88,500 60.00 88500
Area: Class Room 03, Class Room 04
2.0.5 Disable Toilet, Ladies Toilets, Gents Toilet, Class room 05 6150 sf² 100.00 615,000.00 110.00 676,500.00 60.00 369,000.00 60 369,000 60.00 369000
B Hard Interior Works - - - 0
B.1 Basement Floor - - - 0
1.0.0 Ceiling Works: - - - 0

Supply and Installation of Regular Gypsum Plain False Ceiling, sofit

mounted, w/ suspension channel, SS rods, T-grids and clips, w/ all
required accessories; w/ covelight and bulkhead (if required) as per
1.0.1 350 sf² 181.00 63,350.00 185.00 64,750.00 240.00 84,000.00 185 64,750 181.00 63350
client's requirement; including cut-holes for access panels and lights.
(As per approved RCP drawings and details). Excluding Lights
Area: Gents Prayer Area

1.0.2 Ladies Prayer Area 250 sf² 181.00 45,250.00 185.00 46,250.00 240.00 60,000.00 185 46,250 181.00 45250

Supply and Installation of MR Gypsum Plain False Ceiling, sofit

mounted, w/ suspension channel, SS rods, T-grids and clips, w/ all
required accessories; w/ covelight and bulkhead (if required) as per
1.0.3 175 sf² 181.00 31,675.00 185.00 32,375.00 240.00 42,000.00 185 32,375 181.00 31675
client's requirement; including cut-holes for access panels and lights.
(As per approved RCP drawings and details). Excluding Lights
Area: Gents Ablution

1.0.4 Ladies Ablution 135 sf² 181.00 24,435.00 185.00 24,975.00 240.00 32,400.00 185 24,975 181.00 24435
1.0.5 Café 700 sf² 181.00 126,700.00 185.00 129,500.00 240.00 168,000.00 185 129,500 181.00 126700
1.0.6 kitchen 275 sf² 181.00 49,775.00 185.00 50,875.00 240.00 66,000.00 185 50,875 181.00 49775
1.0.7 Gents Toilet 250 sf² 181.00 45,250.00 185.00 46,250.00 240.00 60,000.00 185 46,250 181.00 45250

7
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

Supply and applying of Jotun Fenomastic Paint to the gypsum ceiling

with the treatments of 1 stucco coat, 1 primer coat and 2 paint coats. (As
1.0.8 350 sf² 90.00 31,500.00 105.00 36,750.00 78.00 27,300.00 78 27,300 78.00 27300
per approved shop drawings and details).
Area: Gents Prayer Area

1.0.9 Ladies Prayer Area 250 sf² 90.00 22,500.00 105.00 26,250.00 78.00 19,500.00 78 19,500 78.00 19500
1.0.10 Gents Ablution 175 sf² 90.00 15,750.00 105.00 18,375.00 78.00 13,650.00 78 13,650 78.00 13650
1.0.11 Ladies Ablution 135 sf² 90.00 12,150.00 105.00 14,175.00 78.00 10,530.00 78 10,530 78.00 10530
1.0.12 Café 700 sf² 90.00 63,000.00 105.00 73,500.00 78.00 54,600.00 78 54,600 78.00 54600
1.0.13 kitchen 275 sf² 90.00 24,750.00 105.00 28,875.00 78.00 21,450.00 78 21,450 78.00 21450
1.0.14 Gents Toilet 250 sf² 90.00 22,500.00 105.00 26,250.00 78.00 19,500.00 78 19,500 78.00 19500
2.0.0 Flooring Works: - - - 0

Supply and Installation of Carpet Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample by
2.0.1 350 sf² 570.00 199,500.00 575.00 201,250.00 595.00 208,250.00 575 201,250 570.00 199500
client. (As per approved shop drawings and details).
Area: Gents Prayer Area

2.0.2 Ladies Prayer Area 250 sf² 570.00 142,500.00 575.00 143,750.00 595.00 148,750.00 575 143,750 570.00 142500

Supply and Installation of 2'x2' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.3 175 sf² - - - 640.00 112,000.00 - - - 0
per approved shop drawings and details).
Area: Gents Ablution

2.0.4 Ladies Ablution 135 sf² 550.00 74,250.00 575.00 77,625.00 640.00 86,400.00 575 77,625 550.00 74250
2.0.5 Café 700 sf² 550.00 385,000.00 575.00 402,500.00 640.00 448,000.00 575 402,500 550.00 385000
2.0.6 Class 07, Finance Store, Admin Store, Equipment 1450 sf² 550.00 797,500.00 575.00 833,750.00 640.00 928,000.00 575 833,750 550.00 797500

Supply and Installation of 1'-6"x1'-6" Porcelain Tile Flooring with

adhesive (glue/mortar) to the existing floor as per approved color and
2.0.7 450 sf² 570.00 256,500.00 575.00 258,750.00 580.00 261,000.00 575 258,750 570.00 256500
sample. (As per approved shop drawings and details).
Area: Voide Above

Supply and Installation of 1'x2' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.8 285 sf² 580.00 165,300.00 575.00 163,875.00 580.00 165,300.00 575 163,875 575.00 163875
per approved shop drawings and details).
Area: Kitchen

2.0.9 Gents Toilet 250 sf² 580.00 145,000.00 575.00 143,750.00 580.00 145,000.00 575 143,750 575.00 143750
3.0.0 Wall Works: - - - 0

Supply and apply of Jotun Fenomastic Paint to the wall with the
treatments of 1 stucco coat, 1 primer coat and 2 paint coats. (As per
3.0.1 550 sf² 100.00 55,000.00 105.00 57,750.00 78.00 42,900.00 78 42,900 78.00 42900
approved shop drawings and details).
Area: Gents Prayer Area

3.0.2 Ladies Prayer Area 650 sf² 100.00 65,000.00 105.00 68,250.00 78.00 50,700.00 78 50,700 78.00 50700
3.0.3 Gents Ablution 185 sf² 100.00 18,500.00 105.00 19,425.00 78.00 14,430.00 78 14,430 78.00 14430
3.0.4 Ladies Ablution 205 sf² 100.00 20,500.00 105.00 21,525.00 78.00 15,990.00 78 15,990 78.00 15990

8
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

3.0.5 Café 1050 sf² 100.00 105,000.00 105.00 110,250.00 78.00 81,900.00 78 81,900 78.00 81900
3.0.6 kitchen 750 sf² 100.00 75,000.00 105.00 78,750.00 78.00 58,500.00 78 58,500 78.00 58500
3.0.7 Gents Toilet 660 sf² 100.00 66,000.00 105.00 69,300.00 78.00 51,480.00 78 51,480 78.00 51480
4.0.0 Miscellanous Works: - - - 0

Supply and Installation of Marble Cladding/Dressing to the ablution

and dado/faucet wall as per approved cample and color. Overall size:
4.0.1 1 Item 87,000.00 87,000.00 86,500.00 86,500.00 300,000.00 300,000.00 86,500 86,500 86,500.00 86500
W2'xL15'-6"xH1'.
Area: Gents Ablution

Ditto: Overall size: W2'xL12'-6"xH1'.

4.0.2 1 Item 87,000.00 87,000.00 86,500.00 86,500.00 260,000.00 260,000.00 86,500 86,500 86,500.00 86500
Area: Ladies Ablution
B.2 Ground Floor - - - 0
1.0.0 Ceiling Works: - - - 0

Supply and Installation of Regular Gypsum Plain False Ceiling, sofit

mounted, w/ suspension channel, SS rods, T-grids and clips, w/ all
required accessories; w/ covelight and bulkhead (if required) as per
1.0.1 2600 sf² 190.00 494,000.00 195.00 507,000.00 240.00 624,000.00 195 507,000 190.00 494000
client's requirement; including cut-holes for access panels and lights.
(As per approved RCP drawings and details). Excluding Lights
Area: Group Study Area, Non Silent Zone, Silent Zone

1.0.2 Class Room 01, Class Room 02 1275 sf² 190.00 242,250.00 195.00 248,625.00 240.00 306,000.00 195 248,625 190.00 242250
1.0.3 CEO's Office, Staff, Support Staff 850 sf² 190.00 161,500.00 195.00 165,750.00 240.00 204,000.00 195 165,750 190.00 161500

1.0.4 Office 01, Office 02, Admin Staff, Teaching Staff, Meeting Room 1250 sf² 190.00 237,500.00 195.00 243,750.00 240.00 300,000.00 195 243,750 190.00 237500

1.0.5 Existing Store 55 sf² 190.00 10,450.00 195.00 10,725.00 240.00 13,200.00 195 10,725 190.00 10450
1.0.6 Corridor 650 sf² 190.00 123,500.00 195.00 126,750.00 240.00 156,000.00 195 126,750 190.00 123500
1.0.7 Skill Training Centre / Training Kitchen 1650 sf² 190.00 313,500.00 195.00 321,750.00 240.00 396,000.00 195 321,750 190.00 313500
1.0.8 Proposed Store 165 sf² 190.00 31,350.00 195.00 32,175.00 240.00 39,600.00 195 32,175 190.00 31350
1.0.9 Powder 55 sf² 190.00 10,450.00 195.00 10,725.00 240.00 13,200.00 195 10,725 190.00 10450
1.0.10 Exhibition Suite 1725 sf² 190.00 327,750.00 195.00 336,375.00 240.00 414,000.00 195 336,375 190.00 327750

Supply and Installation of MR Gypsum Plain False Ceiling, sofit

mounted, w/ suspension channel, SS rods, T-grids and clips, w/ all
required accessories; w/ covelight and bulkhead (if required) as per
1.0.11 55 sf² 190.00 10,450.00 195.00 10,725.00 240.00 13,200.00 195 10,725 190.00 10450
client's requirement; including cut-holes for access panels and lights.
(As per approved RCP drawings and details). Excluding Lights
Area: Bath

1.0.12 Washing Area 165 sf² 190.00 31,350.00 195.00 32,175.00 240.00 39,600.00 195 32,175 190.00 31350
1.0.13 Disable Bath, Ladies Toilet, Gents Toilet 500 sf² 190.00 95,000.00 195.00 97,500.00 240.00 120,000.00 195 97,500 190.00 95000

Supply and apply of Jotun Fenomastic Paint to the gypsum ceiling

with the treatments of 1 stucco coat, 1 primer coat and 2 paint coats. (As
1.0.14 2600 sf² 95.00 247,000.00 105.00 273,000.00 78.00 202,800.00 78 202,800 78.00 202800
per approved shop drawings and details).
Area: Group Study Area, Non Silent Zone, Silent Zone

9
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

1.0.15 Class Room 01, Class Room 02 1275 sf² 95.00 121,125.00 105.00 133,875.00 78.00 99,450.00 78 99,450 78.00 99450
1.0.16 CEO's Office, Staff, Support Staff 850 sf² 95.00 80,750.00 105.00 89,250.00 78.00 66,300.00 78 66,300 78.00 66300

1.0.17 Office 01, Office 02, Admin Staff, Teaching Staff, Meeting Room 1250 sf² 95.00 118,750.00 105.00 131,250.00 78.00 97,500.00 78 97,500 78.00 97500

1.0.18 Existing Store 55 sf² 95.00 5,225.00 105.00 5,775.00 78.00 4,290.00 78 4,290 78.00 4290
1.0.19 Corridor 650 sf² 95.00 61,750.00 105.00 68,250.00 78.00 50,700.00 78 50,700 78.00 50700
1.0.20 Skill Training Centre / Training Kitchen 1650 sf² 95.00 156,750.00 105.00 173,250.00 78.00 128,700.00 78 128,700 78.00 128700
1.0.21 Proposed Store 165 sf² 95.00 15,675.00 105.00 17,325.00 78.00 12,870.00 78 12,870 78.00 12870
1.0.22 Exhibition Suite 1725 sf² 95.00 163,875.00 105.00 181,125.00 78.00 134,550.00 78 134,550 78.00 134550
1.0.23 Bath 55 sf² 95.00 5,225.00 105.00 5,775.00 78.00 4,290.00 78 4,290 78.00 4290
1.0.24 Washing Area 165 sf² 95.00 15,675.00 105.00 17,325.00 78.00 12,870.00 78 12,870 78.00 12870
1.0.25 Disable Bath, Ladies Toilet, Gents Toilet 500 sf² 95.00 47,500.00 105.00 52,500.00 78.00 39,000.00 78 39,000 78.00 39000
2.0.0 Flooring Works: - - - 0

Supply and Installation of 2'x2' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.1 2600 sf² 610.00 1,586,000.00 625.00 1,625,000.00 640.00 1,664,000.00 625 1,625,000 610.00 1586000
per approved shop drawings and details).
Area: Group Study Area, Non Silent Zone, Silent Zone

2.0.2 Office 01, Office 02, Admin Staff, Teaching Staff, Meeting Room 1250 sf² 610.00 762,500.00 625.00 781,250.00 640.00 800,000.00 625 781,250 610.00 762500

2.0.3 Class Room 01, Class Room 02 1275 sf² 610.00 777,750.00 625.00 796,875.00 640.00 816,000.00 625 796,875 610.00 777750
2.0.4 CEO's Office, Staff, Support Staff 850 sf² 610.00 518,500.00 625.00 531,250.00 640.00 544,000.00 625 531,250 610.00 518500
2.0.5 Proposed Store 165 sf² 610.00 100,650.00 625.00 103,125.00 640.00 105,600.00 625 103,125 610.00 100650
2.0.6 Skill Training Centre / Training Kitchen 1650 sf² 610.00 1,006,500.00 625.00 1,031,250.00 640.00 1,056,000.00 625 1,031,250 610.00 1006500
2.0.7 Proposed Store 165 sf² 610.00 100,650.00 625.00 103,125.00 640.00 105,600.00 625 103,125 610.00 100650
2.0.8 Exhibition Suite 1725 sf² 610.00 1,052,250.00 625.00 1,078,125.00 640.00 1,104,000.00 625 1,078,125 610.00 1052250

Supply and Installation of 1'x2' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.9 500 sf² 610.00 305,000.00 625.00 312,500.00 580.00 290,000.00 580 290,000 580.00 290000
per approved shop drawings and details).
Area: Disable Bath, Ladies Toilet, Gents Toilet

2.0.10 Existing Store and Bath 330 sf² 610.00 201,300.00 625.00 206,250.00 580.00 191,400.00 580 191,400 580.00 191400
2.0.11 Powder 55 sf² 610.00 33,550.00 625.00 34,375.00 580.00 31,900.00 580 31,900 580.00 31900

Supply and Installation of 2'x4' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.12 660 sf² 610.00 402,600.00 625.00 412,500.00 690.00 455,400.00 625 412,500 610.00 402600
per approved shop drawings and details).
Area: Corridor

3.0.0 Wall Works: - - - 0

Supply and apply of Jotun Fenomastic Paint to the wall with the
treatments of 1 stucco coat, 1 primer coat and 2 paint coats. (As per
3.0.1 525 sf² 82.00 43,050.00 90.00 47,250.00 78.00 40,950.00 78 40,950 78.00 40950
approved shop drawings and details).
Area: Silent Area

10
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

3.0.2 Office 01, Office 02, Admin Staff, Teaching Staff, Meeting Room. 1920 sf² 82.00 157,440.00 90.00 172,800.00 78.00 149,760.00 78 149,760 78.00 149760

3.0.3 Office 01, Office 02, Admin Staff, Teaching Staff, Meeting Room. 825 sf² 82.00 67,650.00 90.00 74,250.00 78.00 64,350.00 78 64,350 78.00 64350

3.0.4 Class Room 01, Class Room 02 1025 sf² 82.00 84,050.00 90.00 92,250.00 78.00 79,950.00 78 79,950 78.00 79950
3.0.5 CEO's Office 200 sf² 82.00 16,400.00 90.00 18,000.00 78.00 15,600.00 78 15,600 78.00 15600
3.0.6 Class Room 01, Class Room 02 550 sf² 82.00 45,100.00 90.00 49,500.00 78.00 42,900.00 78 42,900 78.00 42900
3.0.7 Entire Toilet Area 3700 sf² 82.00 303,400.00 90.00 333,000.00 78.00 288,600.00 78 288,600 78.00 288600
3.0.8 Skill Training Centre / Training Kitchen 4220 sf² 82.00 346,040.00 90.00 379,800.00 78.00 329,160.00 78 329,160 78.00 329160
3.0.9 Exhibition Suite 3000 sf² 82.00 246,000.00 90.00 270,000.00 78.00 234,000.00 78 234,000 78.00 234000

Supply and Installation of thk Curtain Wall to the wall as per approved
3.0.10 drawings. (As per approved shop drawings and details). 205 sf² 1,030.00 211,150.00 1,075.00 220,375.00 580.00 118,900.00 580 118,900 580.00 118900
Area: Meeting Room, Office 02

3.0.11 CEO's Office 315 sf² 1,015.00 319,725.00 1,075.00 338,625.00 580.00 182,700.00 580 182,700 580.00 182700
3.0.12 Staff 90 sf² 1,015.00 91,350.00 1,075.00 96,750.00 580.00 52,200.00 580 52,200 580.00 52200
3.0.13 Support Staff 205 sf² 1,015.00 208,075.00 1,075.00 220,375.00 580.00 118,900.00 580 118,900 580.00 118900

Supply and Installation of thk 12mm Glass Partition to the wall as per
3.0.14 approved drawings. (As per approved shop drawings and details). 60 sf² 1,590.00 95,400.00 1,500.00 90,000.00 580.00 34,800.00 580 34,800 580.00 34800
Area: Silent Area

3.0.15 Staff, Support Staff 135 sf² 1,590.00 214,650.00 1,500.00 202,500.00 580.00 78,300.00 580 78,300 580.00 78300

3.0.16 Office 01, Office 02, Admin Staff, Teaching Staff, Meeting Room. 525 sf² 1,590.00 834,750.00 1,500.00 787,500.00 580.00 304,500.00 580 304,500 580.00 304500

B.3 First Floor - - - 0

1.0.0 Ceiling Works: - - - 0

Supply and Installation of Regular Gypsum Plain False Ceiling, sofit

mounted, w/ suspension channel, SS rods, T-grids and clips, w/ all
required accessories; w/ covelight and bulkhead (if required) as per
1.0.1 1525 sf² 172.00 262,300.00 180.00 274,500.00 240.00 366,000.00 180 274,500 172.00 262300
client's requirement; including cut-holes for access panels and lights.
(As per approved RCP drawings and details). Excluding Lights
Area: Auditorium.

1.0.2 Self Study, Students Recreation Hub, Class Room 06 2000 sf² 172.00 344,000.00 180.00 360,000.00 240.00 480,000.00 180 360,000 172.00 344000
1.0.3 Corridor and Lobby 650 sf² 172.00 111,800.00 180.00 117,000.00 240.00 156,000.00 180 117,000 172.00 111800
1.0.4 Class Room 03, Class Room 04 1300 sf² 172.00 223,600.00 180.00 234,000.00 240.00 312,000.00 180 234,000 172.00 223600
1.0.5 Class Room 05 1030 sf² 172.00 177,160.00 180.00 185,400.00 240.00 247,200.00 180 185,400 172.00 177160

Supply and Installation of MR Gypsum Plain False Ceiling, sofit

mounted, w/ suspension channel, SS rods, T-grids and clips, w/ all
required accessories; w/ covelight and bulkhead (if required) as per
1.0.6 475 sf² 172.00 81,700.00 180.00 85,500.00 240.00 114,000.00 180 85,500 172.00 81700
client's requirement; including cut-holes for access panels and lights.
(As per approved RCP drawings and details). Excluding Lights
Area: Disable Bath, Ladies Toilet, Gents Toilet

11
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

Supply and apply of Jotun Fenomastic Paint to the gypsum ceiling with
the treatments of 1 stucco coat, 1 primer coat and 2 paint coats. (As per
1.0.7 1525 sf² 172.00 262,300.00 180.00 274,500.00 78.00 118,950.00 78 118,950 78.00 118950
approved shop drawings and details).
Area: Auditorium.

1.0.8 Self Study, Students Recreation Hub, Class Room 06 2000 sf² 155.00 310,000.00 180.00 360,000.00 78.00 156,000.00 78 156,000 78.00 156000
1.0.9 Corridor and Lobby 650 sf² 155.00 100,750.00 180.00 117,000.00 78.00 50,700.00 78 50,700 78.00 50700
1.0.10 Class Room 03, Class Room 04 1300 sf² 155.00 201,500.00 180.00 234,000.00 78.00 101,400.00 78 101,400 78.00 101400
1.0.11 Disable Bath, Ladies Toilet, Gents Toilet 475 sf² 155.00 73,625.00 180.00 85,500.00 78.00 37,050.00 78 37,050 78.00 37050
1.0.12 Class Room 05 1030 sf² 155.00 159,650.00 180.00 185,400.00 78.00 80,340.00 78 80,340 78.00 80340
2.0.0 Flooring Works: - - - 0

Supply, fabrication and Installation of Parquet Flooring (with multiple

2.0.1 steps) as per approved drawings by Architect. 1785 sf² 534.00 953,190.00 550.00 981,750.00 695.00 1,240,575.00 550 981,750 534.00 953190
Area: Auditorium.

Supply and apply of Carpet Tile Flooring with adhesive (glue) to the
existing floor as per approved color and sample. (As per approved shop
2.0.2 1525 sf² 534.00 814,350.00 550.00 838,750.00 595.00 907,375.00 550 838,750 534.00 814350
drawings and details).
Area: Auditorium.

Supply and Installation of 2'x2' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.3 2000 sf² 550.00 1,100,000.00 600.00 1,200,000.00 640.00 1,280,000.00 600 1,200,000 550.00 1100000
per approved shop drawings and details).
Area: Self Study, Students Recreation Hub, Class Room 06

2.0.4 Class Room 03, Class Room 04 1300 sf² 550.00 715,000.00 600.00 780,000.00 640.00 832,000.00 600 780,000 550.00 715000
2.0.5 Class Room 05 1030 sf² 550.00 566,500.00 600.00 618,000.00 640.00 659,200.00 600 618,000 550.00 566500

Installation of 2'x4' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.6 650 sf² 705.00 458,250.00 750.00 487,500.00 690.00 448,500.00 690 448,500 690.00 448500
per approved shop drawings and details).
Area: Corridor and Lobby

Supply and Installation of 1'x2' Porcelain Tile Flooring with adhesive

(glue/mortar) to the existing floor as per approved color and sample. (As
2.0.7 475 sf² 535.00 254,125.00 550.00 261,250.00 580.00 275,500.00 550 261,250 535.00 254125
per approved shop drawings and details).
Area: Disable Bath, Ladies Toilet, Gents Toilet

3.0.0 Wall Works: - - - 0

Supply and apply of Jotun Fenomastic Paint to the wall with the
treatments of 1 stucco coat, 1 primer coat and 2 paint coats. (As per
3.0.1 1550 sf² 85.00 131,750.00 100.00 155,000.00 78.00 120,900.00 78 120,900 78.00 120900
approved shop drawings and details).
Area: Class Room 06

3.0.2 Class Room 03, Class Room 04 725 sf² 90.00 65,250.00 100.00 72,500.00 78.00 56,550.00 78 56,550 78.00 56550

12
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

3.0.3 Disable Toilet, Ladies Toilets, Gents Toilet, Class room 05 6150 sf² 90.00 553,500.00 100.00 615,000.00 78.00 479,700.00 78 479,700 78.00 479700

Supply and Installation of thk Curtain Wall to the wall as per approved
3.0.4 drawings. (As per approved shop drawings and details). 400 sf² 700.00 280,000.00 750.00 300,000.00 580.00 232,000.00 580 232,000 580.00 232000
Area: Class Room 06

3.0.5 Lobby 250 sf² 700.00 175,000.00 750.00 187,500.00 580.00 145,000.00 580 145,000 580.00 145000
3.0.6 Class Room 05 595 sf² 700.00 416,500.00 750.00 446,250.00 580.00 345,100.00 580 345,100 580.00 345100
C Joinery & Doors - - - 0
C.1 Basement Floor - - - 0
1.0.0 Doors - - - 0

Supply, fabrication and Installation of semi solid core MR Wooden

Door out of oak wook with approved and matching paint/lacqure finish;
sub-frame and architrave; including all necessary accessories in - - - 0
approved brand and finishes. Hardware and Ironmongeries for Wooden
& Glass Doors in standard brand; e.g. stopper, closer, lock, handle etc.

Single Shutter: - - - 0
1.0.1 Gents Ablution. (Type - WD1) Overall size: W3'6"xH8'. 1 No 87,000.00 87,000.00 85,000.00 85,000.00 125,000.00 125,000.00 85,000 85,000 85,000.00 85000
1.0.2 Ladies Ablution. (Type - WD1) Overall size: W3'6"xH8'. 1 No 87,000.00 87,000.00 85,000.00 85,000.00 125,000.00 125,000.00 85,000 85,000 85,000.00 85000
1.0.3 Gents Toilet. (Type - WD1) Overall size: W3'6"xH8'. 1 No 87,000.00 87,000.00 85,000.00 85,000.00 125,000.00 125,000.00 85,000 85,000 85,000.00 85000
1.0.4 Kitchen. (Type - WD1) Overall size: W3'6"xH8'. 1 No 87,000.00 87,000.00 85,000.00 85,000.00 125,000.00 125,000.00 85,000 85,000 85,000.00 85000
2.0.0 Miscellanous - - - 0

Supply, fabrication and Installation of (floor-fixed) HPL Partition in

approved brand, sample and color; inluding all required accessories. (As
2.0.1 4 Toilets 36,000.00 144,000.00 40,000.00 160,000.00 39,500.00 158,000.00 39,500 158,000 36,000.00 144000
per approved shop drawings).
Area: Gents Toilet

Supply, fabrication and Installation of HPL Swing Doors with matching

color/smaple. as per approved color and sample. (As per approved shop
2.0.2 4 Nos 17,000.00 68,000.00 15,500.00 62,000.00 39,500.00 158,000.00 15,500 62,000 15,500.00 62000
drawings).
Area: Gents Toilet

Supply, fabrication and Installation of U-Shaped (wall-fixed)

Workstation out of MDF in approved color and paint finish;
2.0.3 comprising drawers, shelves and compartments as per approved shop 1 No 100,000.00 100,000.00 140,000.00 140,000.00 120,000.00 120,000.00 120,000 120,000 100,000.00 100000
drawings. Overall size: L(9'-8"+7'-1.5"+3'-8")xD2'xH2'-6".
Area: Finance Store

13
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

Ditto: Overall size: L(3'-8"+11'-1.5"+3'-8")xD2'xH2'-6".

2.0.4 1 No 98,000.00 98,000.00 95,000.00 95,000.00 950,000.00 950,000.00 95,000 95,000 95,000.00 95000
Area: Admin Store
C.2 Ground Floor - - - 0
1.0.1 Doors - - - 0

Supply, fabrication and Installation of semi solid core MR Wooden

Door out of oak wook with approved and matching paint and lacqure
finish; sub-frame and architrave; including all necessary accessories in
- - - 0
approved brand and finishes. (As per approved shop drawings and
details). Hardware and Ironmongeries for Wooden & Glass Doors in
standard brand; e.g. stopper, closer, lock, handle etc.

Single Shutter: - - - 0
1.0.1 Disable Toilet. (Type - WD1) Overall size: W3'6"xH8'. 1 No 83,500.00 83,500.00 82,000.00 82,000.00 125,000.00 125,000.00 82,000 82,000 82,000.00 82000
1.0.2 Ladies Toilet. (Type - WD2) Overall size: W3'xH8'. 1 No 83,500.00 83,500.00 80,000.00 80,000.00 125,000.00 125,000.00 80,000 80,000 80,000.00 80000
1.0.3 Gents Toilet. (Type - WD2) Overall size: W3'xH8'. 1 No 83,500.00 83,500.00 80,000.00 80,000.00 125,000.00 125,000.00 80,000 80,000 80,000.00 80000

1.0.4 Ladies & Gents Toilet. (Type - WD4) Overall size: W2'6"xH7'. 8 Nos 60,000.00 480,000.00 75,000.00 600,000.00 115,000.00 920,000.00 75,000 600,000 60,000.00 480000

Supply, fabrication and Installation of semi solid core Regular Wooden

Door out of oak wook with approved and matching paint and lacqure
finish; sub-frame and architrave; including all necessary accessories in
- - - - 0
approved brand and finishes. (As per approved shop drawings and
details). Hardware and Ironmongeries for Wooden & Glass Doors in
standard brand; e.g. stopper, closer, lock, handle etc.

Single Shutter: - - - 0
1.0.5 Store. (Type - WD3) Overall size: W2'9"xH8'. 1 No 84,000.00 84,000.00 80,000.00 80,000.00 140,000.00 140,000.00 80,000 80,000 80,000.00 80000
1.0.6 Class Room 01. (Type - WD1) Overall size: W3'6"xH8'. 1 No 84,000.00 84,000.00 82,000.00 82,000.00 140,000.00 140,000.00 82,000 82,000 82,000.00 82000
1.0.7 Class Room 02. (Type - WD1) Overall size: W3'6"xH8'. 1 No 84,000.00 84,000.00 82,000.00 82,000.00 140,000.00 140,000.00 82,000 82,000 82,000.00 82000
1.0.8 Powder. (Type - WD3) Overall size: W2'9"xH8'. 1 No 84,000.00 84,000.00 82,000.00 82,000.00 125,000.00 125,000.00 82,000 82,000 82,000.00 82000
1.0.9 Store. (Type - WD1) Overall size: W3'6"xH8'. 1 No 84,000.00 84,000.00 82,000.00 82,000.00 140,000.00 140,000.00 82,000 82,000 82,000.00 82000
Double Shutter: - - - 0
1.0.10 Exhibition Suite. (Type - WD5) Overall size: W5'xH8'. 1 No 130,000.00 130,000.00 120,000.00 120,000.00 140,000.00 140,000.00 120,000 120,000 120,000.00 120000

Supply, fabrication and Installation of Glass Door including all

necessary accessories in approved brand and finishes. (As per approved
- - - - 0
shop drawings and details). Hardware and Ironmongeries for Wooden &
Glass Doors in standard brand; e.g. stopper, closer, lock, handle etc.

Single Shutter: - - - 0
1.0.11 Staff. (Type -GD1) Overall size: W3'6"xH8'. 2 Nos 52,000.00 104,000.00 55,000.00 110,000.00 65,000.00 130,000.00 55,000 110,000 52,000.00 104000
1.0.12 Support Staff. (Type -GD1) Overall size: W3'6"xH8'. 1 No 52,000.00 52,000.00 55,000.00 55,000.00 65,000.00 65,000.00 55,000 55,000 52,000.00 52000
1.0.13 Admin Staff. (Type -GD1) Overall size: W3'6"xH8'. 1 No 52,000.00 52,000.00 55,000.00 55,000.00 65,000.00 65,000.00 55,000 55,000 52,000.00 52000
1.0.14 Office 01. (Type -GD1) Overall size: W3'6"xH8'. 1 No 52,000.00 52,000.00 55,000.00 55,000.00 65,000.00 65,000.00 55,000 55,000 52,000.00 52000

14
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

1.0.15 Office 02. (Type -GD1) Overall size: W3'6"xH8'. 1 No 52,000.00 52,000.00 55,000.00 55,000.00 65,000.00 65,000.00 55,000 55,000 52,000.00 52000
1.0.16 Meeting Room. (Type -GD1) Overall size: W3'6"xH8'. 1 No 52,000.00 52,000.00 55,000.00 55,000.00 65,000.00 65,000.00 55,000 55,000 52,000.00 52000
Double Shutter: - - - 0
1.0.17 Exhibition Suite. (Type -GD4) Overall size: W6'xH9'. 2 Nos 102,500.00 205,000.00 100,000.00 200,000.00 88,000.00 176,000.00 88,000 176,000 88,000.00 176000

1.0.18 Skill Training Center. (Type -GD3) Overall size: W5'6"xH8'. 1 No 78,000.00 78,000.00 85,000.00 85,000.00 88,000.00 88,000.00 85,000 85,000 78,000.00 78000

1.0.19 Corridor. (Type -GD3) Overall size: W5'6"xH8'. 1 No 78,000.00 78,000.00 85,000.00 85,000.00 88,000.00 88,000.00 85,000 85,000 78,000.00 78000
1.0.20 Group Study. (Type -GD3) Overall size: W5'6"xH8'. 1 No 78,000.00 78,000.00 85,000.00 85,000.00 88,000.00 88,000.00 85,000 85,000 78,000.00 78000
1.0.21 Library. (Type -GD3) Overall size: W5'6"xH8'. 1 No 78,000.00 78,000.00 85,000.00 85,000.00 88,000.00 88,000.00 85,000 85,000 78,000.00 78000
1.0.22 Silent Area. (Type -GD3) Overall size: W5'6"xH8'. 1 No 78,000.00 78,000.00 85,000.00 85,000.00 88,000.00 88,000.00 85,000 85,000 78,000.00 78000
1.0.23 Admin Staff. (Type -GD2) Overall size: W5'xH8'. 1 No 78,000.00 78,000.00 86,500.00 86,500.00 88,000.00 88,000.00 86,500 86,500 78,000.00 78000
2.0.0 Miscellanous - - - 0

Supply, fabrication and Installation of L-Shaped Down Unit out of

MDF; comprising drawers, shelves, carcasses, compartments and
shutters including all required accessories in approved brand and finish.
2.0.1 1 No - 120,000.00 120,000.00 110,000.00 110,000.00 110,000 110,000 110,000.00 110000
Overall size: L(11'+15'-4")xD2'-6"xH2'-6". (As per approved shop
drawings).
Area: Skill Training Centre / Training Kitchen. (Excluded)

Ditto: Straight (I-Shaped) Down Unit. Overall size: L9'xD2'-6"xH2'-6".

2.0.2 1 No 43,000.00 43,000.00 41,500.00 41,500.00 38,000.00 38,000.00 38,000 38,000 38,000.00 38000
Area: Skill Training Centre / Training Kitchen.

Ditto: Straight (I-Shaped) Down Unit. Overall size: L20'xD2'-6"xH2'-

2.0.3 6". 1 No 91,000.00 91,000.00 97,500.00 97,500.00 84,600.00 84,600.00 84,600 84,600 84,600.00 84600
Area: Skill Training Centre / Training Kitchen.

Ditto: Straight (I-Shaped) Down Unit. Overall size: L12'xD2'-6"xH2'-

2.0.4 6". 1 No 68,310.00 68,310.00 66,000.00 66,000.00 50,760.00 50,760.00 50,760 50,760 50,760.00 50760
Area: Exhibition Suite.

Supply, fabrication and Installation of full height Store Unit out of

MDF comprising drawers, shelves, carcasses, compartments and
2.0.5 shutters; including all necessary accessories in approved brand and 1 No 238,000.00 238,000.00 245,000.00 245,000.00 456,840.00 456,840.00 245,000 245,000 238,000.00 238000
finish. Overall size: L(10'-4"+6'+10'-6")xD2'xH10'.
Area: Proposed Store.

Supply, fabrication and Installation of low height Wall Unit out of MR

MDF comprising drawers, shelves, carcasses, compartments and
2.0.6 1 No 265,000.00 265,000.00 260,000.00 260,000.00 456,840.00 456,840.00 260,000 260,000 260,000.00 260000
shutters; including all necessary accessories in approved brand and
finish. Overall size: L(10'+7'+10')xD2'xH10'. Area: Washing Area.

15
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

Supply, fabrication and Installation of low height Bar Unit out of MR

MDF comprising drawers, shelves, carcasses, compartments and
2.0.7 shutters; corian top w/ front fascia; including all necessary accessories 1 No 108,000.00 108,000.00 105,000.00 105,000.00 46,530.00 46,530.00 46,530 46,530 46,530.00 46530
in approved brand and finish. Overall size: L(10'+5'+10')xD2'xH2'-6".
Area: Exhibition Suite.

C.3 First Floor - - - 0

1.0.1 Doors - - - 0

Supply, fabrication and Installation of semi solid core MR Wooden

Door out of oak wook with approved and matching paint and lacqure
finish; sub-frame and architrave; including all necessary accessories in
- - - 0
approved brand and finishes. (As per approved shop drawings and
details). Hardware and Ironmongeries for Wooden & Glass Doors in
standard brand; e.g. stopper, closer, lock, handle etc.

Single Shutter: - - - 0
1.0.1 Disable Toilet. (Type - WD1) Overall size: W3'6"xH8'. 1 No 81,500.00 81,500.00 83,000.00 83,000.00 140,000.00 140,000.00 83,000 83,000 81,500.00 81500
1.0.2 Ladies Toilet. (Type - WD2) Overall size: W3'xH8'. 1 No 81,500.00 81,500.00 81,000.00 81,000.00 140,000.00 140,000.00 81,000 81,000 81,000.00 81000
1.0.3 Gents Toilet. (Type - WD2) Overall size: W3'xH8'. 1 No 81,500.00 81,500.00 81,000.00 81,000.00 140,000.00 140,000.00 81,000 81,000 81,000.00 81000

1.0.4 Ladies & Gents Toilet. (Type - WD4) Overall size: W2'6"xH7'. 8 Nos 74,000.00 592,000.00 75,000.00 600,000.00 125,000.00 1,000,000.00 75,000 600,000 74,000.00 592000

Supply, fabrication and Installation of semi solid core Regular Wooden

Door out of oak wook with approved and matching paint and lacqure
finish; sub-frame and architrave; including all necessary accessories in
- - - - 0
approved brand and finishes. (As per approved shop drawings and
details). Hardware and Ironmongeries for Wooden & Glass Doors in
standard brand; e.g. stopper, closer, lock, handle etc.

Single Shutter: - - - 0
1.0.5 Class Room 0. (Type - WD1) Overall size: W3'6"xH8'. 1 No 75,000.00 75,000.00 83,000.00 83,000.00 140,000.00 140,000.00 83,000 83,000 75,000.00 75000
1.0.6 Class Room 04. (Type - WD1) Overall size: W3'6"xH8'. 1 No 75,000.00 75,000.00 83,000.00 83,000.00 140,000.00 140,000.00 83,000 83,000 75,000.00 75000
1.0.7 Class Room 05. (Type - WD1) Overall size: W3'6"xH8'. 1 No 75,000.00 75,000.00 83,000.00 83,000.00 140,000.00 140,000.00 83,000 83,000 75,000.00 75000
Double Shutter: - - - - - - 0
1.0.8 Exhibition Suite. (Type - WD5) Overall size: W5'xH8'. 1 No 117,000.00 117,000.00 120,000.00 120,000.00 190,000.00 190,000.00 120,000 120,000 117,000.00 117000

Supply, fabrication and Installation of Glass Door including all

necessary accessories in approved brand and finishes. (As per approved
- - - - 0
shop drawings and details). Hardware and Ironmongeries for Wooden &
Glass Doors in standard brand; e.g. stopper, closer, lock, handle etc.

16
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

Single Shutter: - - - 0
1.0.9 Class Room 06. (Type -GD1) Overall size: W3'6"xH8'. 1 No 80,000.00 80,000.00 83,000.00 83,000.00 65,000.00 65,000.00 65,000 65,000 65,000.00 65000
Double Shutter: - - - 0
1.0.10 Corridor. (Type -GD3) Overall size: W5'6"xH8'. 2 Nos 95,000.00 190,000.00 126,500.00 253,000.00 88,000.00 176,000.00 88,000 176,000 88,000.00 176000
1.0.11 Auditorium. (Type -GD3) Overall size: W5'6"xH8'. 1 No 95,000.00 95,000.00 126,500.00 126,500.00 88,000.00 88,000.00 88,000 88,000 88,000.00 88000
D Stainless Steel Works (Kitchen) - - - 0
D.1 Basement Floor - - - 0
1.0.0 SS Works: - - - 0

Fabrication & Installation of combined (U & I Shaped Kitchen Cabinet

(Floor Unit) out of SS with approved finishes; comprising drawers,
shelves, down compartments, back splash, front fascia, toe kick;
including all required accessories in approved brand and finishes.
1.0.1 1 Item 300,000.00 300,000.00 165,000.00 165,000.00 295,925.00 295,925.00 165,000 165,000 165,000.00 165000
Overall size: L(11'-4"+18'-2"+7'-4")xW2'1.5"xH2'-6". (1 No) & Overall
Size: L7'xW2'-1.5"xH2'-6". (1 No) - (As per approved shop drawings by
Architect).
Area: Kitchen

E Accessories - - - 0
E.1 Basement Floor - - - 0
1.0.0 Bathroom Accessories: - - - 0
Gents Toilet - - - 0

1.0.1 Installation of Ceramic W.C as per approved sample and brand. 4 Nos 41,000.00 164,000.00 43,000.00 172,000.00 39,000.00 156,000.00 39,000 156,000 39,000.00 156000

Installation of Ceramic Urinal (Wall Mounted) as per approved sample

1.0.2 3 Nos 24,500.00 73,500.00 28,750.00 86,250.00 29,000.00 87,000.00 28,750 86,250 24,500.00 73500
and brand.
Installation of Tissue Holder (Wall Mounted) as per approved sample
1.0.3 4 Nos 4,800.00 19,200.00 5,175.00 20,700.00 5,000.00 20,000.00 5,000 20,000 4,800.00 19200
and brand.

1.0.4 Installation of W.C Faucet Set as per approved sample and brand. 4 Nos 31,900.00 127,600.00 36,800.00 147,200.00 15,000.00 60,000.00 15,000 60,000 15,000.00 60000

Installation of Vanity (Wall Mounted) as per approved size, marble and

1.0.5 1 Item 35,700.00 35,700.00 34,500.00 34,500.00 29,000.00 29,000.00 29,000 29,000 29,000.00 29000
color/sample; including cut-holes for sink.

1.0.6 Installation of single Sink as per approved sample and brand. 2 Nos 18,000.00 36,000.00 17,250.00 34,500.00 18,000.00 36,000.00 17,250 34,500 17,250.00 34500

Installation of Ablution Faucet Tap in approved brand and

1.0.7 sample/finish. 6 Nos 11,000.00 66,000.00 9,775.00 58,650.00 13,500.00 81,000.00 9,775 58,650 9,775.00 58650
Area: Gents Ablution

17
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

1.0.8 Ladies Ablution 4 Nos 11,000.00 44,000.00 9,775.00 39,100.00 13,500.00 54,000.00 9,775 39,100 9,775.00 39100
E.2 Ground Floor - - - 0
1.0.0 Bathroom Accessories: - - - 0
Disable Bath, Ladies Toilet, Gents Toilet - - - 0

1.0.1 Installation of Ceramic W.C as per approved sample and brand. 3 Nos 40,500.00 121,500.00 43,000.00 129,000.00 39,000.00 117,000.00 39,000 117,000 39,000.00 117000

Installation of Tissue Holder (Wall Mounted) as per approved sample

1.0.2 3 Nos 4,900.00 14,700.00 5,175.00 15,525.00 5,000.00 15,000.00 5,000 15,000 4,900.00 14700
and brand.

1.0.3 Installation of W.C Faucet Set as per approved sample and brand. 3 Nos 34,000.00 102,000.00 37,000.00 111,000.00 15,000.00 45,000.00 15,000 45,000 15,000.00 45000

Installation of Vanity (Wall Mounted) as per approved size, marble and

1.0.4 2 Item 31,000.00 62,000.00 34,500.00 69,000.00 29,000.00 58,000.00 29,000 58,000 29,000.00 58000
color/sample; including cut-holes for sink.

1.0.5 Installation of single Sink as per approved sample and brand. 5 Nos 16,000.00 80,000.00 17,250.00 86,250.00 18,000.00 90,000.00 17,250 86,250 16,000.00 80000

Powder - - - 0

1.0.6 Installation of Ceramic W.C as per approved sample and brand. 1 No 44,500.00 44,500.00 43,000.00 43,000.00 39,000.00 39,000.00 39,000 39,000 39,000.00 39000

Installation of Tissue Holder (Wall Mounted) as per approved sample

1.0.7 1 No 5,400.00 5,400.00 5,175.00 5,175.00 5,000.00 5,000.00 5,000 5,000 5,000.00 5000
and brand.

1.0.8 Installation of W.C Faucet Set as per approved sample and brand. 1 No 33,000.00 33,000.00 36,500.00 36,500.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000

Installation of Vanity (Wall Mounted) as per approved size, marble and

1.0.9 1 No 32,500.00 32,500.00 34,500.00 34,500.00 19,500.00 19,500.00 19,500 19,500 19,500.00 19500
color/sample; including cut-holes for sink.

1.0.10 Installation of single Sink as per approved sample and brand. 1 No 17,900.00 17,900.00 17,250.00 17,250.00 18,000.00 18,000.00 17,250 17,250 17,250.00 17250

E.3 First Floor - - - 0

1.0.0 Bathroom Accessories: - - - 0
Disable Bath, Ladies Toilet, Gents Toilet - - - 0

1.0.1 Installation of Ceramic W.C as per approved sample and brand. 3 Nos 36,000.00 108,000.00 43,500.00 130,500.00 39,000.00 43,500 130,500 36,000.00 108000

Installation of Tissue Holder (Wall Mounted) as per approved sample

1.0.2 3 Nos 5,400.00 16,200.00 5,175.00 15,525.00 5,000.00 5,175 15,525 5,175.00 15525
and brand.

1.0.3 Installation of W.C Faucet Set as per approved sample and brand. 3 Nos 32,000.00 96,000.00 36,800.00 110,400.00 15,000.00 36,800 110,400 32,000.00 96000

Installation of Vanity (Wall Mounted) as per approved size, marble and

1.0.4 2 Item 31,500.00 63,000.00 34,500.00 69,000.00 29,000.00 34,500 69,000 31,500.00 63000
color/sample; including cut-holes for sink.

18
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

1.0.5 Installation of single Sink as per approved sample and brand. 5 Nos 14,100.00 70,500.00 17,250.00 86,250.00 18,000.00 17,250 86,250 14,100.00 70500

F Skirting Works - - - 0

Supply and installation of 3" hight Skirting out of oak wood as per
1.0.6 1 Item 219,000.00 219,000.00 226,500.00 226,500.00 - 226,500 226,500 219,000.00 219000
approved design and color by Architect. (Quantities TBC).

Supply and installation of 3" hight Skirting out of Porcelain as per

1.0.7 1 Item 171,000.00 171,000.00 185,000.00 185,000.00 - 185,000 185,000 171,000.00 171000
approved design and color by Architect. (Quantities TBC).

G External Paint - - - 0
Supply and applying of Benjamin Moore Paint, Ultra Spec Exterior to
1.0.8 12150 sf² 120.00 1,458,000.00 110.00 1,336,500.00 110.00 1,336,500.00 110 1,336,500 110.00 1336500
external façade.
External Tile: 24"X48" Porcelain Tile with metal stud channel system
1.0.9 2860 sf² 1,350.00 3,861,000.00 1,295.00 3,703,700.00 685.00 1,959,100.00 685 1,959,100 685.00 1959100
in approved color, Brand: Kalebodur
Supply and Installation of Rooftop Tiles with insulation as per approved
1.0.10 12500 sf² 190.00 2,375,000.00 - 220.00 2,750,000.00 220 2,750,000 190.00 2375000
drawings.
H Outdoor Stone Flooring (Walkways) - - - 0
H.1 Ground Floor - - - 0
1.0.0 Stone Walkways - - - 0
Supply and Installation of Stone Tile Flooring to build car parking,
1.0.1 1 Item 641,000.00 641,000.00 660,000.00 660,000.00 85,000.00 85,000.00 85,000 85,000 85,000.00 85000
clouded as per drawing # 09.
I MEP Works - - - 0
I.1 Basement, Ground & First Floor - - - 0

Provide and install piping and routing connecting to the existing pipe
lines, using of PPR pipes for water supply and uPVC pipes for
1.0.0 sewerages lines including all necessary fittings complete in all respects 1 Item 337,000.00 337,000.00 350,000.00 350,000.00 3,450,000.00 3,450,000.00 350,000 350,000 337,000.00 337000
in standard brand. Vender need to make a site visit to calculate.
Area: Toilet Areas

J Lift Base - - - 0
J.1 Ground Floor - - - 0

Supply and Installation of Metal Base and walls/structure for proposed

1.0.0 1 Item 216,000.00 216,000.00 215,000.00 215,000.00 55,000.00 55,000.00 55,000 55,000 55,000.00 55000
Lift, clouded as per drawing # 11.

K Reparing Works - - - 0
K.1 Basement, Ground & First Floor - - - 0
Reparing of existing curtain walls, broken glasses etc. (If any). Vender
1.0.0 1 Item 155,250.00 155,250.00 150,000.00 150,000.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000
need to make a site visit to check.
L Metal Stairs & Bridge - - - 0

19
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

l.1 Basement Floor - - - 0

Removing of existing Metal Stairs and making new one with bridge
1.0.0 1 Item 323,000.00 323,000.00 330,000.00 330,000.00 199,000.00 199,000.00 199,000 199,000 199,000.00 199000
extension clouded as per drawing # 10.

M RCC Staris - - - 0
M.1 Basement Floor - - - 0
Constructing of RCC Stairs towards ablution areas in basement, clouded
1.0.0 1 Item 151,350.00 151,350.00 150,000.00 150,000.00 80,000.00 80,000.00 80,000 80,000 80,000.00 80000
as per drawings # 10.
N Miscellanous Works: - - - 0
N.1 Ground Floor - - - 0
Modification to existing Entarnace stairs' steps and making a ramp,
1.0.0 1 Item 61,000.00 61,000.00 63,250.00 63,250.00 55,000.00 55,000.00 55,000 55,000 55,000.00 55000
clouded as per drawings # 11.
1.0.1 Marble Flooring to Entrance Area. 250 sf² 1,415.00 353,750.00 1,400.00 350,000.00 1,450.00 362,500.00 1,400 350,000 1,400.00 350000
1.0.2 Closring of exidting open Slab. 250 sf² 700.00 175,000.00 825.00 206,250.00 450.00 112,500.00 450 112,500 450.00 112500
Sub Total: 47,733,925 47,229,275.00 52,229,360.00 - - - 0
Electrical & AC Works - - - 0
A AC Units - - - 0
A.1 Basement Floor - - - 0
1.0.0 Proposed AC Units - - - 0
Supply and Installation of Cassete AC Unit as per approved model by
1.0.1 Architect. (Only Installation). 2 No 31,000.00 62,000.00 34,500.00 69,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
Area: Café
1.0.2 Gaming Area 1 No 31,000.00 31,000.00 34,500.00 34,500.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000
2.0.0 Shiftable AC Units - - - 0
Removing of existing Split AC Unit and re-Installation.
2.0.1 1 No 11,400.00 11,400.00 11,000.00 11,000.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
Area: Finance Store (Only Installation).
2.0.2 Gents Prayer Area 1 No 11,400.00 11,400.00 11,000.00 11,000.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.3 Gents Ablution Area 1 No 11,400.00 11,400.00 11,000.00 11,000.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.4 Ladies Prayer Area 1 No 11,400.00 11,400.00 11,000.00 11,000.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.5 Ladies Ablution Area 1 No 11,400.00 11,400.00 11,000.00 11,000.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
A.2 Ground Floor - - - 0
1.0.0 Proposed AC Units - - - 0
Supply and Installation of Cassete AC Unit as per approved model by
1.0.1 Architect. (Only Installation). 2 Nos 34,000.00 68,000.00 37,500.00 75,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
Area: Group Study Area.
1.0.2 Library 6 Nos 34,000.00 204,000.00 37,500.00 225,000.00 15,000.00 90,000.00 15,000 90,000 15,000.00 90000
1.0.3 Silent Area 2 Nos 34,000.00 68,000.00 37,500.00 75,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
1.0.4 Student Support Registration 1 No 34,000.00 34,000.00 37,500.00 37,500.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000
1.0.5 CEO's Office 1 No 34,000.00 34,000.00 37,500.00 37,500.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000

20
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

1.0.6 Corridor 2 Nos 34,000.00 68,000.00 37,500.00 75,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
1.0.7 Skill Training Centre / Training Kitchen 4 Nos 34,000.00 136,000.00 37,500.00 150,000.00 15,000.00 60,000.00 15,000 60,000 15,000.00 60000
1.0.8 Eshibition Suite 6 Nos 34,000.00 204,000.00 37,500.00 225,000.00 15,000.00 90,000.00 15,000 90,000 15,000.00 90000
Supply and Installation of Split AC Unit as per approved model by
2.0.0 Architect. (Only Installation). 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
Area: Teaching Staff
2.0.1 Admin Staff 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.2 Meeting Room 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.3 Office 01 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.4 Office 02 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.5 Staff 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.6 Support Staff 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.7 Store 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
2.0.8 Washing Area 1 No 34,000.00 34,000.00 37,500.00 37,500.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
3.0.0 Shiftable AC Units - - - 0

Removing of existing Cassete AC Unit and re-Installation.

3.0.1 1 No 13,000.00 13,000.00 11,000.00 11,000.00 15,000.00 15,000.00 11,000 11,000 11,000.00 11000
Area: Class Room 01 (Only Installation).

3.0.2 Class Room 02 1 No 13,000.00 13,000.00 11,000.00 11,000.00 15,000.00 15,000.00 11,000 11,000 11,000.00 11000
3.0.3 Corridor 1 No 13,000.00 13,000.00 11,000.00 11,000.00 15,000.00 15,000.00 11,000 11,000 11,000.00 11000
A.3 First Floor - - - 0
1.0.0 Proposed AC Units - - - 0
Supply and Installation of Cassete AC Unit as per approved model by
1.0.1 Architect. (Only Installation). 4 Nos 38,500.00 154,000.00 40,000.00 160,000.00 15,000.00 60,000.00 15,000 60,000 15,000.00 60000
Area: Auditorium
1.0.2 Self Study 1 No 38,500.00 38,500.00 40,000.00 40,000.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000
1.0.3 Students Recreation Hub 1 No 38,500.00 38,500.00 40,000.00 40,000.00 15,000.00 15,000.00 15,000 15,000 15,000.00 15000
1.0.4 Class Room 03 2 Nos 38,500.00 77,000.00 40,000.00 80,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
1.0.5 Class Room 05 2 Nos 38,500.00 77,000.00 40,000.00 80,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
1.0.6 Class Room 06 2 Nos 38,500.00 77,000.00 40,000.00 80,000.00 15,000.00 30,000.00 15,000 30,000 15,000.00 30000
1.0.7 Corridor 4 Nos 38,500.00 154,000.00 40,000.00 160,000.00 15,000.00 60,000.00 15,000 60,000 15,000.00 60000

21
 Project: Renovation and Expansion of Existing Office Building, Islamabad To be added in Sum
Client: HASHOO SCHOOL OF HOSPITALITY MANAGEMENT To be Quoted
Design Consultant: Impact Design International
COMPARATIVE BID ANALYSIS

Sr. No. DISCRIPTION QTY UNIT RATE AMUONT RATE AMUONT RATE AMUONT
REMARKS
BOQ for Demolition Works, Civil & Hard Interior Works & Electrical & AC Works Consultants Estimate Pelican Engineers D.I.I

2.0.0 Shiftable AC Units - - - 0

Removing of existing Cassete AC Unit and re-Installation. (Only
2.0.1 Installation). 1 No 13,500.00 13,500.00 11,000.00 11,000.00 15,000.00 15,000.00 11,000 11,000 11,000.00 11000
Area: Study Pod
2.0.2 Learning Pod 1 No 13,500.00 13,500.00 11,000.00 11,000.00 15,000.00 15,000.00 11,000 11,000 11,000.00 11000
2.0.3 Class Room 04 2 Nos 13,500.00 27,000.00 11,000.00 22,000.00 15,000.00 30,000.00 11,000 22,000 11,000.00 22000
Removing of existing Split AC Unit and re-Installation. (Only
2.0.4 Installation). 2 Nos 13,500.00 27,000.00 11,000.00 22,000.00 8,500.00 17,000.00 8,500 17,000 8,500.00 17000
Area: Auditorium
2.0.5 1 No 13,500.00 13,500.00 11,000.00 11,000.00 8,500.00 8,500.00 8,500 8,500 8,500.00 8500
B Lights, Fire Alarm, Carmera - - - 0
B.1 Basement, Ground & First Floor - - - 0
1.0.0 Lights - - - 0

1.0.1 Supply and Installation or Lights as approved sample by Architect. 763 Nos 3,400.00 2,594,200.00 4,000.00 3,052,000.00 5,850.00 4,463,550.00 4,000 3,052,000 3,400.00 2594200

2.0.0 Fire Alarms - - - 0

2.0.1 Supply and Installation of Fire Alarm as per approved drawings. 100 Nos 30,500.00 3,050,000.00 32,000.00 3,200,000.00 12,000.00 1,200,000.00 12,000 1,200,000 12,000.00 1200000

3.0.0 Cameras - - - 0

3.0.1 Supply and Installation of Camera as approved drawings. 50 Nos 16,000.00 800,000.00 17,500.00 875,000.00 11,000.00 550,000.00 11,000 550,000 11,000.00 550000

4.0.0 Speakers - - - 0

4.0.1 Supply and Installation of Speakers as approved drawings. 15 Nos 19,900.00 298,500.00 18,500.00 277,500.00 15,000.00 225,000.00 15,000 225,000 15,000.00 225000

C LV Panel
C.1 Ground Floor

1.0.0 Shifting of existng LV Panel, vender need to make a site visit. 1 Item - - -

Sub Total: 8,764,200.00 9,273,000.00 7,333,050.00 6079825 (54,718,425.00)

GRAND TOTAL: 57,397,118.00 57,498,520.00 60,798,250.00 53,000,000 49,434,928 47,482,021

22