GENERAL ABSTRACT OF COST

NAME OF WORK:- UPGRADATION OF 150 HIGH SCHOOLS TO HIGHER SECONDARY

LEVEL IN KHYBER PAKHTUNKHWA MANSEHRA DISTRICT
SH:- G.H.S JALGALI PK-56

S#
1
2
3
4
5
6
7

Descripition
Main Building
Developmental Work
Boundary Wall
Internal W.Supply & S.Instalation
External Water Supply & S.Instalation
Internal Electrification
External Electrification
Total Rs
In Million

SUB DIVISIONAL OFFICER (B-II)

C&W DIVISION MANSEHRA

Amount
12820300
5116000
885100
254800
149200
406100
100000
19731500
19.73

EXECUTIVE ENGINEER
C&W DIVISION MANSEHRA

NAME OF WORK:- UPGRADATION OF 120 PRIMARY SCHOOLS TO MIDDLE LEVEL

IN KHYBER PAKHTUNKHWA 05 IN MANSEHRA DISTRICT ADP NO. 17/2011-12
SH:- G.H.S JALGALI PK-56

1 Earth work excavation as in foundation. (03-23-b)

1
101.25
7
1
101.25
7
1

101.15

5.5

29.5

29.5

3
1
1

20.25
20.25
4.5

7
2.5
3.5

3
3+12
2
8+12
2
8+3
2
3+12
2
3
3
3

2126.25 cft
5315.63 cft
5568.75 cft
1135.75 cft
1548.75 cft
1275.75 cft
151.88 cft
47.25 cft
17170.00 cft
561.81 M3

2 PCC (1:4:8) as in foundaiton complete. (06-05-i)

1
120
5.25
1
30
6.5
1
25
5.25
1
80
3.75
1
20
4
2
101.25
7
1
101.25
5.5
2
29.5
7
3
20.25
7
1
20.25
2.5
1
4.5
3.5

0.33
0.33
0.33
0.33
0.33
0.25
0.25
0.25
0.25
0.25
0.25

207.90 cft
64.35 cft
43.31 cft
99.00 cft
26.40 cft
354.38 cft
139.22 cft
103.25 cft
106.31 cft
12.66 cft
3.94 cft
1160.71 cft
32.86 M3

3 Rcc (1:2:4) as in raft foundation (06-06-b-03)

2
100.75
6.5
1
100.75
5
2
30
6.5
3
20.75
6.5
1
20.75
2
1
4.5
3
6
1.5
1.5

1
1
1
1
1
1
1.5

1309.75 cft
503.75 cft
390.00 cft
404.63 cft
41.50 cft
13.50 cft
20.25 cft

6
3
3
4
3
3
4
3
2
2
3
3
4
3
3
4

1.5
1.5
1.5
1.5
1.25
1.25
1.25
0.75
95.375
8.5
1.5
1.5
1.5
1.25
1.25
1.25

1.5
1.5
1.5
1.5
1.25
1.25
1.25
0.75
1.125
1.125
1.5
1.5
1.5
1.125
1.125
1.125

4 B.B Masonery (1:4) CM F/P etc.(06-04-a-03)

2
95.375
1.125

D/d col:-

2.25
2.66
3.66
7.5
2.66
3.66
7.5
2.25
1
1
2.41
2.58
2.5
2.41
2.58
2.5

30.38 cft
17.96 cft
24.71 cft
67.50 cft
12.47 cft
17.16 cft
46.88 cft
3.80 cft
214.59 cft
19.13 cft
16.27 cft
17.42 cft
22.50 cft
10.17 cft
10.88 cft
14.06 cft
3229.22 cft
91.55 M3

2.66+3.66+7.5
3

989.28 cft

1
1
1

8.500
8.500
95.375

1.125
1.125
1.5

2.66
7.5
1.50+2.25
2

25.44 cft
71.72 cft
268.24

95.375

1.125

2.41+2.50+2.58

535.77 cft

3
1.5+2.41
2
2.25+2.5
2
1.875+2.5
2
2.25+2.50
2
2.33

35.375

1.125

35.375

1.125

26.125

1.125

26.125

1.125

6.000

0.75

10

1.5

1.125

10

1.25

1.125

12

1.5

1.125

3
1.5+2.25
2

37.97 cft

10

1.5

1.125

2.41+2.58+2.5

42.13 cft

2.66+3.66+7.5
3
2.66+3.66+7.5

77.80 cft
94.52 cft
192.88 cft
69.80 cft
41.94 cft
2367.39 cft
77.79 cft
64.83 cft

3
10

Net Qty

1.25

1.125

2.41+2.58+2.5

0.75

0.75

3
3

2367.4

(-)

262.9

5 Rcc (1:2:4) as in lintel, slab,beam etc (06-06-a-03)

3
92.250
1
6
25.000
1
2
8.500
1
6
1.500
1.5
16
1.500
1.5
10
1.250
1.25
3
0.75
0.75
3
95
1
2
34.33
1
8
25
1
2
7.83
1
1
94.5
36.83
22
1.5
1.5
10
1.25
1.25
2
0.75
0.75
3x2
0.75
0.33
5x2
0.75
0.33
1x2
0.75
0.33
3
95
1
2
34.33
1
3
25
1
7x2
0.75
0.33
13x2
0.75
0.33
2
6
0.75
5
25
1.5
2
7.83
1
1
10
0.75
1
11.25
4.5
1
10
5.25
1
11
4.5
2x10
4.5
0.50+0
2

1
1
1
9
8.5
9
9
1
1
1.5
1
0.41
9
9
9
9
9
6
1
1
1
9
6
1
1
1
1
0.41
0.41
0.41
1

35.11 cft
5.06 cft
262.89 cft
2104.49 cft
59.58 M3

276.75 cft
150.00 cft
17.00 cft
121.50 cft
306.00 cft
140.63 cft
15.19 cft
285 cft
68.66 cft
300 cft
15.66 cft
1426.97835 cft
445.5 cft
140.625 cft
10.125 cft
13.365 cft
22.28 cft
2.97 cft
285.00 cft
68.66 cft
75.00 cft
31.19 cft
38.61 cft
9.00 cft
187.50 cft
15.66 cft
7.50 cft
20.76 cft
21.53 cft
20.30 cft
22.5 cft
4561.41 cft

D/d Stair
Net Qty

1
4561.4

14
(-)

10
57.40

0.41
=

57.40 cft
4504.01 cft

128.72 M3

6 Febrication of mild steel reinforcement i/c bending cutting etc. (06-07-c)

(7733.25x10.91)
2240
7 B.B. Work as in superstructure. (07-07-a-03)
1
95
0.75
1
83
0.75
4
25
0.75
2
25
0.75
1
95
0.75
1
83
0.75
6
25
0.75
4
6
0.375
D/d:-

Net Qty

5
2
7
25
3
4
22
5

4.33
4.33
3.83
5.33
3
2
1.5
0.75

0.75
0.75
0.75
0.75
0.75
0.75
1.5
0.75

9.25
9
9
6
3
3
9
9

4636.5

(-)

1498.31

25
25
4
10.125
9

1
1
1
1
2

0.89

8 Earth filling as in floor etc (03-16-a)

2
30
1
13
5
6
1
25
1
92.75
D/d voids

9
9
9
9
9.5
9.5
9.5
9.5

3867.625

9 P/L of sand filling as under floor etc (10-03-a)

2
30
25
1
13
25
1
10
25
4
6
4

0.5
0.5
0.5
0.5

37.66 Ton

641.25 cft
560.25 cft
675 cft
337.5 cft
676.9 cft
591.4 cft
1068.8 cft
85.5 cft
4636.5 cft
150.2 cft
58.5 cft
181.0 cft
599.6 cft
20.3 cft
18.0 cft
445.5 cft
25.3 cft
1498.3 cft
3138.2 cft
88.85 M3

1500.00 cft
325.00 cft
120.00 cft
253.13 cft
1669.50 cft
3867.63 cft
3442.18625 cft
97.46 M3

750.00 cft
162.50 cft
125.00 cft
48.00 cft

1
1

6
92.75

7.5
9

0.5
0.5

22.50 cft
417.38 cft
1525.38 cft
43.19 M3

10 Pcc (1:4:8) as under floor (10-03-a)

2
30
1
13
1
10
4
6
1
6
1
92.75

25
25
25
4
7.5
9

0.33
0.33
0.33
0.33
0.33
0.33

495.00 cft
107.25 cft
82.50 cft
31.68 cft
14.85 cft
275.47 cft
1006.75 cft
28.50 M3

11 S/F of Heavy steel work as in roof trusses etc complete. (25-10)

2x8
36.5
2
2x8
9
2
2x8
4.5
2
2x8
2.25
2
2x8
4.33
2
2x8
4.91
2
2x8
4.83
2
2x8
3.16
2
2x8
3.66
2
2x8
1.41
2
2x8
22.33
2x4
20.5
2x4
24.66
2x4
9.58
2x4
2.5
2x4
4.5
2x4
5
2x4
3
2x4
1.5
2x2
10.5
2x2
7.41
1x2
7.33
1x2
2
1x2
3.58
1x2
4.5
1x2
3.58
1x2
2
1x2
15.41

584.00 Rft
288.00 Rft
144.00 Rft
72.00 Rft
138.56 Rft
157.12 Rft
154.56 Rft
101.12 Rft
117.12 Rft
45.12 Rft
714.56 Rft
164.00 Rft
197.28 Rft
76.64 Rft
20.00 Rft
36.00 Rft
40.00 Rft
24.00 Rft
12.00 Rft
42.00 Rft
29.64 Rft
14.66 Rft
4.00 Rft
7.16 Rft
9.00 Rft
7.16 Rft
4.00 Rft
30.82 Rft
3234.52 Rft

3234.5
Purlins

2
2
2
2
2
2
2
2

99
95
90
86
80
76
72.75
40

2
2
2
2
2

30
25
28
10
6
1475.5

3.19
A

3.98
B
A+B)

12 Fabrication of small iron work gussets plates etc. (25-09)

20
1
0.66
200
0.66
0.5
79.20

15

13 Errection/Fitting in steel trusses stagging of W/tank. (25-11)

Qty as per item No
20+21
14 P/F of C.G.I sheet 24 BWG complete. (09-13-c)
2
99+72.75
23
2
2
0+40
23
2

10318.12 lbs
4.61 Ton
198.00 Rft
190.00 Rft
180.00 Rft
172.00 Rft
160.00 Rft
152.00 Rft
145.50 Rft
80.00 Rft

60.00 Rft
50.00 Rft
56.00 Rft
20.00 Rft
12.00 Rft
1475.50 lbs
5872.49 lbs
2.62 Ton
7.23 Ton

13.20 sft
66.00 sft
79.20 sft
1188.00 lbs
0.53 Ton

7.76 Ton

3950.25 sft
920.00 sft
4870.25 sft
452.63 M2

15 P/F of P.G.I sheets 24 BWG ridge etc. (09-28-b)

2
99
2
37.25
1
72

198.00 Rft
74.50 Rft
72.00 Rft

344.50 Rft
105.00 M
16 P/F of biar wood as in ceiling joist. (12-01-a)
18
37
0.33
9
73
0.33

17 P/F of lassani ceiling (N.S.I)

2
2
2
1

30
9.5
9.5
93

25
16.25
8
7.75

18 S/F of B/Wood picture rail etc (12-29)

2x2
30+25
2x2
9.5+16.25
2x2
9.50+8
1x2
93+7.75

19 Pc plaster (1:4) CM as on Rcc work etc (11-10-c)

2
30
25
1
13
25
1
19.25
25
1
92
9
1
25
9.5
10
5
10
2
10
1
2
92
1
2
35
1
14
1.5
10
8
1.50+1.5
25
1
11.25
4.5
1
11
4.5
1
10
5.25
10
5
10.5
14
1.5
10.5
2
6
1

0.41
0.41

90.11 cft
88.89 cft
179.00 cft
5.07 M3

1500.00 sft
308.75 sft
152.00 sft
720.75 sft
2681.50 sft
249.21 M2
220 Rft
103 Rft
70 Rft
201.5 Rft
594.50 Rft
181.19 M

1500.00 sft
325.00 sft
481.25 sft
828.00 sft
237.50 sft
500.00 sft
20.00 sft
184.00 sft
70.00 sft
210.00 sft
600.00 sft
50.63 sft
49.50 sft
52.50 sft
525.00 sft
220.50 sft
12.00 sft
5865.88 sft
545.16 M2

20 Pc plaster (1:4)( CM 1/2' thick (11-09-a)

2x2
30+25
1x2
13+25
1
80.33
2
25
1
10
1x2
6+7.50
4x2
6+7.50
2x2
30+25
2x2
9.50+16.25
2x2
9.5+8
2
25
1
10
1
80.33
D/d;-

Net Qty

10
10
10
10
10
10
10
10.5
10.5
10.5
10.5
10.5
10.5

5
2
7
25
3
4

4
3.5
2.5
5
3
2

9
9
7
6
3
3

11033.265

(-)

1166.5

21 P/L of 1.5' thick Mosic flooring complete (10-22-b)

2
30
25
1
13
25
1
10
25
1
92
10
1
10
5.25
2x10
4.5
1
2x10
4.5
0.5
1
10
25
1
92
10

22 P/L of 1' thick fine dressed marble stone complete (10-26-b)

Lab
2
30
25
Lab
2
9.5
16.25

2200 sft
760 sft
803.3 sft
500 sft
100 sft
270 sft
800 sft
2310 sft
1081.5 sft
735 sft
525 sft
105 sft
843.5 sft
11033.265 sft
180 sft
63 sft
122.5 sft
750 sft
27 sft
24 sft
1166.5 sft
9866.765 sft
916.99 M2

1500 sft
325 sft
250 sft
920 sft
52.5 sft
90 sft
45 sft
250 sft
920 sft
4352.5 sft
404.51 M2

1500 sft
308.75 sft
1808.75 sft
168.10 M2

23 S/F of Mosic skirting 3/8'' thick etc (10-40-b-02)

1x2
13+25
0.5
1x2
10+25
0.5
1x2
92+10
0.5
10
5
0.5
2x2
30+25
0.5
1x2
10+25
0.5
1x2
92+10
0.5
10
5
0.5
D/d:-

Net Qty

5
2
7

4
3.5
2.5

0.5
0.5
0.5

472

(-)

22.25

38 sft
35 sft
102 sft
25 sft
110 sft
35 sft
102 sft
25 sft
472 sft
10 sft
3.5 sft
8.75 sft
22.25 sft
449.75 sft
41.80 M2

24 S/F of marble skirting 1/2' thick (10-41-b)

Lab
2x2
30+25
Lab
2x2
9.5+16.25

0.5
0.5

110 sft
51.5 sft
161.5 sft
15.01 M2

25 P/L of glazed tiles floor(10-25)

4
1
2

4
7.5
8

96 sft
45 sft
152 sft
293 sft
27.23 M2

5
5
5

400 sft
135 sft
350 sft
885 sft
87.50 sft
797.50 sft
74.12 M2

6
6
9.5

26 S/F of glazed tiles to wall (10-38-a)

4x2
6+4
1x2
6+7.50
2x2
9.50+8
D/d:Net Qty

7
885

27 S/F of steel Mesh (N.S.I)

2x2
4x2
1x2
1x2
1x1
2x2

2.5
(-)

5
87.50

30+25
6+4
6+7.50
25
10
30+25

10
10
10
10
10
10.5

2200 sft
800 sft
270 sft
500 sft
100 sft
2310 sft

D/d:-

Net Qty

2x2
2x2
1x2
1x1

9.5+16.25

9.5+8
25
10

10.5
10.5
10.5
10.5

5
2
7
25
3
4

4
3.5
2.5
5
3
2

9
9
7
6
3
3

8626.5

(-)

1166.5

4
3.5
2.5
5
3
2

9
9
7
6
3
3

28 S/F of steel chowkate (N.S.I)

5
2
7
25
3
4

180 sft
63 sft
122.5 sft
750 sft
27 sft
24 sft
1166.5 sft
108.4107807 M2

29 S/F of B/wood joinery in door 1.5' thick (12-7-c)

5
3.83
6.67
5x2
1.83
1.83
2
3.33
6.67
2x2
1.58
1.83
7
2.33
6.67

127.73 sft
33.42 sft
44.42 sft
11.57 sft
108.79 sft
325.93 sft
30.29 M2

30 S/F of B/wood joinery in window 1.5' thick (12-07-c)

25
4.67
3.32
25x3
1.34
1.67
3
2.67
2.67
4
1.67
2.67

31 PCC (1:2:4) complete (06-05-f)

1
100
1
80
1
95

30
40
30

1081.5 sft
735 sft
525 sft
105 sft
8626.5 sft
180 sft
63 sft
122.5 sft
750 sft
27 sft
24 sft
1166.5 sft
7460 sft
693.31 M2

387.61 sft
167.84 sft
21.39 sft
17.84 sft
594.67 sft
55.27 M2
0.33
0.33
0.33

990 cft
1056 cft
940.5 cft

280

12

32 P/F of steel scurity grills Windows. (12-50)

25
5
6
3
3
3
4
2
3

33 Lab floor cabinet as per MES Design(12-62-a)

2x2
30
3
2x2
25
3

34 S/F of wire guaze as to window

25
3
4

5
3
2

6
3
3

35 P.c pointing in (1:2) cement sand mortar. (11-18-a)

2x2
99
9
2x2
37.25
9

36 S/F of siliding bolts 12' long (12-18-c-02)

0.33

1108.8 cft
4095.3 cft
115.95 M3

750 sft
27 sft
24 sft
801 sft
74.44 M2
360 sft
300 sft
660 sft
61.34 M2

750 sft
27 sft
24 sft
801 sft
74.44 M2
3564.00 Sft
1341.00 Sft
4905.00 Sft
455.86 M2
10 Nos

37 S/F of B/wood almirah (12-22-b)

4
4

96 sft
8.92 M2

38 S/F of terrace railing (25-33)

1

111.5

334.5 sft
31.09 M2

39 S/F of stair railing (25-37)

2x1
2x1
2x1

11.25
1.5
11.25

22.5 Rft
3 Rft
22.5 Rft
48.00 Rft
14.63 M2

40 PCC (1:3:6) as in plinth protection. (06-05-h)

Plinth protection
2
99
3
2
37
3
Steps:
2
99
1

0.33
0.33
0.33

41 Providing 3-Coats of Painting to new surface. (13-30-a+b+b)

Qty: as per item No.
27+28
42 Making of Blackboard etc. (26-17)
4
6

43 Providing wheatersheild to exterior surface. (11-38-a+b+b)

Qty: as per item No.
35

196.02 Cft
73.26 Cft
65.34 Cft
334.62 Cft
9.47 M3
85.56 M2

96.00 Sft
8.92 M2
455.86 M2

44 Providing 3-Coats distempring to new surface i/c prime coat. (11-22+11-23-a-03)

Qty: as per item No
19+20
1462.14 M2
Add location factor 1.08 except 17,27&28
ADD 12% except item No. 17,27&28
SUB DIVISIONAL OFFICER (B-II)
C&W DIVISION MANSEHRA

SECONDARY

Amount
12820300
5116000
885100
254800
149200
406100
100000
19731500
19.73

EXECUTIVE ENGINEER
C&W DIVISION MANSEHRA

105.10

59046.23

2890.30

94983.22

4699.95

430280.42

3660.03

218077.74

5261.51

677261.57
7733.23
60319.227443
23981.481481

82234.55

3097363.8146

3925.20

348755.26

50.36

4907.94

26.93 82234.55
0.29

2214431

712.91

30788.65

2890.30

82383.98

97840

707183

106892

56690.94

4920.48

38174.60

825.78

373769.06

1152.20

120979.24

82273.31

416961.46

1500.00

373815.06

603.93

109428.95

132.55

72260.38

123.61

113348.59

640.23

258977.80

1494.14

251164.10

596.56

24935.21

610.67

9165.73

762.62

20766.51

789.20

58493.22

488

338334.57

2000

216821.56

3393.11

102780.33

3393.11

187526.81

4156.42

481930.54

1509.75

112389.38

6914.53

424125.45

1190.05

88590.15

137.05

62474.93

654.52

6545.20

4370.50

38993.31

2379.47

73971.44

992.63

14521.87

3477.21

32942.92

184.74

15805.95

600.67

5359.14

178.11

81192.34

54.64
Total

79891.40
10414159.6
758815.07
11172974.7
1229280.42
12820310.0
12820300.0

Total
Total Rs
Say Rs

SH:- DEVELOPMENTAL WORKS

1 Excavation as in foundation in Sghingle/ Gravel
1
120
38+40
2

0+20+26
3

71744.4 cft
71744.4 cft
2031.27 M3

2 Excavtion as in foundation
1
1
1
1
1
1
1

131
30
59
82
36
41
15

5.25
5.25
5.25
6.5
8
4
5.25

2
2
2
3
3
2
2

3 Pcc (1:4:8) as in foundation

1
1
1
1
1
1
1

131
30
59
82
36
41
15

5.25
5.25
5.25
6.5
8
4
5.25

0.33
0.33
0.33
0.33
0.33
0.33
0.33

226.9575 cft
51.975 cft
102.22 cft
175.89 cft
95.04 cft
54.12 cft
25.99 cft
732.19 cft
20.73 M3

4 R.R Masonery (1:6) as in F&P.

1

131

5.25+3
2
5.25+2
2
5.25+2
2
6.50+2
2
8+4
2
5+2
2
4+2
2
5.25+2
2

13

7033.39 cft

13

1415.7 cft

13

2784.21 cft

18

6273 cft

16

3456 cft

18

2268 cft

984 cft

13

706 cft

30

59

82

36

36

41

15

1375.5 cft
315 cft
619.5 cft
1599 cft
864 cft
328 cft
157.5 cft
5258.5 cft
148.88 M3

24920 cft
705.56 M3
4 Pcc (1:3:6) as in copping

1
1
1
1
1
1
1
1
1

6 Pc pointing (1:2) CM as sped:

1
1
1
1
1
1
1
1
1

131
131
30
59
82
36
36
41
15

4
3
2
2
2
2
2
2
2

131
131
30
59
82
36
36
41
15

13
13
13
13
13
13
13
13
13

7 Pcc (1:3:6) as in Plumb concrete using 50% boulders.

1
30
6.50+2
2
1
30
5.25+2
2
1
65
4.50+2
2

0.5
0.33
0.33
0.33
0.33
0.33
0.33
0.33
0.33

262 cft
129.69 cft
19.80 cft
38.94 cft
54.12 cft
23.76 cft
23.76 cft
27.06 cft
9.90 cft
589.03 cft
16.68 M3
1703 sft
1703 sft
390 sft
767 sft
1066 sft
468 sft
468 sft
533 sft
195 sft
7293 sft
677.79 M2

18

2295 cft

13

1413.75 cft

10

2112.5 cft
5821.25 cft
164.81 M3

8 Farm work to mass concrete

2
2
2

30
25
65

18
13
10

9 Stone Boulder filling behind R/Wall

1
131
1
131
1
30
1
59
1
82
1
36
1
36
1
41

13
13
13
18
16
18
8
13

1080 sft
650 sft
1300 sft
1730 sft
160.78 M2
1.50
2.00
1.50
2.00
1.50
2.00
1.50
2.00

2554.5 cft
3406 cft
585.00 cft
2124.00 cft
1968.00 cft
1296.00 cft
432.00 cft
1066.00 cft

1
1
1
1

15
30
25
65

12
18
13
10

1.50
2.00
1.50
2.00

10 Strctural back filling using common material available at site

1
131
2
13
1
131
2
13
1
30
1.5
13
1
59
1
18
1
82
2
16
1
36
2
18
1
36
1.5
8
1
41
3
13
1
15
3
12
1
30
2
18
1
25
1
13
1
65
1.5
10

270.00 cft
1080 cft
487.5 cft
1300 cft
16569 cft
469.11 M3

3406 cft
3406 cft
585.00 cft
1062.00 cft
2624.00 cft
1296.00 cft
432.00 cft
1599.00 cft
540.00 cft
1080 cft
325 cft
975 cft
17330 cft
490.66 M3

Add location factor 1.08

Add 12% Above

SUB DIVISIONAL OFFICER (B-II)

C&W DIVISION MANSEHRA

187.20

380253.45

105.10

15647.46

2890.30

59916.24

3185.11

2247279.07

3477.21

57989.27

137.05

92890.86

2211

364404.98

306.59

49293.75

1246.36

584681.17

768.63
Total

377133.58
4229489.81
338359.18
4567848.99
548141.88
5115990.87
5116000.00

Total
Total Rs
Say Rs

DIVISIONAL OFFICER (B-II)

DIVISION MANSEHRA

SH:- BOUNDARY WALL

1 Excavation as in foundation (03-23-b)
1
203

Mass concrete using 50% boulders in Pcc (1:3:6) etc.

1
203
3
1
203
1.5

1218.00 cft
34.5 M3

3
1.5

1827 cft
456.75 cft
2283.75 cft
64.66 M3

Errection /Removing of farm work to mass concrete

1x2
203
4.5

1827 sft
169.80 M2

Solid block Masonery (1:4) as in s/strcture

1
203
1
263

0.66
0.66

5
6

669.9 cft
1041.48 cft
1711.38 cft
48.45 M3

Pcc (1:3:6) as in copping

1
1

203
263

0.66
0.66

0.25
0.25

33.495 cft
43.395 cft
76.89 cft
2.18 M3

203
263

5
6

1015 sft
1578 sft
2593 sft
240.98513 M2

203
263

5
6

1015 sft
1578 sft
2593 sft
240.99 M2

Pc plaster (1:4) CM
1
1

Pc pointing (1:2) CM as sped:

1
1

Rcc (1:2:4) as in lintel, slab,beam etc (06-06-a-03)

46
1
1

10

460 cft
13.02 M3

S/Fabrication of mild steel

460x7.35
2240

10 S/F of steel gate

1.51 Ton

1
1

10
4

7
7

70 sft
28 sft
98 sft
9.11 M2

11 Distempring 3 coats to new surfaces

Qty as per item No
6

240.99 M2

12 Weather Shield to outer surfaces

Qty as per item No
7

240.99 M2

Add location factor 1.08

Add 12% Above

SUB DIVISIONAL OFFICER (B-II)

C&W DIVISION MANSEHRA

105.1

3624.34

2211

142960.68

306.59

52057.61

3657.59

177223.28

3477.21

7569.72

123.61

29788.17

137.05

33027.01

5261.51

68524.76

82234.55

124122.77

4036.66

36765.12

54.64

13167.43

178.11

42921.86

Total

731752.77
58540.22
790293.00
94835.16
885128.16
885100.00

Total
Total Rs
Say Rs

IVISIONAL OFFICER (B-II)

DIVISION MANSEHRA

INTERNAL WATER SUPPLY AND SANITARY INSTALATION

S.No Description
1 S/F of W.c Indian type
14-03-a
2 S/F OF W.s Europen
14-01-a
3 S/f of Low level flushing tank
14-10-a
4 S/f of W.H.B complete.
14-05-a-01
5 Supply and fixing C.p stop cock
14-22-b
6 S/ f of mxing volve.
14-27
7 S/f of bib cock.
14-24-b
8 S/f of looking glass
14-17
9 S/ f of towel rail
14-20-c
10 Soap dish
14-20-a
11 S/f plastic shelf.
14-20-d
12 P/f of toilet paper
14-20-b
13 S/f of Pvc pipe 2" dia
24-18-c-03)
14 S/f of pvc pipe Pipe 4" dia.
24-18-a-02
15 S/f of 1/2" . dia G.I.pipe complete.
14-55-f
16 S/F of 3/4" dia G.I pipe complete.
14-55-e
17 Supply and fixing of floor trap (14.31 (b)
18 S/F of oxidized gas cock 1/2" dia
14-29-a
19 S/f of Septic tank
23-10
20 s/f of sockige pit
23-11
21 p/f of earthe ware sink (14-08-a)
22 P/f of shower rose (1/2:x4") (14-26-a)
23 P/f of 400 gallons water tank. (14-69-b-02)
24 Construction of main hole
N.S.I

Qty
4.00
2.00
6.00
8.00
8.00
2.00
10.00
8.00
2.00
2.00
4.00
2.00
100.00
150.00
75.00
65.00
6.00
4.00
2.00
2.00
8
0
1.00
4.00

Units
P/No
P/No
P/No
P/No
P/No
P/No
P/No
P/No
P/No
P/No
P/No
P/No
P/M
P/No
M
M
p/no
P/No
p/ no
p
P/No
P/No
p
P/No

Add 28% Above on item No.13&14

Add 41% Above on item No.15&16

SUB DIVISIONAL OFFICER(B-II)

C&W DIVISION MANSEHRA

EXTERNAL WATER SUPPLY AND SANITARY INSTALATION AND SEWRAGE

S.No Description
Qty
1 S/F of 3/4" dia G.I pipe complete.(14-55-e)
455
2 p/f of 400 gallons water tank(14-69-b-02)
1.00

Units
M
P/No

Add 41% Above on item No.1

SUB DIVISIONAL OFFICER(B-II)

C&W DIVISION MANSEHRA

Rate
1288.45
3290.98
1484
1611.05
343.27
1933.21
343.27
645.25
403.77
395.3
77.07
107.32
182.41
332.5
153.98
203.2
240.85
579.22
10154.55
9917.55
1133.1
285.8
18880.32
2500.00
Total B:-

m No.13&14
m No.15&16
Total:Say Rs

SIONAL OFFICER(B-II)
SION MANSEHRA

Amount (Rs)
5153.8
6581.96
8904
12888.4
2746.16
3866.42
3432.7
5162
807.54
790.6
308.28
214.64
18241
49875
11548.5
13208
1445.1
2316.88
20309.1
19835.1
9064.8
0
18880.32
10000.00
225580.30
19072.48
10150.17
254802.95
254800.00

304.7851

Rate
203.20
18880.32

Amount (Rs)
92456.00
18880.32

Total C:-

111336.32
37906.96
149243.28
149200.00

Total:Say

SIONAL OFFICER(B-II)
SION MANSEHRA

SH;- INTERNAL ELECTRIFICATION

S. Descripition
1 Wiring of light/fan/call bell piont in PVC 3/029 cable
in PVC Pipe.
2 Wiring of 2 Pin plug point in PVC 3/029 cable
in PVC Pipe.
3 3 pin power plug point in 7/029 wire complete
4 Wiring main/sub main single core( I) =7/29
"
= (ii) =7/036
5 S/F of florecent tube light fitting I/c 4' rod choke
starter flexible wire etc single (15.61-A)
6 S/f of Ceiling Fan 56" sweep.
7 S/f of ceiling fan hooks
8 S/F of transpwer Auto circuit bracker 3-Phase 400 v with
9 Magnet trip adjustment for low and high current as specified.
ii) 60 Amperes
iii) 100 Amperes
10 S/f of curcuit bracker single phase.
i) 6 Amperes
ii) 15 Amperes
11 S/F of pannel board as specified
12 S/F of bulk head light (N.S.I)
13 S/F of call bell (15-16)
14 P/F of Earthing complete
15 P/f of best quality exaust fan 18 "
16 Making hole for exaust fan
17 S/F of brass holder
18 S/F of 1.5" dia PVC pipe
19 S/F of 1" dia PVC pipe
20 S/F of 3/4" dia PVC pipe
21 S/f of Bus Bar 500 volts 3 phase A.C Supply
with 4 copper bars 500 Amperes 2"x1/4"
a) 500 Ampere

Qty

Unit

142

P/No

5
6
350
100
25

P/No
P/NO
p/m
p/m
P/NO

22
22

P/NO
P/NO

4
1

P/No
P/NO

20
10
1
20
2
1
6
6
25
125
250
225

P/NO
P/NO
P/No
P/no
P/no
P/no
P/NO
P/NO
P/no
M
M
M

P/no

Add location factor 1.08 except item No12

Add 20% Premium except item No12

SUB DIVISIONAL OFFICER (B-II)

C&W DIVISION MANSEHRA

EXTERNAL ELECTRIFICATION

External Electrification. (LUM SUM)

Job

Say: -

SUB DIVISIONAL OFFICER (B-II)

C&W DIVISION MANSEHRA

Rate

Amount

867.02

123116.84

432.75
147.82
42.47
53.54
784.90

2163.75
886.92
14864.50
5354.00
19622.50

2191.13
63.14

48204.86
1389.08

1506.10
5724.77

6024.40
5724.77

322.48
467.67
10057.1
400
75.22
6620.81
1825.5
142.8
55.76
113.96
75.20
31.81

6449.60
4676.70
10057.10
8000.00
2.00
6620.81
10953.00
856.80
25.00
14245.00
18800.00
7157.25

8040.95

1.00

Total
Total
Total Rs
Say Rs

315195.88
24575.67
339771.55
66354.31
406125.86
406100.00

DIVISIONAL OFFICER (B-II)

DIVISION MANSEHRA

100000

100000

100000

DIVISIONAL OFFICER (B-II)

DIVISION MANSEHRA

COMPARATIVE STATEMENT
S.No

Items

A.A Cost (M)

T.s Cost (M)

Difference Above (+) Below (-)

Main Building

15.718

12.821

(-)

2.90

Develeopmental Work

0.444

5.166

(+)

4.72

0.998

0.886

(-)

0.112

0.292

0.255

(-)

0.037

Boundary wall
Internal Water Supply &
S.Instalation
External Water Supply &
S.Instalation

0.143

0.15

(+)

0.007

Internal Electrification

0.410

0.407

(-)

0.003

External Electrification

0.00

0.100

(+)

0.10

Total In Million :-

18.00

19.73

(+)

1.730

Remarks

As per Site Requirements &

Design/Deawings

9.62% Above on AA Cost

SUB DIVISIONAL OFFICER (B-II)

C&W DIVISION MANSEHRA