GOVERNMENT OF PUNJAB

PROVINCE PUNJAB

STATION SARGODHA

BUILDINGS DIVISION
DIVISION SARGODHA

SUB DIVISION BUILDINGS SUB DIVISION

SARGODHA

NAME OF WORK REVISED ROUGH COST ESTIMATE FOR THE

WORK PROGRAME FOR PROVISION OF
MISSING FACILITIES IN NEWLY UPGRADED
COLLEGES OF NURSING IN PUNJAB ONE AT
NURSING COLLEGE SARGODHA. (ADP NO
420 FOR THE YEAR 2023-24)

MINOR HEAD

MAJOR HEAD

ESTIMATED COST Rs. In Millions 63.800

 COMPARATIVE STATEMENT FOR REVISED SCHEMES

Name of Work:- REVISED ROUGH COST ESTIMATE FOR THE WORK PROGRAME FOR PROVISION OF MISSING FACILITIES IN NEWLY UPGRADED COLLEGES OF NURSING IN PUNJAB ONE AT NURSING COLLEGE SARGODHA.
(ADP NO 420 FOR THE YEAR 2023-24)

a) Amended Administrative Approval Amount Rs. 394.940 (M)

b) vide Secretary to Govt. Of Punjab SH&ME NO.PO(DEV-III) 6-15/2023 Dated 02.10.2023
Sr. As Per Amended approved RCE (DDSC) Work Allotted Work Yet to be allotted Total Excess Saving Reason for
No. (Based on 2nd Bi Annual 2023) (Based on 2nd Bi Annual 2023) (Based on 2nd Bi Annual 2023) (14-6) (6-14) Revision
Description
Plinth Unit Rate Amount Plinth Unit Rate Amount Plinth Unit Rate Amount Plinth area Amount
Area Area Area
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

1 Provision of Missing Facilities in existing building (Building Portion) 15029436 15029436 11337564 26367000 11337564

E.I portion
Old block = 4000 Sft
Block 1 GF = 3300 Sft
Block 1 FF = 3300 Sft
i) Total = 10600 Sft 10600 P sft 295 3127000 3127000 3127000 0

S.I Portion
Old block = 4000 Sft
Block 1 GF = 3300 Sft
Block 1 FF = 3300 Sft
New Block GF = 3334 Sft
New Block FF = 3334 Sft
ii) Total = 17268 Sfrt 17268 P sft 162 2797416 2797416 2797416 0

2 Provision of Missing Facilities in Examination Hall 1829283 1829283 1829283 0

3 Strengthenign of existing boudnary wall 786504 786504 786504

Reconstruction of boundary wall
Front side = 174 rft
Bakar mandi side = 463 rft
4 Total = 637 rft 637 P rft 8491 5408767 5408767 5408767

Providing and fixing anti climb high security galvanized razor cut wire having
double sharp four U-shaped pointed 0.5 mm thick ( 22mmx15 mm barbs)
spaced @ 33 mm c/c cladded over 2.5 mm dia
high tensile Core wire making coil fencing of specified diameter @ 4"
c/c fixed on 2'-3" high M/S angle iron post 1½"x1½"x3/16"embeded
in base of PCC (1:2:4) (4"x4"x9") @ 4' apart i/c the cost of 2 No.
bars 3/8" dia welded horizantally with angle iron posts , binding wire,
painting of posts, etc. complete in all respects as pproved and directed
by the Engineer incharge.
5 18" dia 941 P rft 594.7 559613 559613 559613

6 Reconstruction of Main Gate and Gate pillars 1638000 1638000

Sr. As Per Amended approved RCE (DDSC) Work Allotted Work Yet to be allotted Total Excess Saving Reason for
No. (Based on 2nd Bi Annual 2023) (Based on 2nd Bi Annual 2023) (Based on 2nd Bi Annual 2023) (14-6) (6-14) Revision
Description
Plinth Unit Rate Amount Plinth Unit Rate Amount Plinth Unit Rate Amount Plinth area Amount
Area Area Area
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19

7 Construction of flag poles 1 Each 77100 77100 77100 77100

8 External Development 4083641.00 4083641.00

9 Construction of OHR 10000 Gal capacity. 10000 P gal 450 4500000 4500000

10 Machinery for Watersupply 3040000 3040000

11 Boring of tubewell 325800 325800

12 Provision of Water filtration plant for students 6288000 6288000

13 Deduction of cost of old materials -581500 -581500 -581500

Total 22220467 22220467 37967889 60188356 37967889
Add 5% PRA tax 1111023 1111023 1898394 3009418 1898394
Add 1% Horticulture charges 222205 222205 379679 601884 379679

G.Total 23553695 23553695 40245962 63799657 40245962

Say (Rs in Millions) 23.554 23.554 40.246 63.800 40.246

Sub Divisional Officer

Executive Engineer
Buildings Sub Division
Buildings Division
Sargodha
Sargodha
 ROUGH COST ESTIMATE FOR THE WORK PROVISON OF MISSING FACILITIES IN NURSING COLLEGE
SARGODHA
1 Dismantling brick work cement or lime mortar.

block 1 lav walls

1 x2 x5 x 3/8 x7 = 26 Cft

1 x2 x10 x 3/8 x7 = 53 Cft

Total = 79 Cft @Rs.5654.90%Cft Rs. 4467/-

2 Dismantling mud conc

dismantling
floor Lav
1 x1 x15-1/4 x21-1/2 x 1/4 = 82 Cft
Total. = 82 Cft @Rs.2661.10%Cft Rs. 2182/-
3 Dismantling c conc reinforced, separating reinforcement from conc,
cleaning and straightening the same.

Lav 1 x1 x15-1/4 x21-1/2 x 1/2 = 164 cft

Total = 164 Cft @Rs.23950.10/%Cft Rs. 39278/-
4 1/2" c/s (1:3) plaster and polythene sheet 500 gauge (under
bearing of R.C.C roof slab.)

1 x1 x73-1/2 x 3/4 = 55 Sft

Total = 55 Sft @Rs.5250.70%Sft Rs. 2888/-
5 Reinforced cement concrete in roof slab, beams, columns lintels,
girders and other structural members laid in
situ or precast laid in position, or prestressed members cast
3) This item shall not be applicable in situ, complete in all
respects:-
(3) Type C (nominal mix 1: 2: 4)

Lav 1 x1 x15-1/4 x21-1/2 x 1/2 = 164 cft

Total = 164 Cft @Rs.680.40/Cft Rs. 111586/-
6 Fabrication of M.S reinforcement i/c cutting bending binding
lying in position D bars.

Take Quantity
item No 5 164 x6-3/4 x 4/9 = 503 Kg
Total = 503 Kg @Rs.34739.85/%Kg Rs. 174741/-
7 Mosaic dado or skirting with one part of cement
and marble powder in the ratio of 3:1 and two
parts of marble
chips, laid over ½"(13 mm) thick cement plaster
1:3, w/o rubbing and polishing
using grey cement 1/2" thick.

lav slab 1 x1 x15-1/4 x21-1/2 = 328 Sft

1 x1 x17-1/2 x11-1/2 = 201 Sft
Total = 529 Sft @Rs.25059.00%Sft Rs. 132562/-
8 3/8" thick c/s (1:3) plaster under soffit of RCC roof slab.

1 x1 x15-1/4 x21-1/2 = 328 Sft

Total = 328 Sft @Rs.4598.70%Sft Rs. 15084/-
9 Pacca brickwork c/s 1:4 FF

block 1 lav walls

1 x2 x5 x 3/8 x7 = 26 Cft
 1 x2 x10 x 3/8 x7 = 53 Cft

Total = 79 Cft @Rs.39071.75%Cft Rs. 30867/-

10 Dismantling c conc (1:2:4) plain

old block
comp lab 1 x1 x19 x18-3/4 x 1/8 = 45 Cft

anatomy lab 2 x1 x19-1/4 x18-3/4 x 1/8 = 90 Cft

1 x1 x19 x18-3/4 x 1/8 = 45 Cft

corr 1 x1 x19-4/7 x7 x 1/8 = 17 Cft

corr 1 x1 x51-3/4 x6-1/2 x 1/8 = 42 Cft

1 x1 x15-3/4 x23-5/8 x 1/8 = 47 Cft

sci lab
3 x1 x12 x16 x 1/8 = 72 Cft

toilet block 1 x1 x9-3/4 x16 x 1/8 = 20 Cft

conf room 1 x1 x23-1/4 x12 x 1/8 = 35 Cft

back corr 1 x1 x18-1/2 x6-1/3 x 1/8 = 15 Cft

bath 1 x1 x6-1/3 x4-1/2 x 1/8 = 4 Cft

cills 10 x10 x4 x1-1/8 x 1/8 = 56 Cft

Block 1 GF
porch 1 x1 x12 x11-3/4 x 1/8 = 18 Cft

stair hall 1 x1 x13-1/3 x20-1/2 x 1/8 = 34 Cft

room 1 x1 x12-3/4 x21-3/4 x 1/8 = 35 Cft

hall 1 x1 x23 x28 x 1/8 = 81 Cft

corr 1 x1 x13 x7 x 1/8 = 11 Cft

room 1 x1 x13 x22 x 1/8 = 36 Cft

room 1 x1 x13 x22 x 1/8 = 36 Cft

room 1 x1 x13 x22 x 1/8 = 36 Cft

corr 1 x1 x13 x7 x 1/8 = 11 Cft

lav 1 x1 x13-3/4 x20 x 1/8 = 34 Cft

kit 1 x1 x22 x13 x 1/8 = 36 Cft

Block 1 FF
hall 1 x1 x13 x22 x 1/8 = 36 Cft

room 1 x1 x12-3/4 x21-3/4 x 1/8 = 35 Cft

corr 1 x1 x7 x7 x 1/8 = 6 Cft

room 1 x1 x13 x22 x 1/8 = 36 Cft

room 1 x1 x13 x22 x 1/8 = 36 Cft

kit 1 x1 x13 x22 x 1/8 = 36 Cft

corr 1 x1 x13-3/4 x7 x 1/8 = 12 Cft

 lav 1 x1 x13-3/4 x20 x 1/8 = 34 Cft

lav 1 x1 x13 x22 x 1/8 = 36 Cft

stair hall 1 x1 x13-1/3 x20 x 1/8 = 33 Cft

Total. = 1156 Cft @Rs.14636.15%Cft Rs. 169194/-
11 C cocn plain (1:2:4) i/c placing mixing finishing curing etc complete.

Take qty above = 1156 Cft

Total. = 1156 Cft @Rs.44160.60%Cft Rs. 510497/-
12 Removign door with chowkat

old block
= 15 Nos
= 3 Nos
= 10 Nos
block 1 GF = 7 Nos
block 1 FF = 7 Nos
Total. = 42 No @Rs.576.20/E Rs. 24200/-
13 Removing windows with chowkat.

old block
= 19 Nos
block 1 GF = 16 Nos
block 1 FF = 16 Nos
Total. = 51 No @Rs.449.45/E Rs. 22922/-
14 P/F 1-1/2" thick solid flush door comprising of 2.5 mm thick Commercial
ply compressed over 2.5 mm thick commercial ply over 1" thick packing
wood in style and rails under proper pressure i/c the cost of nails, tower
bolt , handles, glue, sawing charges, Painting charges, sand papering and
3/8" thick matching wooden lipping as approved and directed by the
Engineer Incharge.
P/F M.S. angle iron 1½"x 1½"x ¼" (40x40x6 mm) welded
with M.S. flat 2"x ¼" (50 mm x 6 mm)

old block
10 x1 x4 x8-1/2 = 340 Sft
block 1 GF 7 x1 x4 x8-1/2 = 238 Sft
block 1 FF 7 x1 x4 x8-1/2 = 238 Sft
Total. = 816 Sft @Rs.1324.80/Sft Rs. 1081037/-
15 Providing and fixing 1st class solid wood wrought joinery in panelled or
panelled and glazed doors and windows of specified thickness with 1"
thick solid wood panels with step and 1-1/2"x2-1/2" beadings all around
the panels i/c the cost of Tower bolt and handles complete in all respect
(Excluding the cost of sliding bolt,lock and chowkats (frame), etc.) as
approved and directed by the Engineer Incharge.
Ash/oak wood door 2" thick

old block
1 x1 x12 x8-1/2 = 102 Sft
block 1 GF 1 x1 x12 x9-1/2 = 114 Sft
block 1 FF 1 x1 x12 x9-1/2 = 114 Sft
Total. = 330 Sft @Rs.3410.10/Sft Rs. 1125333/-
16 Providing and fixing 2" wide MS/ GI Chowkat singel/double rebate made
of 16 SWG MS sheet pressed/welded / supported with M.S. flat 1-
1/4"x1/8" i/c 6" long M.S. Flat 1"x1/8"hold fasts (6-Nos) welded/
screwed, punching of lock hole covered with MS Box,coating with
antirust paint including filling with cement sand mortar (1:8) and
embedding hold fast in cement concrete (1:2:4) ,complete in all respect as
approved and directed by Engineer Incharge.
15" wide.

old block
1 x1 x12 x8-1/2 = 102 Sft
block 1 GF 1 x1 x12 x9-1/2 = 114 Sft
block 1 FF 1 x1 x12 x9-1/2 = 114 Sft
Total. = 330 Sft @Rs.857.55/Sft Rs. 282992/-
17 Preparing surface and
Lacquar polish to reveal wooden grains by
application of multiple coats of wood sealer , sand papering with different
no of sandpapers and Lacquar to make glossy surface finish i/c the cost of
cotton, thinner, wood sealer complete in all respects as approved and
directed by the Engineer Incharge.
Glossy finish

old block
1 x1 x12 x8-1/2 = 102 Sft
block 1 GF 1 x1 x12 x9-1/2 = 114 Sft
block 1 FF 1 x1 x12 x9-1/2 = 114 Sft
Total. = 330 Sft @Rs.258.05/Sft Rs. 85157/-
17 i P/F fiber glass door of approved quality and design i/c chowkat complete in all respects as
approved and directed by the Engineer Incharge.

1 x15 x2-1/2 x7 = 263 Sft.

Total = 263 Sft @Rs.1300.00/Sft Rs. 341900/-
18 Providing and fixing almirah shutter comprising of 3/4" thick both side
Laminated/Glossy MDF (Karachi) sheet with 1"x3/4"deodar wood golla
all around the leaf fixed on (3"x1") Kail wood frame i/c the cost of 1/2"
full brass hinges, C.P.handles, catchers, screws, and rawal plugs,
polishing/ paint ing 3 coat to gola & frame i/c the cost of locking
arrangement completein all respect as approved and directed by Engineer
Incharge.

Al old block 3 x2 x7 x11-1/2 = 483 Sft

Total. = 483 Sft @Rs.694.15/Sft Rs. 335274/-
19 Providing and fitting all types of glazed aluminium
windows of anodised/ powder coated partly fixed
and partly sliding using delux sections of approved manufacturer
having frame size of 100 x 30 mm (4"x1-1/4") and
leaf frame sections of 50 x 20 mm (2"x¾"), all of 1.6mm
thickness including 5 mm thick imported tinted glass with
rubber gasket using approved standard latches, hardware
etc., as approved by the Engineer in-charge.

Old block GF 12 x1 x6 x5-1/2 = 396 Sft

2 x1 x5-1/2 x5-1/4 = 58 Sft
1 x1 x6-1/2 x8 = 52 Sft
2 x1 x4-1/2 x5-1/2 = 50 Sft
V 3 x1 x3 x3 = 27 Sft
1 x1 x3-1/2 x3-1/2 = 12 Sft
1 x1 x6 x2 = 12 Sft
Block 1 GF FF 28 x1 x3 x8 = 672 Sft
4 x1 x4 x6 = 96 Sft
V 2 x1 x5 x1-1/2 = 15 Sft
Total. = 1390 Sft @Rs.1494.05/Sft Rs. 2076730/-
20
Providing and fixing Aluminum Fly screen comprising of Fiber/Aluminum wire guaze (Malasian
fixed in aluminum frame of approved manufacturer brownze Colour/powder coated of size1-
1/2"x1/2" and 1.6mm thick with rubber gasket i/c cost of Hardwares as approved and directed
by the engineer incharge.complete in all respect
1/2 quantity of
windows 1 x 1/2 x1390 = 695 Sft
Total. = 695 Sft @Rs.529.05/Sft Rs. 367690/-
21 Providing and fixing M.S. grill fabricated with MS Square polished
Vertical/horizontal Bars of specified size @ 4" c/c ' passed through
punched holes in MS Patti of 1-1/4"x1/8" i/c the cost of 1-1/4"x1/8''
MS patti for Frame of windows and painting 3 coat complete in all
respect as approved and directed by the Engineer Incharge.
i) 3/8" square bars.

Same as windows = 1390 Sft

Total. = 1390 Sft @Rs.1054.65/Sft Rs. 1465964/-
22 Providing and laying superb quality Porcelain
glazed tiles flooring of
MASTER brand of specified size in approved
design,Color and Shade
with adhesive/bond over 3/4"thick (1:3)
cement plaster i/c the cost of
sealer for finishing the joints i/c cutting grinding
complete in all
respect as approved and directed by the
Engineer Incharge.
a) Full body glazed tiles
ii) 600 mm x 600 mm

old block
comp lab 1 x1 x19 x18-3/4 = 356 Sft.
1 x1 x18-3/4 x19 = 356 Sft.
anatomy lab 2 x1 x19-1/4 x18-3/4 = 722 Sft.
sci lab
3 x1 x12 x16 = 576 Sft.
conf room 1 x1 x23-1/4 x12 = 279 Sft.
cills 20 x1 x4 x 3/4 = 60 Sft.
Block 1 GF
room 1 x1 x12-3/4 x21-3/4 = 277 Sft.
room 1 x1 x22 x13 = 286 Sft.
room 1 x1 x22 x13 = 286 Sft.
room 1 x1 x22 x13 = 286 Sft.
kit 1 x1 x22 x13 = 286 Sft.
cills 8 x1 x4 x 3/4 = 24 Sft.
Block 1 FF
hall 1 x1 x23 x28 = 644 Sft.
room 1 x1 x12-3/4 x21-3/4 = 277 Sft.
room 1 x1 x22 x13 = 286 Sft.
room 1 x1 x22 x13 = 286 Sft.
kit 1 x1 x22 x13 = 286 Sft.
cills 8 x1 x4 x 3/4 = 24 Sft.

Total = 5597 Sft. @ 444.00/Sft Rs.2485068/-

22 P/L terrazo tile flooring 2'x2' size and 1" thick
laid over cement sand mortar (1:2) 3/4" thick
complete in all respects as approved and
directed by the Engineer Incharge.

old block corr 1 x1 x19-4/7 x7 = 137 Sft.

corr 1 x1 x51-3/4 x6-1/2 = 336 Sft.
1 x1 x15-3/4 x23-5/8 = 372 Sft.
back corr 1 x1 x18-1/2 x6-1/3 = 117 Sft.
Block 1 GF
porch 1 x1 x12 x11-3/4 = 141 Sft.
stair hall 1 x1 x13-1/3 x20-1/2 = 273 Sft.
hall 1 x1 x23 x28 = 644 Sft.
corr 1 x1 x13 x7 = 91 Sft.
corr 1 x1 x13 x7 = 91 Sft.
corr 1 x1 x7 x7 = 49 Sft.
corr 1 x1 x13 x7 = 91 Sft.
stair hall 1 x1 x13-1/3 x20 = 267 Sft.

Total = 2609 Sft. @ 444.00/Sft Rs.1158396/-

22 P/L terrazo cove tile size 24"x4" of approved
quality and design laid over cement sand
mortar (1:2) 3/4" thick complete in all respects
as approved and directed by the Engineer
Incharge.

old block corr 1 x2 x(19-4/7 +7 ) = 53 Rft

corr 1 x2 x(51-3/4 +6-1/2) = 117 Sft.
1 x2 x(15-3/4 +23-5/8) = 79 Sft.
back corr 1 x2 x(18-1/2 +6-1/3) = 50 Sft.
Block 1 GF
porch 1 x2 x(12 +11-3/4) = 48 Sft.
stair hall 1 x2 x(13-1/3 +20-1/2) = 68 Sft.
 hall 1 x2 x(23 +28 ) = 102 Sft.
corr 1 x2 x(13 +7 ) = 40 Sft.
corr 1 x2 x(13 +7 ) = 40 Sft.
corr 1 x2 x(7 +7 ) = 28 Sft.
corr 1 x2 x(13 +7 ) = 40 Sft.
stair hall 1 x2 x(13-1/3 +20 ) = 533 Sft.

Total = 1198 Sft. @ 430.00/Rft Rs.515140/-

22 Providing and laying superb quality Ceramic tile
floors of Master/equi brand of specified
size,Glossy/Matt/Texture of approved Color and
Shade as per approved design with adhesive
bond, over 3/4" thick (1;2) cement sand plaster
i/c the cost of sealer for finishing the joints
i/c cutting grinding complete in all respects and
as approved and directed by the Engineer
Incharge.
i) 12"x18"/12"x24"/10"x24" /8"x24"/12"x36"

toilet block 1 x1 x9-3/4 x16 = 156 Sft.

bath 1 x1 x6-1/3 x4-1/2 = 28 Sft.
lav 1 x1 x13-3/4 x20 = 275 Sft.
lav 1 x1 x13-3/4 x20 = 275 Sft.
lav 1 x1 x22 x13 = 286 Sft.

Total = 1020 Sft. @ 311.25/Sft Rs.317475/-

23 Providing and laying superb quality Porcelain
glazed tiles flooring of MASTER brand of
specified size in approved design,Color and
Shade
with adhesive/bond over 3/4"thick (1:3)
cement plaster i/c the cost of sealer for
finishing the joints i/c cutting grinding complete
in all
respect as approved and directed by the
Engineer Incharge.
Non skid chequured tiles 300 mm x 300 mm

Ramp 4 x2 x30 x6 = 1440 Sft.

Total = 1440 Sft. @ 272.65/Sft Rs.392616/-

24 Removing cement or lime palster.

old block
comp lab 1 x1 x2 x(18-3/4 +19-1/6) x3 = 228 Sft.
anatomy lab 2 x1 x2 x(19-1/4 +18-3/4) x3 = 456 Sft.
1 x1 x2 x(19 +18-3/4) x3 = 227 Sft.
corr 1 x1 x2 x(19-4/7 +7 ) x3 = 160 Sft.
corr 1 x1 x2 x(51-3/4 +6-1/2) x3 = 350 Sft.
1 x1 x2 x(15-3/4 +23-5/8) x3 = 236 Sft.
sci lab
3 x1 x2 x(12 +16 ) x3 = 504 Sft.
toilet block 1 x1 x2 x(9-3/4 +16 ) x10 = 515 Sft.
3 x1 x2 x(3 +3-3/4) x10 = 405 Sft.
2 x1 x2 x(4 +6 ) x7 = 280 Sft.
conf room 1 x1 x2 x(23-1/6 +12 ) x3 = 211 Sft.
back corr 1 x1 x2 x(18-1/2 +6-1/3) x3 = 149 Sft.
bath 2 x1 x2 x(6-1/3 +4-1/2) x7 = 303 Sft.
stair hall 1 x1 x2 x(13-1/3 +20-1/2) x3 = 203 Sft.
Block 1 GF
porch 1 x1 x2 x(12 +11-3/4) x3 = 143 Sft.
stair hall 1 x1 x2 x(13-1/3 +20-1/2) x3 = 203 Sft.
room 1 x1 x2 x(12-3/4 +21-3/4) x3 = 207 Sft.
hall 1 x1 x2 x(23 +28 ) x3 = 306 Sft.
corr 1 x1 x2 x(13 +7 ) x3 = 120 Sft.
room 1 x1 x2 x(22 +13 ) x3 = 210 Sft.
room 1 x1 x2 x(22 +13 ) x3 = 210 Sft.
room 1 x1 x2 x(22 +13 ) x3 = 210 Sft.
corr 1 x1 x2 x(13 +7 ) x3 = 120 Sft.
lav 1 x1 x2 x(13-3/4 +20 ) x12 = 810 Sft.
 kit 1 x1 x2 x(22 +13 ) x5 = 350 Sft.
cills 8 x1 x2 x(4 + 3/4) x3 = 228 Sft.
New block GF 1 x1 x2 x(11 +9 ) x3 = 120 Sft.
1 x1 x2 x(16 +11 ) x3 = 162 Sft.
1 x1 x2 x(4-1/2 +9 ) x3 = 81 Sft.
2 x1 x2 x(18 +12 ) x3 = 360 Sft.
2 x1 x2 x(28 +16 ) x3 = 528 Sft.
1 x1 x2 x(20 +16 ) x3 = 216 Sft.
New block FF 1 x4 x2 x(28 +16 ) x3 = 1056 Sft.
1 x1 x2 x(15 +8 ) x3 = 138 Sft.
1 x1 x2 x(15 +8 ) x3 = 138 Sft.
2 x1 x2 x(18 +12 ) x3 = 360 Sft.

Total = 10503 Sft. @ 554.40/%Sft Rs.58229/-

25 Providing and laying superb quality Porcelain
glazed tiles of Master
brand, skirting/dado of specified size, Color and
Shade with adhesive/
bond over 1/2"thick (1:2) cement plaster i/c the
cost of and sealer for
finishing the joints, cutting grinding complete in
all respect
as approved and directed by the Engineer
Incharge.
a) Full body glazed tiles
ii) 600mmx600mm

old block 1 x1 x2 x(19 +18-3/4) x3 = 227 Sft.

comp lab 1 x1 x2 x(18-3/4 +19-1/6) x3 = 228 Sft.
anatomy lab 2 x1 x2 x(19-1/4 +18-3/4) x3 = 456 Sft.
corr 1 x1 x2 x(19-4/7 +7 ) x3 = 160 Sft.
corr 1 x1 x2 x(51-3/4 +6-1/2) x3 = 350 Sft.
sci lab 1 x1 x2 x(15-3/4 +23-5/8) x3 = 236 Sft.
3 x1 x2 x(12 +16 ) x3 = 504 Sft.
conf room 1 x1 x2 x(23-1/6 +12 ) x3 = 211 Sft.
back corr 1 x1 x2 x(18-1/2 +6-1/3) x3 = 149 Sft.
Block 1 GF
porch 1 x1 x2 x(12 +11-3/4) x 1/2 = 24 Sft.
stair hall 1 x1 x2 x(13-1/3 +20-1/2) x 1/2 = 34 Sft.
room 1 x1 x2 x(12-3/4 +21-3/4) x 1/2 = 35 Sft.
hall 1 x1 x2 x(23 +28 ) x 1/2 = 51 Sft.
corr 1 x1 x2 x(13 +7 ) x 1/2 = 20 Sft.
room 1 x1 x2 x(22 +13 ) x 1/2 = 35 Sft.
room 1 x1 x2 x(22 +13 ) x 1/2 = 35 Sft.
room 1 x1 x2 x(22 +13 ) x 1/2 = 35 Sft.
corr 1 x1 x2 x(13 +7 ) x 1/2 = 20 Sft.
kit 1 x1 x2 x(22 +13 ) x 1/2 = 35 Sft.
cills 8 x1 x2 x(4 + 3/4) x 1/2 = 38 Sft.
New block GF
room 1 x1 x2 x(11 +9 ) x 1/2 = 20 Sft.
1 x1 x2 x(16 +11 ) x 1/2 = 27 Sft.
1 x1 x2 x(4-1/2 +9 ) x 1/2 = 14 Sft.
2 x1 x2 x(18 +12 ) x 1/2 = 60 Sft.
2 x1 x2 x(28 +16 ) x 1/2 = 88 Sft.
1 x1 x2 x(20 +16 ) x 1/2 = 36 Sft.
New block FF 1 x4 x2 x(28 +16 ) x 1/2 = 176 Sft.
1 x1 x2 x(15 +8 ) x 1/2 = 23 Sft.
1 x1 x2 x(15 +8 ) x 1/2 = 23 Sft.
2 x1 x2 x(18 +12 ) x 1/2 = 60 Sft.

Total = 3410 Sft. @ 444.00/Sft Rs.1514040/-

25 Providing and laying superb quality Porcelain
glazed tiles of Master
brand, skirting/dado of specified size, Color and
Shade with adhesive/
bond over 1/2"thick (1:2) cement plaster i/c the
cost of and sealer for
finishing the joints, cutting grinding complete in
all respect
as approved and directed by the Engineer
Incharge.
a) Full body glazed tiles
ii) 600mmx600mm

toilet block 1 x1 x2 x(9-3/4 +16 ) x7 = 361 Sft.

3 x1 x2 x(3 +3-3/4) x7 = 284 Sft.
2 x1 x2 x(4 +6 ) x7 = 280 Sft.
bath 2 x1 x2 x(6-1/3 +4-1/2) x7 = 303 Sft.
lav 1 x1 x2 x(13-3/4 +20 ) x7 = 473 Sft.
5 x1 x2 x(5 +4 ) x7 = 630 Sft.

Total = 2331 Sft. @ 379.75/Sft Rs.885197/-

27 Providing and fixing false ceiling comprises of
Gypsum board laminated sheet of size
2'x2'/2'x3'/ 3'x3'of specified design and
thickness i/c cost of fixtures i.e galvanized angle
1" x 1" at wall sides, galvanized tee 1¼" x 1"and
1 ½” x 1” both at 4’ c/c ( made of Taiwan CKM
or equivalent), hanging with G.I/Copper wire 16
SWG, G.I hook, Rawal Plug etc:
complete in all respects as approved and
directed by the Engineer Incharge.
9mm thick.

Old block comp

lab 1 x1 x18-3/4 x19 = 356 Sft.
conf room 1 x1 x23-1/6 x12 = 278 Sft.
sci lab
1 x1 x12 x16 = 192 Sft.
fac room 1 x1 x12 x16 = 192 Sft.
anatomy lab 1 x1 x19 x18-3/4 = 356 Sft.

Total = 1374 Sft. @ 141.35/Sft Rs.194215/-

28 1½"(40 mm) thick mosaic flooring, consisting of ½ "(13 mm) mosaic topping of one part of
cement and marble powder in the ratio of 3:1 and two parts of marble chips,. laid over 1"(25
mm) thick floor of 1:2:4 cement concrete, including rubbing and polishing complete with
finishing :-
old block 2 x1 x107 x4 = 856 Sft.
2 x1 x46 x4 = 368 Sft.
block 1 2 x1 x150 x4 = 1200 Sft.
2 x1 x90 x6 = 1080 Sft.
Total = 856 Sft @Rs.26734.20/%Sft Rs. 228845/-
29 P/F marble strip 1 1/2"x3/8" for dividing floor in panells.

PP 1 x1 x856 x 3/5 = 514 Rft

Total = 514 Rft @Rs.35.65/Rft Rs. 18324/-
30 Dismantling brick or flagged flooring without
concrete foundation

roof old block 1 x1 x92 x45 = 4140 Sft

roof block 1 1 x1 x70 x17 = 1190 Sft

1 x1 x60 x10 = 600 Sft

1 x1 x60 x22 = 1320 Sft

1 x1 x15-1/2 x15-1/2 = 240 Sft

new block 1 x1 x62-1/2 x58-1/2 = 3656 Sft

 Total = 11146 Sft @Rs.1131.00%Sft Rs. 126061/-
31 Single layer of tiles 9"x4½"x1½" (225x113x40 mm) laid
over 4"(100 mm) earth and 1" (25 mm) mud plaster without
Bhoosa, grouted with cement sand 1:3 on top of RCC roof
slab, provided with 34 lbs. per %Sft. or 1.72 Kg/Sq.m
bitumen coating sand blinded.

roof old block 1 x1 x92 x45 = 4140 Sft

roof block 1 1 x1 x70 x17 = 1190 Sft

1 x1 x60 x10 = 600 Sft

1 x1 x60 x22 = 1320 Sft

1 x1 x15-1/2 x15-1/2 = 240 Sft

new block 1 x1 x62-1/2 x58-1/2 = 3656 Sft

Total = 11146 Sft @Rs.13135.60%Sft Rs. 1464094/-
32 Providing and applying torch-on plain
Waterproofing bituminous membrane of specified thickness
(made of Roof-Grip/ Euro Bit) duly lapped/connected by
Heating with Torch over ps-6 primer i/c preparation/smoothen the surface
complete in all respect as approved and directed by the Engineer Incharge.
i) 3 mm thick.

roof old block 1 x1 x92 x45 = 4140 Sft

roof block 1 1 x1 x70 x17 = 1190 Sft

1 x1 x60 x10 = 600 Sft

1 x1 x60 x22 = 1320 Sft

1 x1 x15-1/2 x15-1/2 = 240 Sft

new block 1 x1 x62-1/2 x58-1/2 = 3656 Sft

Total = 11146 Sft @Rs.146.40/Sft Rs. 1631774/-
33 Scraping ordinary distemper, oil bound
distemper or paint of wall.
Preparing surface and painting with emulsion
paint 2 coats old surface.

old block
comp lab
anatomy lab 2 x1 x2 x(19 +18-3/4) x7 = 1057 Sft.
corr 1 x1 x2 x(19-4/7 +8 ) x7 = 386 Sft.
corr 1 x1 x2 x(51-3/4 +8 ) x7 = 837 Sft.
1 x1 x2 x(24-3/4 +16 ) x7 = 571 Sft.
toilet block 1 x1 x2 x(9-3/4 +16 ) x7 = 361 Sft.
3 x1 x2 x(3 +3-3/4) x7 = 284 Sft.
2 x1 x2 x(4 +6 ) x7 = 280 Sft.
back corr 1 x1 x2 x(18-1/2 +6-1/3) x7 = 348 Sft.
bath
Block 1 GF 2 x1 x2 x(6-1/3 +4-1/2) x7 = 303 Sft.
porch 1 x1 x2 x(12 +11-3/4) x7 = 333 Sft.
stair hall 1 x1 x2 x(13-1/3 +20-1/2) x7 = 474 Sft.
hall 1 x1 x2 x(23 +28 ) x7 = 714 Sft.
corr 1 x1 x2 x(14-3/4 +7 ) x7 = 305 Sft.
corr 1 x1 x2 x(14-3/4 +7 ) x7 = 305 Sft.
lav 1 x1 x2 x(13-3/4 +20 ) x5 = 338 Sft.
4 x1 x2 x(3-1/2 +5 ) x5 = 340 Sft.
kit
Block 1 FF 1 x1 x2 x(22 +13 ) x7 = 490 Sft.
hall 1 x1 x2 x(23 +28 ) x7 = 714 Sft.
room 1 x1 x2 x(12-3/4 +21-3/4) x7 = 483 Sft.
corr 1 x1 x2 x(7 +7 ) x7 = 196 Sft.
corr 1 x1 x2 x(14-3/4 +7 ) x7 = 305 Sft.
lav 1 x1 x2 x(13-3/4 +20 ) x5 = 338 Sft.
4 x1 x2 x(3-1/2 +5 ) x5 = 340 Sft.
lav 1 x1 x2 x(22 +13 ) x5 = 350 Sft.
 4 x1 x2 x(3-1/2 +5 ) x5 = 340 Sft.
stair hall 1 x1 x2 x(13-1/3 +20-1/2) x7 = 474 Sft.
New block GF 2 x1 x2 x(26 +14-1/3) x7 = 1129 Sft.
room 1 x1 x2 x(11 +18 ) x7 = 406 Sft.
1 x1 x2 x(16 +11 ) x7 = 378 Sft.
1 x1 x2 x(4-1/2 +9 ) x7 = 189 Sft.
2 x1 x2 x(18 +12 ) x7 = 840 Sft.
2 x1 x2 x(28 +16 ) x7 = 1232 Sft.
New block FF 1 x4 x2 x(28 +16 ) x7 = 2464 Sft.
1 x1 x2 x(15 +8 ) x7 = 322 Sft.
1 x1 x2 x(15 +8 ) x7 = 322 Sft.
Total. (A) = 18548 Sft
Deductions
Old block GF 6 x1 x6 x6 = 216 Sft
1 x1 x6 x4-1/2 = 27 Sft
2 x1 x6-1/3 x6 = 76 Sft
1 x1 x6-1/2 x8-1/2 = 55 Sft
V 4 x1 x2-1/2 x2-1/2 = 25 Sft
1 x1 x4 x1-1/2 = 6 Sft
2 x1 x6-1/3 x6-1/3 = 80 Sft
1 x1 x4-1/2 x6 = 27 Sft
2 x1 x4 x1-1/2 = 12 Sft
V 5 x1 x5 x1-1/2 = 38 Sft
block 1 GF
W1 15 x1 x3 x7 = 315 Sft
2 x1 x4 x6 = 48 Sft
V 5 x1 x5 x1-1/2 = 38 Sft
stair hall 1 x2 x3 x11-1/2 = 69 Sft
block 1 FF
W1 15 x1 x3 x7 = 315 Sft
2 x1 x4 x6 = 48 Sft
V 5 x1 x5 x1-1/2 = 38 Sft
stair hall 1 x2 x3 x11-1/2 = 69 Sft
D old block
10 x1 x4 x8-1/2 = 340 Sft
block 1 GF 18 x1 x4 x8-1/2 = 612 Sft
block 1 FF 18 x1 x4 x8-1/2 = 612 Sft
Total. (B) = 3066 Sft
Net Total (A-B) = 15482 Sft @Rs.3770.10%Sft Rs. 583687/-
34 Painting with emulsion paint 1 coats old surface.

old block 3 x1 x19-1/6 x18-3/4 = 1078 Sft.

corr 1 x1 x19-4/7 x8 = 157 Sft.
corr 1 x1 x51-3/4 x8 = 414 Sft.
1 x1 x24-3/4 x16 = 396 Sft.
sci lab
3 x1 x12 x16 = 576 Sft.
toilet block 1 x1 x9-3/4 x16 = 156 Sft.
3 x1 x3 x3-3/4 = 34 Sft.
2 x1 x4 x6 = 48 Sft.
back corr 1 x1 x18-1/2 x6-1/3 = 117 Sft.

bath 2 x1 x6-1/3 x4-1/2 = 57 Sft.

Block 1 GF
porch 1 x1 x12 x11-3/4 = 141 Sft.
stair hall 1 x1 x13-1/3 x20-1/2 = 273 Sft.
room 1 x1 x12-3/4 x21-3/4 = 277 Sft.
hall 1 x1 x23 x28 = 644 Sft.
room 1 x1 x12-3/4 x21-3/4 = 277 Sft.
corr 1 x1 x14-3/4 x7 = 103 Sft.
room 1 x1 x22 x13 = 286 Sft.
room 1 x1 x22 x13 = 286 Sft.
room 1 x1 x22 x13 = 286 Sft.
corr 1 x1 x14-3/4 x7 = 103 Sft.
lav 1 x1 x13-3/4 x20 = 275 Sft.
 4 x1 x3-1/2 x5 = 70 Sft.
kit 1 x1 x22 x13 = 286 Sft.
Block 1 FF
hall 1 x1 x23 x28 = 644 Sft.
room 1 x1 x12-3/4 x21-3/4 = 277 Sft.
corr 1 x1 x7 x7 = 49 Sft.
room 1 x1 x22 x13 = 286 Sft.
room 1 x1 x22 x13 = 286 Sft.
kit 1 x1 x22 x13 = 286 Sft.
corr 1 x1 x14-3/4 x7 = 103 Sft.
lav 1 x1 x13-3/4 x20 = 275 Sft.
4 x1 x3-1/2 x5 = 70 Sft.
lav 1 x1 x22 x13 = 286 Sft.
4 x1 x3-1/2 x5 = 70 Sft.
stair hall 1 x1 x13-1/3 x20-1/2 = 273 Sft.
New block GF 2 x1 x26 x14-1/3 = 745 Sft.
room 1 x1 x11 x18 = 198 Sft.
1 x1 x16 x11 = 176 Sft.
1 x1 x4-1/2 x9 = 41 Sft.
2 x1 x18 x12 = 432 Sft.
2 x1 x28 x16 = 896 Sft.
1 x1 x20 x16 = 320 Sft.
New block FF 1 x4 x28 x16 = 1792 Sft.
1 x1 x15 x8 = 120 Sft.
1 x1 x15 x8 = 120 Sft.
2 x1 x18 x12 = 432 Sft.

Total = 14517 Sft. @ 1566.05/%Sft Rs.227343/-

35 Providing and laying fair face Gutka cladding
laid in (1:2) cement / red posso mortar having
1/4" thick groove finish i/c cost of 8 SWG wire in
shape of 8 placed horizontally and vertically at
36" and 18" c/c respectively i/c cutting charges
as per approved drawing , complete in all
respect as approved and directed by the
Engineer Incharge.
i) 9"x 2 1/4"x 2 1/4"

old block 2 x1 x93 x15 = 2790 Sft

2 x1 x43 x15 = 1290 Sft

block 1
front 1 x1 x88 x30 = 2640 Sft

sides 1 x2 x47 x30 = 2820 Sft

2 x2 x20 x30 = 2400 Sft

1 x1 x77 x30 = 2310 Sft

b/s 2 x1 x18 x30 = 1080 Sft

Total = 15330 Sft
Deductions
Old block GF 6 x1 x6 x6 = 216 Sft
1 x1 x6 x4-1/2 = 27 Sft
2 x1 x6-1/3 x6 = 76 Sft
1 x1 x6-1/2 x8-1/2 = 55 Sft
V 4 x1 x2-1/2 x2-1/2 = 25 Sft
1 x1 x4 x1-1/2 = 6 Sft
2 x1 x6-1/3 x6-1/3 = 80 Sft
1 x1 x4-1/2 x6 = 27 Sft
2 x1 x4 x1-1/2 = 12 Sft
V 5 x1 x5 x1-1/2 = 38 Sft
block 1 GF
W1 15 x1 x3 x8 = 360 Sft
2 x1 x4 x6 = 48 Sft
 V 5 x1 x5 x1-1/2 = 38 Sft
stair hall 1 x2 x3 x11-1/2 = 69 Sft
block 1 FF
W1 15 x1 x3 x8 = 360 Sft
2 x1 x4 x6 = 48 Sft
Total. (B) = 1485 Sft
Net Total (A-B) = 13845 Sft @Rs.235.45/Sft Rs. 3259805/-
35 i Carriage of 100 Cft. (2.83 cu.m) of all materials
aggregate, spawl, kankar lime (unslaked),
surkhi, etc. or 150 Cft. (4.25 cu.m) of timber, by
truck or by any other means owned by the
contractor.
Lead upto 200 km. from Lahore to site of work.

Gutka carraige 13845 x 1/5 = 2769 Cft

Total = 2769 Cft @ 12548.00/%cft Rs.347454/-
36 Providing and applying weather shield paint of
approved quality on external surface of building
including preparation of
surface, application of primer complete in all
respect: old surface.

old block 3 x2 x15 x15 = 1350 Sft

block 1 3 x2 x18 x30 = 3240 Sft

new block 4 x2 x10 x30 = 2400 Sft

shades 30 x1 x7 x2 = 420 Sft

Total = 7410 Sft @Rs.2456.00%Sft Rs. 181990/-
37 P/F fiber glass sun shades consisting of MS box
16 SWG 1"x1" frame with fiber glass 3 ply on
top with 3 coats of paint. Complete in all
respects as approved and directed by the
Engineer Incharge.

W 44 x1 x6 x2 = 528 Sft
10 x1 x2-1/2 x2 = 50 Sft
Total = 578 Sft @Rs.696.75/Sft Rs. 402722/-
38 Providing and laying Prepolished Granite of
specified thickness and shade of full width of
approved quality laid with adhesive bond over
3/4" thick (1:2) cement sand mortor bed ,
complete in all respect as approved and
directed by the Engineer Incharge.
i) 3/4" thick.

W cills Old block

GF 6 x1 x6 x1-1/4 = 45 Sft
1 x1 x6 x1-1/4 = 8 Sft
2 x1 x6-1/3 x1-1/4 = 16 Sft
1 x1 x6-1/2 x1-1/4 = 8 Sft
V 4 x1 x2-1/2 x1-1/4 = 13 Sft
1 x1 x4 x1-1/4 = 5 Sft
2 x1 x6-1/3 x1-1/4 = 16 Sft
1 x1 x4-1/2 x1-1/4 = 6 Sft
2 x1 x4 x1-1/4 = 10 Sft
V 5 x1 x5 x1-1/4 = 31 Sft
Total = 113 Sft. @ 1876.75/Sft Rs.212073/-
39 Providing and laying Prepolished Granite of
specified thickness and shade of full width of
approved quality laid with adhesive bond over
3/4" thick (1:2) cement sand mortor bed ,
complete in all respect as approved and
directed by the Engineer Incharge.
i) 1/2" thick.

Riser 2 x48 x5 x 1/2 = 240 Sft.

Total = 240 Sft. @ 1483.60/Sft Rs.356064/-
40 Providing and fixing Vin board cabinet 3/4"
thick with drawers 3"deep in 'Kitchen including
termite proofing and
polishing with synthetic enamel as specified,
with handles
hinges,screws etc., complete in all
2' deep with back

disp/kit 3 x2 x28 x2 = 336 Sft.

Total = 336 Sft. @ 1915.80/Sft Rs.643709/-
42 Painting to doors and windows 2 coats old
surface.

24 x2 x3-1/2 x7 = 1176 Sft.

10 x2 x4 x7 = 560 Sft.
Total = 1736 Sft. @ 2460.55/%Sft Rs.42715/-
44 Providing and fixing 2'-9" high stair railing
comprising of non magnetic (304) Stain less
steel 2" dia pipe railing of 18 SWG welded with
vertical posts of 2" dia stainless steel round/
Squar pipe @ 2-ft c/c fixed on alternate steps
with 3" long steel screws and brass rawal plugs ,
3-Nos diagonal stainless steel pipes of 1/2" dia
passes through goties fixed on vertical post, i/c
stainles steel welding, fixing & polishing
complete in all respects as approved and
directed by the Engineer Incharge.

stair 1 x2 x31-1/2 = 63 Rft

Total = 63 Rft @ 3164.05/Rft Rs.199335/-
45 Carriage of 100 Cft. (2.83 cu.m) of all materials
aggregate, spawl, kankar lime (unslaked),
surkhi, etc. or 150 Cft. (4.25 cu.m) of timber, by
truck or by any other means owned by the
contractor.
Lead upto 20 km.

Disposal of
material. Take Qty item No.1 = 1156 Cft
Total = 1156 Cft @ 1784.00/%cft Rs.20623/-

Rs.25869539/-

Contigency charges Rs.776086/-

Total Rs. 26645625/-

D/D Cost of Old material
a) Old ply wood doors
= 42 No
Total = 42 No @Rs.3000.00/E Rs. 126000/-
a) Old steel windows
= 51 No
Total = 51 No @Rs.3000.00/E Rs. 153000/-

Total(B) Rs. 279000/-

 Net Total(A-B) Rs. 26366625/-

Say Rs. 26367000/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 ROUGH COST ESTIMATE FOR IMPROVEMENT RENNOVATION OF EXAMINATION HALL

1 Dismantling c conc (1:2:4) plain

hall 1 x1 x28-7/8 x38-7/8 x 1/8 = 140 Cft

Total. = 140 Cft @Rs.14636.15%Cft Rs. 20491/-
2 C cocn plain (1:2:4) i/c placing mixing finishing curing etc complete.

Take qty above = 140 Cft

Total. = 140 Cft @Rs.44160.60%Cft Rs. 61825/-
3 Removign door with chowkat

= 2 No
Total. = 2 No @Rs.576.20/E Rs. 1152/-
4 Removing windows with chowkat.

= 5 No
Total. = 5 No @Rs.449.45/E Rs. 2247/-
5 Providing and fixing 1st class solid wood wrought joinery in panelled or
panelled and glazed doors and windows of specified thickness with 1"
thick solid wood panels with step and 1-1/2"x2-1/2" beadings all around
the panels i/c the cost of Tower bolt and handles complete in all respect
(Excluding the cost of sliding bolt,lock and chowkats (frame), etc.) as
approved and directed by the Engineer Incharge.
Ash wood/oak wood door
2" thick

2 x1 x4 x8-1/2 = 68 Sft
Total. = 68 Sft @Rs.3410.10/Sft Rs. 231887/-
6 Preparing surface and Lacquar polish to reveal wooden grains by
application of multiple coats of wood sealer , sand papering with different
no of sandpapers and Lacquar to make glossy surface finish i/c the cost of
cotton, thinner, wood sealer complete in all respects as approved and
directed by the Engineer Incharge.
Glossy finish

2 x2 x4 x8-1/2 = 136 Sft

Total. = 136 Sft @Rs.258.05/Sft Rs. 35095/-
7 Providing and fitting all types of glazed aluminium
windows of anodised/ powder coated partly fixed
and partly sliding using delux sections of approved manufacturer
having frame size of 100 x 30 mm (4"x1-1/4") and
leaf frame sections of 50 x 20 mm (2"x¾"), all of 1.6mm
thickness including 5 mm thick imported tinted glass with
rubber gasket using approved standard latches, hardware
etc., as approved by the Engineer in-charge.

1 x5 x6 x8 = 240 Sft
Total. = 240 Sft @Rs.1494.05/Sft Rs. 358572/-
8
Providing and fixing Aluminum Fly screen comprising of Fiber/Aluminum wire guaze (Malasian
fixed in aluminum frame of approved manufacturer brownze Colour/powder coated of size1-
1/2"x1/2" and 1.6mm thick with rubber gasket i/c cost of Hardwares as approved and directed
by the engineer incharge.complete in all respect
1 x 1/2 x6 x8 = 24 Sft
Total. = 24 Sft @Rs.529.05/Sft Rs. 12697/-
9 Providing and fixing M.S. grill fabricated with MS Square polished
Vertical/horizontal Bars of specified size @ 4" c/c ' passed through
punched holes in MS Patti of 1-1/4"x1/8" i/c the cost of 1-1/4"x1/8''
MS patti for Frame of windows and painting 3 coat complete in all
respect as approved and directed by the Engineer Incharge.
i) 3/8" square bars.

1 x1 x6 x8 = 48 Sft
Total. = 48 Sft @Rs.1054.65/Sft Rs. 50623/-
10 Providing and laying superb quality Porcelain
glazed tiles flooring of
MASTER /equivalant brand of specified size in
approved design,Color and Shade
with adhesive/bond over 3/4"thick (1:3)
cement plaster i/c the cost of
sealer for finishing the joints i/c cutting
grinding complete in all
respect as approved and directed by the
Engineer Incharge.
a) Full body glazed tiles
ii) 600 mm x 600 mm

1 x1 x28-7/8 x38-7/8 = 1123 Sft.

Total = 1123 Sft. @ 444.00/Sft Rs.498612/-

11 Removing cement or lime palster.

1 x1 x2 x(28-7/8 +38-7/8) x 1/2 = 68 Sft.

Total = 68 Sft. @ 554.40/%Sft Rs.377/-

12 Providing and laying superb quality Porcelain
glazed tiles of Master / equivalant
brand, skirting/dado of specified size, Color
and Shade with adhesive/
bond over 1/2"thick (1:2) cement plaster i/c
the cost of and sealer for
finishing the joints, cutting grinding complete
in all respect
as approved and directed by the Engineer
Incharge.
a) Full body glazed tiles
ii) 600mmx600mm

1 x1 x2 x(28-7/8 +38-7/8) x 1/2 = 68 Sft.

Total = 68 Sft. @ 444.00/Sft Rs.30192/-

13 Providing and fixing false ceiling comprises of
Gypsum board laminated sheet of size
2'x2'/2'x3'/ 3'x3'of specified design and
thickness i/c cost of fixtures i.e galvanized
angle 1" x 1" at wall sides, galvanized tee 1¼" x
1"and 1 ½” x 1” both at 4’ c/c ( made of Taiwan
CKM or equivalent), hanging with G.I/Copper
wire 16 SWG, G.I hook, Rawal Plug etc:
complete in all respects as approved and
directed by the Engineer Incharge.
9mm thick.

1 x1 x28-7/8 x38-7/8 = 1123 Sft.

Total = 1123 Sft. @ 141.35/Sft Rs.158736/-

14 E.I

1 x1 x28-7/8 x38-7/8 = 1123 Sft.

Total = 1123 Sft. @ 295.00/Sft Rs.331285/-

15 Carriage of 100 Cft. (2.83 cu.m) of all materials
aggregate, spawl, kankar lime (unslaked),
surkhi, etc. or 150 Cft. (4.25 cu.m) of timber,
by truck or by any other means owned by the
contractor.
Lead upto 20 km.

Disposal of
material. Take Qty item No.1 = 140 Cft
Total = 140 Cft @ 1784.00/%cft Rs.2498/-
 Total Rs.1796289/-

Contigency charges Rs.53889/-

Total Rs. 1850178/-

D/D Cost of Old material
a) Old ply wood doors
= 2 No
Total = 2 No @Rs.3000.00/E Rs. 6000/-
a) Old steel windows
= 5 No
Total = 5 No @Rs.3000.00/E Rs. 15000/-

Total(B) Rs. 21000/-

Net Total(A-B) Rs. 1829178/-

Say Rs. 1829000/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 DETAILED ESTIMATE FOR THE WORK REPAIRING OF BOUNDARY WALL.

1 Removing cement or lime plaster.

F/S 1 x1 x305 x6 = 1830 Sft

Hostels b/s 1 x1 x350 x6 = 2100 Sft
new building 1 x1 x200 x6 = 1200 Sft
Resi side 1 x1 x490 x6 = 2940 Sft
Total. = 8070 Sft @Rs.554.40/%Sft Rs. 44740/-
2 1/2" thick c/s (1:4) plaster

Hostels b/s 1 x1 x350 x6 = 2100 Sft

new building 1 x1 x200 x6 = 1200 Sft
Resi side 1 x1 x490 x6 = 2940 Sft
pillars 1 x193 x 3/8 x6 = 434 Sft
Total. = 6674 Sft @Rs.4019.50/%Sft Rs. 268261/-
3 Cement pointing (1:2) struck joint i/c
red oxide pigment etc.
Hostels b/s 1 x1 x350 x6 = 2100 Sft
new building 1 x1 x200 x6 = 1200 Sft
Resi side 1 x1 x490 x6 = 2940 Sft
pillars 1 x193 x 3/8 x6 = 434 Sft
Total. = 6674 Sft @Rs.5481.20/%Sft Rs. 365815/-
4 Painting guard bars, gates of iron bars,
gratings, railing (including standards,
braces etc.) and similar open work:-
old surface 2 coats

B/wall Jungla
F/S 1 x2 x305 x2 = 1220 Sft
Hostels b/s 1 x2 x350 x2 = 1400 Sft
new building 1 x2 x200 x2 = 800 Sft
Resi side 1 x2 x490 x2 = 1960 Sft
Total. = 5380 Sft @Rs.1477.05/%Sft Rs. 79465/-
5 Painting to doors and windows 2 coats
old surface.

Gates 1 x2 x14 x6 = 168 Sft

1 x2 x4 x6 = 48 Sft
Total. = 216 Sft @Rs.2460.55/%Sft Rs. 5315/-

Total Rs. 763596/-

Add 3% Contigency Rs. 22908/-

Total Rs. 786504/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 DETAILED ESTIMATE FOR THE WORK CONSTRUCTION OF GATE AND GATE
PILLARS

Sr # Description No. L B H/D Q Amount

1 Excavation in foundation of buildings

bridges and other structures i/c dag
belling dressing refilling around the
structure in ordinary soil

3 x4 x4 x3 = 144 Cft
Total = 144 Cft
@ 13994.65 /%0Cft 2015
2 C conc (1:6:12) in F&P 3 x4 x4 x 1/2 24 Cft
@ 24907.2 /%Cft 5978
3 R.C.C (1:2:4) in slab of raft ect.
3 x3-1/2 x3-1/2 x 3/4 = 28 Cft
3 x2-5/8 x2-5/8 x 1/2 = 10 Cft
3 x2-1/4 x2-1/4 x9-1/2 = 144 Cft
Total = 182 Cft
@ 543 /Cft 98924
4 Fabrication of M.S reinforcement i/c
cutting bending lying in position i/c cost
of binding wire etc.
Take 6lb/Cft Qty item No.3 = 558 Kg
@ 34739.85 /%Kg = 193830
5 Pacca brick work c/s(1:4) mortar other
than building upto 10' ht.
6 x2-5/8 x 3/8 x10 = 59 Cft
6 x2-5/8 x 3/8 x10 = 59 Cft
Total = 118 Cft
@ 37305.6 /%Cft 44067
6

Cement plaster 1:4 upto 20' height 1/2"

thick.
3 x1 x10-1/2 x8 = 252 Sft
@ 4019.5 /%Sft 10129
7

P/F Special Fancy type grated door

consisting of main frame 2"x2"x3/8"
(double to make box) welded with M.S
square bar 3/4"x3/4" moulded wrought
iron at 6" c/c and i/c cost of moulded
wrought iron designs, cost of sand
blasting for making wrought iron
moulded designs smooth and metallic
paint. As depicted in Architectural
drawings Roller bearing for gate i/c
monogram shiled i/c metallic painting
complete as approved and driected by
the Engineer Incharge.
1 x16 x8 = 128 Sft
1 x4 x9 = 36 Sft
Total = 164 Sft
@ 7823 /Sft 1283027

Total Rs. 1637969/-

Say Rs. 1638000/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
P/F Special Fancy type grated door consisting of main frame 2"x2"x3/8" (double to make box) welded with
M.S square bar 3/4"x3/4" moulded wrought iron at 6" c/c and i/c cost of moulded wrought iron designs, cost
of sand blasting for making wrought iron moulded designs smooth and metallic paint. As depicted in
Architectural drawings Roller bearing for gate i/c monogram shiled i/c metallic painting complete as
approved and driected by the Engineer Incharge.

Rate
Qty Per Unit Amount
MATERIAL
a)
1 Main frame angle iron 2"x2"x3/8" double to make box
2*(2*20)+2*(4*8) 144 Rft
4.63 lb/Rft 303.00 Kg.

Total 303.00 Kg. 260.00 Per Kg. 78780.00

vetical bars 3/4"x3/4"
moulded special i/c
2 cost of sand blasting 558 Rft
1.91 lb/Rft 484.00 Kg.
Vertical bars 1/2"x1/2"
on top only i/c cost of
sand blasting 62 Rft
0.85 lb/Rft 24.00 Kg.
Total 508.00 Kg. 260.00 Per Kg. 132080.00

Horizontal middle MS
flat 2"x3/8" 75 Rft
2.53 lb/Rft 86.00 Kg.
Total 1708.00
Wastage
5% 85.40
Total 1793.40 Kg. 260.00 Per Kg. 466284.00
MS Sheet 1/16" thick
3 12.015 160 Sft
2.55 lb/sft 408.00 Kg.
Wastage
5% 89.67
Total 497.67 Kg. 350.00 Per Kg. 174185.00
4 Wrought iron moulded designs
Long flowers 112.00 Nos. 1340.00 Each 150080.00
Small flowers 224.00 Nos. 850.00 Each 190400.00
Cap type 28.00 600.00 Each 16800.00
5 Cost of Mono gram Shield 30000.00
6 Cost of Locking arrangement 2000.00
7 Cost of roller bearing for gate 6000.00
8 Metallic painting i/c steel putty etc complete 360.00 Sft 80.00 /Sft 28800.00
Total 1064549.00
Contractor's Profit &
Overheads 20.00 Percent 84816.00
Total 1149365.00
LABOUR

1 Labour for cutting jointing welding etc 3102.07 Kg 60.00 /Kg 186124.20

2 Labour for fitting at site mason 2.00 No. 1500.00 per day 3000.00
3 Cooly un skilled 4.00 No. 1000.00 per day 4000.00
4 Transportation from workshop to site of work 3000.00
Total 196124.20
Sundries 10.00 Percent 19612.42
Total 215736.62
Contractor's Profit &
Overheads 20.00 Percent 43147.32
Total 258883.94

Total Cost of Gate

Rs. 1408248.94 Say 1408200.00
Cost per Sft 7823

Sub Divisional Officer

Buildings Sub Division Executive Engineer
Sargodha Buildings Division
Sargodha
 EXTERNAL DEVELOPMENT

(ABSTRACT OF COST)
Sr. No. Description Amount

1 External Water Supply Rs. 204700.00

2 External Sewerage Rs. 904700.00

3 External Roads and Parkings Rs. 2523100.00

4 Electric cable for Service connection Rs. 332200.00

Total: - Rs. 3964700.00

Add 3% Contigency charges 118941.00

Total: - Rs. 4083641.00

Say. Rs. 4083641.00

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 EXTERNAL WATER SUPPLY

1 Excavation in open cutting for watersupply line

old bldg 1 x290 x1-1/2 x2 = 870 Cft

Total = 870 Cft @ 9987.10/%0Cft Rs.8689/-
2 Rehandling of earth lead up to single throw of kassi.

Take Qty item No.1 = 870 Cft

Total = 870 Cft @ 3326.40/%0Cft Rs.2894/-
3 roviding, laying, testing and commissioning of
POLYPROPYLENE RANDOM COPOLYMER (PPRC) water
supply pipe (Dadex /Popular/ Beta or equivalent) with
specified pressure rating PN (PRESSURE
NOMINAL)and conforming to DIN 8077-8078 code i/c
cost of solvent, specials,making jharries complete in all
respect as approved and directed by Engineer Incharge.
(Internal/External Diameters mentioned)
PN 20 pipe 40 mm dia

old bldg 1 x290 = 290 Rft

Total = 290 Rft @ 260.80/Rft Rs.75632/-
3 Providing and fixing CP heavy duty brass Ball valve with
CP handle of
specified diameter made of Faisal/Sonex / Master
best quality or
equivalent complete in all respect as approved and
directed by theEngineer
Incharge.
2" dia

old bldg 1 x5 = 5 Rft

Total = 5 Rft @ 2895.60/Rft Rs.14478/-
5 P/F Ejector Pump of specified Suction and Delivery
heads,coupled with Single Phase Seimen Electric Motor
of required rating fo rwater supply i/c the cost of
connection charges, necessary wire,PVC pipes etc
complete in all respect as approved and directed by the
Engineer Incharge.
i) G-II (1-1/4"x3/4") with 1 HP Electric Motor, 21-Mtr
Suction and 21 M delivery head

1 x1 = 1 job
Total = 1 job @ 15960.60/job Rs.15961/-
6 Boring of tubewell (Detail attached)

1 x1 = 1 job
Total = 1 job @ 87000.00/job Rs.87000/-

Total. Rs. 204654/-

Say Rs. 204700/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 BORING OF TUBE WELL

1 Boring of tube well in all type of soil except shingle and Gravel from GL to 100'
depth 4" dia
1x100 60 Rft
Total 60 Rft 417.20 P.Rft Rs. 25032/-

2 Providing / Installation of PVC strainer of BSS class D in tube well bore hole 2" dia

60 Rft
Total 157.05
60 Rft P.Rft Rs. 9423/-

3 Providing / Installation of PVC blind pipe of BSS class D in tube well bore hole 8"
dia
1x40
20 Rft
Total 1711.50
20 Rft P.Rft Rs. 34230/-

4 P/F PVC bail end plug 2" dia of BSS class D

1 No
Total 1 No 560.35 Each Rs. 560/-
5 Shoruding with pea gravel 3/8" to 1/8" in tube well bore hole
(0.7854x0.333x0.333x60)-
(0.7854x0.167x0.167x100)
5 Cft
5 Cft 169.15 P.Cft Rs. 880/-

6 Providing,laying,testing and commissioning of

POLYPROPYLENERANDOMCOPOLYMER(PPRC)water supply pipe made of
(Dadex/Popular/Beta/BBJ) with specified pressure rating PN(PRESSURE
NOMINAL)and conforming to DIN 8077-8078 code i/c cost of
solvent,specials,making jharries complete in all respect as approved and directed
by Engineer Incharge.(Internal/External Diameters mentioned).
PN-20 pipe

40 mm dia
65 Rft 260.80 1 Rs. 16952/-
Total 87078
Say 87000

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 EXTERNAL SEWERAGE

1 Earth work excavation in open cutting for man hole

and sewer line as shown in drawing etc.0-7' depth

old bldg 2 x110 x1-1/2 x3 = 990 Cft

2 x60 x1-1/2 x3 = 540 Cft
1 x200 x1-1/2 x3 = 900 Cft
Total = 2430 Cft @ 16740.90/%0Cft Rs.40680/-
2 Rehandling of earth lead up to single throw of kassi.

Take Qty item No.1 = 2430 Cft

Total = 2430 Cft @ 3564.00/%0Cft Rs.8661/-
3 P/L RCC moulded pipe with of cement concrete
(1:1.1/2:3) i/c socket collar joint etc complete in all
respect

6" dia
MB 10 x10 = 100 Rft
Total = 100 Rft @ 285.20/Rft Rs.28520/-
9" dia
2 x110 = 220 Rft
2 x60 = 120 Rft
Total = 340 Rft @ 590.60/Rft Rs.200804/-
4 Construction of Man holes size 2 1/2'x3'(Analysis
Attached

= 10 No Rs.62600/- Rs.626000/-
Total. Rs. 904665/-

Say Rs. 904700/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 ANALYSIS OF MAN HOLE

1 Earthwork excavation in open cutting for sewers and manholes as

shown in drawings including shuttering and timbering, dressing to
correct section and dimensions according to templates and levels, and
removing surface water, in all types of soil except shingle, gravel and
rock:-0-7' Depth

1 x 7/9 x4 x4 x4 = 50 Cft
Total = 50 Cft @Rs.16740.90%oCft Rs. 837/-
2 Dry rammed brick or stone
ballast 1 1/2"-2" gauge

1 x 7/9 x4 x4 x 1/2 = 6 Cft

Total = 6 Cft @Rs.11682.00/%Cft Rs. 701/-
3 Pacca brick work other than
building upto 10ft. (3 m) ht.
Cement sand mortar (1:4)

1 x3-1/7 x4-1/2 x 3/4 x5 = 53 Cft

Total = 53 Cft @Rs.37807.20/%Cft Rs. 20038/-
4 Extra for pacca brick work in
straightening of wells or any
other circular masonry.

1 x3-1/7 x4-1/2 x 3/4 x5 = 53 Cft

Total = 53 Cft @Rs.3461.30/%Cft Rs. 1834/-
5 Cement concrete plain including
placing,compacting, finishing
and curing complete (including
screening and
washing of stone aggregate):
(1:2:4)

top 1 x3-1/7 x4 x 1/2 x 1/2 = 3 Cft

base 1 x 7/9 x4 x4 x 1/2 = 6 Cft
Total = 9 Cft @Rs.47619.00/%Cft Rs. 4286/-
6 1/2" thick c/s (1:3) plaster

1 x3-1/7 x3-3/4 x8 = 94 Sft

Total. = 94 Sft @Rs.4573.10/%Sft Rs. 4299/-
7 Extra for making and finishing
benching floor work in manhole
chamber, with 1/8" (3 mm)
thick cement finish

11 x 7/9 x4 x4 = 138 Sft

Total = 138 Sft @Rs.3906.25%Sft Rs. 5391/-
8 Providing and fixing, 6" (150
mm) thick R.C.C. manhole
cover for 22" as per standard
drawing STD/PD No. 6 of
1977, complete in all respects..

= 1 No
Total = 1 No @Rs.25217.50/Set Rs. 25218/-

Total Rs. 62604/-

Say Rs. 62600/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 EXTERNAL ROADS AND PARKINGS

1 Excavation in foundation of buildings

bridges and other structures i/c dag
belling etc complete.

Main road 1 x2 x370 x1-1/2 x1 = 1110 Cft

= 1110 Cft @ 13994.65/%0Cft Rs.15534/-
2 Dry rammed brick or stone ballast 1
1/2"-2" gauge.

Main road 1 x2 x370 x1-1/2 x 1/4 = 278 Cft

= 278 Cft @ 11127.60/%Cft Rs.30935/-
3 Pacca brick work c/s (1:6) in F&P.

main road 1 x2 x370 x1-1/8 x 1/4 = 208 Cft

1 x2 x370 x 3/4 x1-1/2 = 833 Cft
= 1041 Cft @ 32650.20/%Cft Rs.339889/-
4 Cement pointing (1:2) struck joint.

main road 1 x2 x370 x1-3/4 = 1295 Sft

1 x2 x370 x1-3/4 = 1295 Sft
= 2590 Sft @ 4396.70/%Sft Rs.113875/-
5 Providing and laying sub-base course of
stone product of approved quality and
grade, including placing, mixing,
spreading and compaction of sub-base
material to required depth, camber,
grade to achieve 100%
maximum modified AASHO dry density,
including carriage of all material to site
of work except gravel and.
aggregate.
Crushed stone aggregate.
lead upto 21 km from Pull 111 to site of
work.

main road 1 x1 x370 x12 x 1/3 = 1479 Cft

secondry gate 1 x1 x70 x30 x 1/3 = 699 Cft
Parking 1 x1 x100 x30 x 1/3 = 999 Cft
= 1479 Cft @ 11671.05/%Cft Rs.172615/-
6 Providing and laying Tuff pavers, having
7000 PSI, crushing strength
of approved manufacturer, over 2" to 3"
sand cushion i/c grouting
with sand in joints i/c finishing to require
slope . complete in all
respect.
60 mm thick

main road 1 x1 x370 x12 = 4440 Sft

secondry gate 1 x1 x70 x30 = 2100 Sft

Parking 1 x1 x100 x30 = 3000 Sft

Total = 9540 Sft @ 193.95/Sft Rs.1850283/-

Total. Rs. 2523131/-

Say Rs. 2523100/-

Executive Engineer
Sub Divisional Officer
Buildings Division
Buildings Sub Division
Sargodha
Sargodha
 Electric cable for service connection

1 Excavation of trenches in all kinds of soil, except

cutting rock, for watersupply pipelines upto 5 ft. (1.5
m) depth from ground level, including trimming,
dressing sides, leveling the beds of trenches to
correct grade and cutting
pits for joints, etc. complete in all respects.

MB 2 x150 x1 x3 = 900 Cft

Total = 900 Cft @ 9987.10/%0Cft Rs.8988/-
2 Rehandling of earth lead up to single throw of kassi.

Take Qty item No.1 = 900 Cft

Total = 900 Cft @ 3326.40/%0Cft Rs.2994/-
3 S/E of PVC pipe for wiring recessed in walls complete
50 mm dia

= 300 Rft @ 226.60/Rft Rs.67980/-

4 Supply and erection of copper conductor cables for
service connection, in prelaid pipe/G.I.
wire/trenches, etc. (rate for
cable only):-
PVC insulated, PVC sheathed 4 core,
660/1100 volt non armoured cable:-
7/0.064"

MB 2 x150 = 300 Rft

Total = 300 Rft @ 826.25/Rft Rs.247875/-
5 S/E of lightning arrestor horn type complete

= 1 Each @ 4368.25/E Rs.4368/-

Total. Rs. 332205/-

Say Rs. 332200/-

Sub Divisional Officer

Buildings Sub Division Executive Engineer
Sargodha Buildings Division
Sargodha
Analysis of rate for

Making / Fixing of Fiber glass sun shade consisting of MS box 16 SWG 1"x1" frmae
with fiber glass 3 ply on top with 3 coats of paint. Complete in all respects as approved
and directed by the Engineer Incharge.

Detail Unit = 1 Cwt.

Rate
Qty Per Unit Amount
Analysis for 10'x2' = 20 Sft
MATERIAL

1 Fiber glass sheet 3 ply.

1x10x2.5 20 sft
wastage 5% 1
21 Sft 21.00 Sft 300.00 Per Sft 6300.00
2 MS box section 1"x1" 16 SWG for framing
3x10 30 Rft
3x2.5 7.5 Rft
Total 37.5 Rft
wastage 5 1.875 Rft
Total 39.375 Rft
@ 0.82 lb/rft 14.66 kg 260.00 Per Kg. 3811.22
2 Steel Revits 0.3 Kg 260.00 Per Kg. 78.00

Total 10189.22
Contractor' 20.00 Percent 2037.84
Total 12227.06

LABOUR

1 Black Smith 0.25 No. 1500.00 per day 375.00

2 cooly 0.25 No. 1250.00 per day 312.50

Total 687.50
Sundries 10.00 Percent 68.75
Total 756.25
Contractor' 20.00 Percent 151.25
Total 907.50
3 cost of welding 500.00
4 cost of painting 300.00

ITEM RATE

Composite Rate 1sft Rs. 696.73 Say 696.75

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 BORING OF TUBE WELL I/C MACHINERY

1 Direct Rotary/Reverse Rotary drilling of bore for tubewells,

in all types of soil except shingle, gravel and rock:-
a) from GL to 250' below GL.
i) 15" to 18" i/d
100 Rft
Total 100 Rft 865.70 P.Rft Rs. 86570/-

2 Providing / Installation of PVC strainer of BSS class B in tube well bore hole 10"
dia
60 Rft
Total 60 Rft
1639.35 P.Rft Rs. 98361/-

3 Providing / Installation of PVC blind pipe of BSS class B in tube well bore hole 10"
dia
40 Rft
Total 40 Rft
2627.45 P.Rft Rs. 105098/-

4 P/F PVC bail end plug 10" dia of BSS class D

1 No
Total 1 No 756.80 Each Rs. 757/-

5 Shoruding with pea gravel 3/8" to 1/8" in tube well bore hole
2x3.145x0.52x0.42x80 110 Cft
Total 110 Cft 169.15 P.Cft Rs. 18607/-
6 Testing and developing of tubewell of size 6" and above continuously upto 1.5 cs
discharge.
6 Hrs
Total 6 Hrs 2730.50 P Hr Rs. 16383/-
Total 325775

Say 325800

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 CONSTRUCTION OF FLAG POLES

1 Providing, fabrication and fixing Vertical

Post comprising of medium
quality G.I Pipe of specified diameter,
including the cost of clamping
arrangements, top cover, hold fasts, PCC
1:2:4 footing of specified depth
and excavation etc complete in all
respect, as approved and directed by
the engineer incharge.
4" dia footing 1.5'x1.5'x6'

1 x1 x30 = 30 Rft
= 30 Rft @ 2570.45/Rft Rs.77114/-

Total. Rs. 77114/-

Say Rs. 77100/-

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 DETAILE DESTIMATE FOR THE WORK PROVIDING AND
COMMISSIONING OF MACHINERY FOR WATER SUPPLY

1
P/F Centrifugal pump 2 ½”x2” size KSB made coupled
with 10 BHP AC electric motor 3 Phase 2900 rpm
Siemen made with head of 100’ i/c all types of fittings
electric connection, internal wiring, cement concrete
foundation with nuts and bolts Ampere meter, Volt meter,
indicator lights i/c electric control panel board, KSB
warranted as approved and directed by the Engineer In
charge.

2 Set
Total 2 Set 1520000.00 P.Set 3040000
Total 3040000
Say 3040000

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 DETAILED ESTIMATE FOR PROVISION OF WATER FILTRATION
PLANT
1 P/I of Mineral Water Treatment System (02 ton) (Sea Water) with following specifications

1. FEED WATER PUMP

Qty 01
Pressure 40-80 psi 2800 rpm III phase
Line Size 1"
Material Complete S.S
2. MULTI-MEDIA FILTER
Highly efficient for sendiment removal to remove particles 5-15 microns in size or larger.
Qty 01
Make & Origin Pentair
Vessel Size 16” x 65”
Vessel Material FRP
Control valve Type Manual
Line Size (in /out ) 1"
3. GRANULAR ACTIVATED CARBON FILTER
Make & Origin Pentair
Qty 01
Vessel Size 16” x 65”
Vessel Material FRP
Line Size (in /out ) 1"

4. MICRON FILTERS SYSTEM

Water Flow Rate 4m3/hr Max
Filtration Rating 5/1 Micron
Filtration Type Paper Plates Types / P.P
Housing Material HDPE
Filters Dimensions 20” Jumbo
No of Filters per bank 2 Nos
5. REVERSE OSMOSIS SYSTEM (RO)
Quantity 01
System Recovery 70%
Rejection 50-60%
6. DESIGN BASIS
Feed Flow 4 m3/hr
Feed TDS 2000 ppm Max
Feed Incoming water pressure 30-40 psi
Feed Water Chlorine 0 ppm
Feed Water Turbidity 0.03 NTU
Feed Water SDI <3 Max
Capacity (Designed) Basis 12 hr/day operation
Product Quality <100-300PPM
7. R.O SKID STRUCTURE
Compact Skid Structure
Rust Proof S.S 304
Law Space Occupation
High Aesthetic Values
8. RO HIGH PRESSURE PUMP
Quantity 01
Type Multistage
Pump Pressure 250 PSI Max
Power III phase, 50Hz
9. RO MEMBRANE
Quantity 02
Type SW 8x40”
10. PRESSURE VESSELS
Quantity 02
Material of Construction F.R.P/SS
Pressure Rating 600 psi
11. FLOW METER
Quantity 02
Range As required
Type Analog
12. TDS METER
Quantity 01 No
Manufacture Imported
Range 0-1000 micro- S/cm
Type Digital
13. PRESSURE GAUGE
Quantity 02 No
Range 350 PSI, 150PSI
Size 63 mm
Type Liquid Filled, Panel Mounting
Material of Construction Full SS 316

14. LOW PRESSURE SWITCH

Quantity 01 No
Range 40-150 psi
15. HIGH PRESSURE PIPES AND FITTINGS
All high pressure pipes and fittings will be high standard.

16. LOW PRESSURE PIPES AND FITTINGS

All low pressure pipes and fitting will be UPVC, Sch 80 or equivalent.
17. MAIN SYSTEM CONTROL PANEL
Automatic operation of the unit.
Safe Operation of High Pressure pump.
Time delayed start up.
Hand / auto operation of the system.
18. BOOSTER PUMP WITH AUTO CENCER CONTROLLER
Qty 01
Flow Rate 2 m3/ hr Max
Pressure 60 psi 2800 rpm
Line Size 1"
Type Complete S.S
19. ULTRA VIOLET 36” SS
Qty 01
20. CHEMICAL DOSING PUMP
Qty 02
20. WATER STORAGE TANK 300G
Qty 02
Made Local

1 x1 = 1 Set
Tot= 1 Set @ 6105000.00/Sft Rs.6105000/-
Total 6105000
Add 3% contigency charges 183150
Total 6288150

Say 6288000

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 Analysis of Rates for
P/I of Mineral Water Treatment System (02 ton) (Sea Water) with following specifications

1. FEED WATER PUMP

Qty 01
Pressure 40-80 psi 2800 rpm III phase
Line Size 1"
Material Complete S.S
2. MULTI-MEDIA FILTER
Highly efficient for sendiment removal to remove particles 5-15 microns in size or larger.
Qty 01
Make & Origin Pentair
Vessel Size 16” x 65”
Vessel Material FRP
Control valve Type Manual
Line Size (in /out ) 1"
3. GRANULAR ACTIVATED CARBON FILTER
Make & Origin Pentair
Qty 01
Vessel Size 16” x 65”
Vessel Material FRP
Line Size (in /out ) 1"
4. MICRON FILTERS SYSTEM
Water Flow Rate 4m3/hr Max
Filtration Rating 5/1 Micron
Filtration Type Paper Plates Types / P.P
Housing Material HDPE
Filters Dimensions 20” Jumbo
No of Filters per bank 2 Nos
5. REVERSE OSMOSIS SYSTEM (RO)
Quantity 01
System Recovery 70%
Rejection 50-60%
6. DESIGN BASIS
Feed Flow 4 m3/hr
Feed TDS 2000 ppm Max
Feed Incoming water pressure 30-40 psi
Feed Water Chlorine 0 ppm
Feed Water Turbidity 0.03 NTU
Feed Water SDI <3 Max
Capacity (Designed) Basis 12 hr/day operation
Product Quality <100-300PPM
7. R.O SKID STRUCTURE
Compact Skid Structure
Rust Proof S.S 304
Law Space Occupation
High Aesthetic Values
8. RO HIGH PRESSURE PUMP
Quantity 01
Type Multistage
Pump Pressure 250 PSI Max
Power III phase, 50Hz
9. RO MEMBRANE
Quantity 02
Type SW 8x40”
10. PRESSURE VESSELS
Quantity 02
Material of Construction F.R.P/SS
Pressure Rating 600 psi
11. FLOW METER
Quantity 02
Range As required
Type Analog
12. TDS METER
Quantity 01 No
Manufacture Imported
Range 0-1000 micro- S/cm
Type Digital
13. PRESSURE GAUGE
Quantity 02 No
Range 350 PSI, 150PSI
Size 63 mm
Type Liquid Filled, Panel Mounting
Material of Construction Full SS 316

14. LOW PRESSURE SWITCH

Quantity 01 No
Range 40-150 psi
15. HIGH PRESSURE PIPES AND FITTINGS
All high pressure pipes and fittings will be high standard.

16. LOW PRESSURE PIPES AND FITTINGS

All low pressure pipes and fitting will be UPVC, Sch 80 or equivalent.
17. MAIN SYSTEM CONTROL PANEL
Automatic operation of the unit.
Safe Operation of High Pressure pump.
Time delayed start up.
Hand / auto operation of the system.
18. BOOSTER PUMP WITH AUTO CENCER CONTROLLER
Qty 01
Flow Rate 2 m3/ hr Max
Pressure 60 psi 2800 rpm
Line Size 1"
Type Complete S.S
19. ULTRA VIOLET 36” SS
Qty 01
20. CHEMICAL DOSING PUMP
Qty 02
20. WATER STORAGE TANK 300G
Qty 02
Made Local

Chiller 3 BHP complete.

 Unit of Rate = Each

MATERIAL

. as per description (Quotation attached)

= 1 No
@ 5500000.00 P Set 5500000

Total = 5500000

Add 11% Contractor Profit = 605000

G. Total = 6105000

Say Rs = 6105000 P Set

Sub Divisional Officer Executive Engineer

Buildings Sub Division Buildings Division
Sargodha Sargodha
 Analysis of Rates for
stem (02 ton) (Sea Water) with following specifications

hase

val to remove particles 5-15 microns in size or larger.

BON FILTER
 /-

/-

/-

/-

Executive Engineer
Buildings Division
Sargodha