Sie sind auf Seite 1von 45

ABSTRACT OF COST

Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza


(Const: of Main Building of Hospital).
Land Development.
S.# Description of Items. Qty Rate Unit
1 2 3 4 5
1. a) Excavation or cutting in hard rock by blasting including sorting and
stacking the excavated stuff complete within a lift of 5 ft. (1.52m)
and lead upto 100 ft. (30.5m) (SR-7/408). 14183.36 2285.58 %Cft
b). Excavation or cutting in soft rock by hammering chiselling and pick
and jumper work including sorting and stacking the excavated stuff
complete with in a lift of 5 ft. (1.52 m) and lead upto 100 ft (30.5 m)
etc complete. (SR-5/408).
42550.00 1482.95 %cft
c). Excavation or cutting in all kinds of soil (execpt gravelly, murum, wet
silt,clay or mud and rock) to a required grade, camber and side slopes
including dressing top and sides and disposial of excavated sfuff
within a lift of 5 ft (1.52 m) and lead upto 100 ft. (30.5 m). (SR-
1/408).
85099.00 436.20 %Cft
2 Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement i/c scaffolding, curing etc
complete. (SR-1/119). 4900.00 11146.15 %Cft
3 Providing and laying in situ 1:2:4 (1 cement 4 sand and 8 coarse aggregate)
cement concrete using screened graded bajri 3/4 inch (19 mm) and down
gauge in flundation, basement and plinth i/c form work , compacting, curing
nad removal of form work etc. complete, foundation and basement up to 5
fee depth (1.52 m) and plinth up to 4 feet (1.2 m) height from ground level.
(SR-5/33) 187.00 17163.40 %Cft

Total.

Add 25 % above on Dry Work. 1326369.10

Add 35 % above on Cement Work. 578256.91

Total.

Say.

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza
(Const: of Main Building of Hospital).
Civil Work:
S.# Description of Items. Qty Rate Unit
1/a Excavation for foundation trenches and drains in gravelly soil and back
filling the excavated material in foundation trenches plinth or under floor i/c
braking clods, watering, consolidation by ramming in layers not exceeding 9
inches (229 mm) in depth to full compaction, dressing and disposal of
surplus excavated stuff as directed lead upto one chain (30.5 R.m) and lift
upto 5 feet (1.52 m). (SR-2/17).
6387.50 613.14 %Cft
1/b Excavation for foundatin trenches and drains in strata of conglomeration of
gravel and boulders by hammering, chiselling and jumper work including
stacking of serviceable and urserviceable materials separately, lead upto one
chain (30.5 R.m) and lift upto 5 feet (1.52m) (SR-5/17).
3832.50 2410.85 %Cft
1/c Excavation for foundation trenches and drains in strata of conglomeration of
gravel and bounders by blasting, where pick and jumper work is not possible
including stacking of serviceable and unserviceable materials separately, lead
upto one chain (30.5 R.m) and lift upto 5 feet (1.52 m) etc complete. (SR-
6/17). 3555.10 1804.47 %cft
2 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate) cement
concrete using graded gavel (bajri) 1 inch (25 mm) and sown gauge in
foundation i/c leveling , compacting and curing etc. complete. (SR-14/29)
1675.69 10505.04 %Cft
3 Providing and laying reinforcement concrete using screened graded bajri 3/4
" (19 mm) and down gauge having a minimum works cube crushing strenght
of 2250 lbs.per sq inches(15.52 N/mm2) at 28 days with a mix not leaner
then 1:2:4 in column footing of required shape including from work and its
removal , compacting & curring etc complete but excluding the cost of
reinforcement in foundation basement and plinth.(SR-1/135)
774.00 16626.18 %Cft
4 Providing and laying uncoursed rubble masonry in cement mortar 1:6 in
foundation, plinth & basement i/c scaffolding, curing etc complete. (SR- 5025.00 11146.15 %Cft
1/119).
5 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having minimum works cube crushing
strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in column of required shape etc complete in F/Plinth.(SR-
262.50 17874.80 %cft
4/135)
6 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having minimum works cube crushing
strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in plinth beam of required shape etc complete.(SR-8/136). 1417.40 17284.23 %cft
7 P/L reinforced cement concrete using screened graded bajri 3/4" (19 mm) and
down gauge having minimum works cube crushing strength of 2250 bls. Per
sq inch (15.52 N/mm2) at 28 days with a mix not leaner than 1:2:4 in column
of required shape etc complete ground floor. (SR-23/138). 904.28 22530.59 %cft
8 Providing and laying coursed rubble masonry second sort in cement mortar
1:6 in super structure including scaffolding, curing etc. complete in ground
floor. (SR-19/120). 5895.33 15403.07 %Cft
9 Providing and laying 1:4:8 cement concrete solid block masonry more than
6" (152 mm) thick using graded screened bajri 3/4" (19 mm) and down gauge
set in lime cement mortar 1:1:6 i/c scaffolding, raking joints and curing etc
complete. (SR-33/76). 1665.65 12514.99 %cft
10 Providing and laying reinforced cement concrete using screened graded bajri
3/4" and down gauge having a minimum works cube crushing strength of
2250 lbs per sqr inch at 28 days with a mix not leaner than 1:2:4 straight
beams, lintels cantilever beams of required shape or section i/c form work
and its removal, compacting and curing etc complete but excluding the cost
of reinforcement, in basement and groud floor(SR-38/141)
1314.80 19779.90 % cft
11 Providing and laying reinforced cement concrete using screened graded bajri
3/4" and down gauge having a minimum works cube crushing strength of
2250 lbs per sqr inch at 28 days with a mix not leaner than 1:2:4 straight 54.25 25100.93 % cft
beams, lintels cantilever beams of required shape or section i/c form work
Total: -
and its removal, compacting and curing etc complete but excluding the cost
of reinforcement, in basement and groud floor(SR-50/143).
S.# Description of Items. Qty Rate Unit
B.F: -
12 Providing and laying ribbed deformedn steel reinforcement bars with
guaranteed minimum yield strees of 40,000 psi with nd including the cost of
straightening, cutting, bending, binding, wastage, complete in all kinds of
RCC work.(SR-167/159) 365.67 5247.48 P.Cwt
13 Providing and laying soiling stone 6 inchs to 9 inches (152 mm to 229
mm)size under flors including packing with spawls and chips and
consolidation etc complete(SR-1/190) 8641.68 3251.34 %Cft
14 Providing and laying 1:4:8 cement concrete bed under floors using graded
stone ballast 2" (51 mm) and down gauge with levelling & ramming,
watering and curing etc. complete. (SR-2/190). 1399.00 10315.56 %cft
15 Providing and laying floor 2 inch thick 1:2:4 cement concrete using graded
bajri 3/4" thick (19 mm) and down gaugein ground floor laid in panels i/c
form work consuladation finishing and curing etc complete. (SR-6/190). 3774.00 3053.25 %cft
16 Providing and laying floor of 1" (25mm) thick white marble tiles more than
36 sq. inch upto 72sq. inch (232 sq.cm) size fine dressed on the surface
without winding in ground floor over 1 inch (25 mm) thick lime mortar 1:2
(one lime, two snd) setting the marble tile with grey cement slurry over lime
mortar, jointing & washing the tiles with white cement slurry i/c curing,
rubbing and polishing etc. complete i/c the cost of mortar. (SR-36/193)
483.00 23647.78 %.Sft
17 P/F 3/8" (9-5mm) thick white marble tiles above 144 sq inches (928 sq cm)
size fine dressed on the surface without windings in dado and skirting and
facing etc in ground floor over 1/2" (13 mm) thick base of cement mortar 1:3
setting of tiles in slurry of grey cement over mortar base i/c filling the joints
and washing the tiles with white cement slurry curing finishing cleaning and
polishing etc in internal work complete. (SR-16/215).
1830.00 18358.69 %sft
18 Providing and Fixing of Granite Tiles in Floor. (MR). 964.00 450.00 P.sft.

19 --------do-------- but granite tiles for dadu and shirting. (MR) 964.00 450.00 P.sft.
20 3/4" (19 mm) thick cement plaster 1:6 on walls and columns etc in basement,
plinth, mezzanine and ground floor including making edges, corners, and
curing etc complete. (SR-10/320). 13464.00 2046.09 %sft
21 P/F with iron screws hold fasts of flat iron bifucated at one end as per
approved design and size including painting with black bitumastic paint tow
coats including the cost of embedding with cement concrete 1:2:4 curing etc
complete in any floor etc complete. (SR-35/239). 303.00 115.37 P.kg
22 Providing and fixing G.I wire gauze of 24 gauge and 144 mesh per square
inch (6.45 SqM) with best deovdar wood beading upto one square inch or
6.45 Scm .section of approved design with iron screws over exesting frame
etc, as required.(SR-224/283) 864.00 65.67 P.sft
23 Providing and fixing approved brass sliding bolts or aldrop bolts 12" x 3/4"
(305 mm x 19mm) size with necessary brass screws and iron bolts and nuts.
(SR-123/307). 30.00 1699.18 Each
24 Painting iron work with synthetic enamel paint of approved make and shade
two coats over and i/c the cost of one priming coat complete at any height in
any floor. (SR-159/333). 3044.00 2723.58 %sft
25 White washing three coats at any heighty in any floor (SR-147/332) 13464.00 437.12 %sft
26 Distemperinmg with vinyle distemper (ICI) dulux paintexof approved make
and shade iun two coats over and including cost of one priminmg coat of
lime wash including sand Papering,dusting,and filling ther holes cracks and
inequallities, if any,at any height in any floor etc. (SR-151/333).
13464.00 1115.42 %sft
27 Providing and fixing of 24 BWG corrugated galvanized iron sheets with
galvanized iron hooks bolts, nuts limpits and bitumen washers etc,without
11614.00 7785.22 %sft
valleys and ridges(Excluding the cost of frame work) in ground floor. (SR-
4/177)
28 Providing and fixing of 22 BWG plain corrugated galvanized iron sheets
with galvanized iron bolts,nuts limpits and bitumen washers etc,complete in
ground floor. (SR-18/178). 283.00 140.19 P.rft
Total: -
S.# Description of Items. Qty Rate Unit
B.F: -
29 Proividing and fixing of M.S. moulded steel door frame of 4" x 2.5"
manufacture from mild steel sheet of 18guage conforming to BSS. 1245
having a single rebate size 1.5" x 1/2" with provision of 03 Nos. M.S plate,
section 1.5" x 1/4" (02 Nos. 6" long welded with frame at not less than 10
points and 1 No., 12" long welded with frame at not less than 20 points), with
holes and threads for fixing steel hinges, fitted with one locking box of same
sheet (point welded inside the frame), 6 Nos. and 6" long flat iron fixing lugs,
of 1-1/4" x 3/16" section, treated with special red oxide primer coat all
around i/c cutting holes and filling the cavity with cement concreate 1:2:4 etc
in any cloor at any height completed as directed by the Engineer in-charge.
(SR-43/240).
1182.50 170.16 P.Rft.
30 Proividing and fixing of hot dipped galvanized fully glazed double leaf steel
doors made to crital or equivalent standard and of approved sections using
using approved brass sections oxidized fittings, iron lugs, cutting holes and
making good damages to walls etc. complete as required in any floor. (SR-
2/235). 519.75 701.20 P.Sft.
31 Proividing and fixing of hot dipped galvanized fully glazed single leaf steel
doors made to crital or equivalent standard and of approved sections using
using approved brass sections oxidized fittings, iron lugs, cutting holes and
making good damages to walls etc. complete as required in any floor. (SR-
1/235). 84.00 830.11 P.Sft.
32 Proividing and fixing of hot dipped galvanized partially panelled and
partially glazed single leaf steel doors made to crital or equivalent standard
and of approved sections using using approved brass sections oxidized
fittings, iron lugs, i/c cutting holes and making good damages to walls etc.
complete as required in any floor. (SR-9/236). 465.50 575.12 P.Sft.
33 Proividing and fixing gilgle leaf steel doors made to crittal or equivalent
standard and of approved sections fully panelled with M.S. sheet of 16 guage
painted with two coats of red oxide paint i/c using approved brass sections
oxidized fittings, iron lugs, cutting holes and making good damages to walls
etc. complete as required in any floor. (SR-5/235).
192.50 520.05 P.Sft.
34 Proividing and fixing of door closer (MR). 30.00 1200.00 Each
35 Providing and fixing 1" (25 mm) dia, approved brass tubes with brass sockets
as curtain rods. (SR-20/299) 198.00 414.65 P.rft

Total

Add 50 % above on steel & aluminium work. 3900872.47

Add 30 % above on remaining SR Items. 5561910.04

Total.

Say

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST

Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza


(Const: of Main Building of Hospital).
Wood Work: -
S.# Description of Items. Qty Rate Unit
1 2 3 4 5

1 Providing and fixing of Kail/Safeda wood clean swan and fixed in


839.47 1466.00 P.cft
trusses. (AR/SR).

2 Providing and fixing of Safeda wood clean swan and fixed in position
220.00 650.00 P.cft
.(AR/SR).

3 Providing and fixing of Kail wood wrought all faces and fixed in
86.00 725.00 P.cft
position. (AR/SR).

4 ------do------ but 3/4" thick planks rought one side edge and fixed in
position. (AR/SR). 1379.00 120.00 P.sft

5 ------do------ but 1" thick eve or bridge board. (AR/SR). 372.00 93.00 P.sft

6 Providing and Fixing of lasani wood ceiling i/c 3/4" thick wooden
frames. (MR). 5216.20 300.00 P.sft

Total

Add 120 % above on AR/SR Items.i:e.Rs 1636089.02

Total

Say

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza
(Const: of Main Building of Hospital).
Water Supply and Sanatory Fitting.
S.# Description of Items. Qty Rate Unit
1 2 3 4 5
1 Excavation for raft foundation, underground tanks, septic tanks (rectangular
or square) in strata of conglomeration of gravel and boulders by hammering,
chiselling and jumper work i/c stacking of serviceable and unserviceable
materials separately, lead upto one chain (30.5 R.m) and lift up to 5 feet (1.52
m) etc complete. (SR-14/18). 2581.00 2252.08 % Cft
2 Excavation for walls, circular underground tanks and soak pits etc., in strata
of conglomeration of gravel and boulders by mammering, chiselling and
jumper work i/c stacking of serviceable and unserviceable materials
separately, lead up to one chain (30.5 R.m) and lift up to 5 ft (1.52 m). (SR-
23/20). 3055.00 2291.10 % Cft
3 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate) cement
concrete using graded gavel (bajri) 1 inch (25 mm) and sown gauge in
foundation i/c leveling , compacting and curing etc. complete. (SR-14/29) 254.00 10505.04 %Cft
4 Providing & Laying 1:2:4 (1 lime, 2 sand and 4 coarse aggregate) lime
concrete using graded gravel (bajri) 1" (25mm) and down guage in
foundation i/c levelling, ramming and curing etc. complete. (SR-3/28). 42.00 8248.30 Each
5 Providing and laying uncoursed rubble masonry in cement mortar 1:6 in
foundation, plinth and basement i/c scaffolding, curing etc complete. (SR-
1/119). 1159.00 11146.15 %Cft
6 3/4' (19 mm) thick cement plaster 1:3 0n walls and colmns etc basement,
plinth,mezzanine and ground floor including making edges,corners, and
curring etc ,complete.( SR-7/320) 697.00 2566.96 %Sft
7 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having a minimum works cube crushing
stength of 2250 lbs per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in top slab of rectangular underground water tank or septic
tank its removal compacting and curing etc complete but excluding the cost
of reinforcemnt. (SR-104/151)
255.00 19582.89 %cft
8 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having a minimum works cube crushing
stength of 2250 lbs per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in top slab of circular underground tank i/c form works and
its removal compacting and curing etc complete but excluding the cost of
reinforcemnt. (SR-103/151) 95.00 22384.62 %cft
9 Providing and laying ribbed steel plain reinforcement bars with guaranteed
miinium yield stress 40000 PSI with and including cost binding wire, chair
and wires etc. in all kinds of RCC work in foundation, basement, plinth and
ground floor of building including septic tank and under ground tank and in
projections for future extension. (SR-165/158)
19.00 5029.69 P.cwt
10 Providing and laying dry uncoursed rubble masonry in retaining or compound
wall etc including scaffolding, curing etc complete. (SR-6/119). 636.00 6917.46 %cft
11 Supplying, stacking, speading and filling stones of required size to required
slope from approved quarries in plinth or under floor including filling voids
with spawl and chips and consolidation by ramming layers not exceeding 9
inches (229 mm) in depth to full compaction lift upto 5 feet(1.52 m)(SR-
12/26). 2334.00 2207.48 %Cft
12 Providing and Fixing best quality squatting type white glazed earthenware
W.C pan, Pakistani (of not less than 18 inches clear opening as measured
between flushing rims) complete with and i/c the cost of 13.6 litrebest quality
low level plastic flushing etc. (SR-1/43). 8.00 3424.92 Each
13 P/F best quality squatting type white glazed earthenware WC pan, Pakistani
(of not less than 18" clear opening as measured between fiushing rims)
complete with and i/c the cost of 13.6 litre best quality etc complete. (SR-
5/43). 4.00 4601.30 Each
S.# Description of Items. Qty Rate Unit
14 P/F best quality squatting type white glazed earthenware Basin pan,
Pakistani (of not less than 18" clear opening as measured between fiushing
rims) complete with and i/c the cost of 13.6 litre best quality etc complete.
(SR-8/44). 12.00 5068.14 Each
15 Providing and fixing 30"x3/4" (762mm x 20mm) dia approved quality of
chrome plasted brass towel rail complete with brackets fixed with 1" (25mm)
long C.P brass screws and rawal plug. (SR-1/47). 12.00 1019.40 Each
16 P/F of 24" x 18" (610mm x 457 mm) looking mirrior imported glass 5mm
thick with CP clamps and screws. (SR-5/47). 12.00 595.00 Each
17 Providing and fixing glass shelf 25" x 5" (610 mm x 127 mm) brackets and
guard rail complete. (SR-7/47). 12.00 409.85 Each
18 Providing and fixing un platisized polyvinyl chloride pipe (P.V.C) "D" class
with specials) and clamps etc, including cutting and fitting, complete with
and i/c the cost of 2" (100 mm) dia pipe. (SR-23/57). 144.00 110.30 P.rft
19 Providing and fixing un plastisized polyvilyl chloride pipe (PVC) "D" class
and specials etc. i/c cuttign and fitting complete with and i/c the cost of
cutting trench upto 1-1/2ft deep refilling, watering, ramming and disposal of
surplus earth within one chain and after cleaning the pipe and cartage within
10 miles (16.09Km) (working pressure 12Kg/cm2) 3" (80mm) dia. (SR-
24/57). 180.00 207.10 P.rft
20 Providing and fixing un plastisized polyvilyl chloride pipe (PVC) "D" class
and specials etc. i/c cuttign and fitting complete with and i/c the cost of
cutting trench upto 1-1/2ft deep refilling, watering, ramming and disposal of
surplus earth within one chain and after cleaning the pipe & cartage within 10
miles (16.09Km) (working pressure 12Kg/cm2) 6" (80mm) dia. (SR-27/57).
234.00 509.08 P.rft
21 Providing G.I pipes, specials and clamps etc i/c fixing cutting and fitting
complete with and i/c the cost of breaking through walls and roof, making
good etc. painting 2 coats after cleaning the pipe etc with white zinc paint
with pigment to match the colour of the building and testing with water to a
pressure head of 200 ft (61M) and cartages with in 10 miles (16.09 km)
(ILLM). 1/2" (15mm) dia pipe.(SR-1/54).
780.00 67.82 P.rft
22 Providing and Fixing of C.P bib cock 1/2" dia best quality (MR). 12.00 580.00 Each
23 Providing and Fixing of HDPE Pipe PN-10 3/4" dia i/c fitting accessories etc
complete. (MR). 1000.00 80.00 P.rft
24 Providing and Fixing of HDPE Pipe PN-10 1/2" dia i/c fitting accessories etc
complete. (MR). 2000.00 60.00 P.rft

Total
Add 25 % above on dry work. 223636.92
Add 35 % above on cement work. 591388.75
Add 45 % above on steel work. 95564.11
Add 50 % above on sanitary fittings i.e. Rs. 356098.76
Total.

Say

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza
(Const. of Residential Accommodation for Doctors/Staff).
Civil Work:
S.# Description of Items. Qty Rate Unit
1/a Excavation for foundation trenches and drains in gravelly soil and back
filling the excavated material in foundation trenches plinth or under floor i/c
braking clods, watering, consolidation by ramming in layers not exceeding 9
inches (229 mm) in depth to full compaction, dressing and disposal of
surplus excavated stuff as directed lead upto one chain (30.5 R.m) and lift
upto 5 feet (1.52 m). (SR-2/17).
766.50 613.14 %Cft
1/b Excavation for foundatin trenches and drains in strata of conglomeration of
gravel and boulders by hammering, chiselling and jumper work including
stacking of serviceable and urserviceable materials separately, lead upto one
chain (30.5 R.m) and lift upto 5 feet (1.52m) (SR-5/17).
1022.00 2410.85 %Cft
1/c Excavation for foundation trenches and drains in strata of conglomeration of
gravel and bounders by blasting, where pick and jumper work is not possible
including stacking of serviceable and unserviceable materials separately, lead
upto one chain (30.5 R.m) and lift upto 5 feet (1.52 m) etc complete. (SR-
6/17). 766.50 1804.47 %cft
2 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate) cement
concrete using graded gavel (bajri) 1 inch (25 mm) and sown gauge in
foundation i/c leveling , compacting and curing etc. complete. (SR-14/29)
442.00 10505.04 %Cft
3 Providing and laying uncoursed rubble masonry in cement mortar 1:6 in
foundation, plinth and basement i/c scaffolding, curing etc complete. (SR-
1/119). 1668.00 11146.15 %Cft
4 Providing and laying reinforcement concrete using screened graded bajri 3/4
" (19 mm) and down gauge having a minimum works cube crushing strenght
of 2250 lbs.per sq inches(15.52 N/mm2) at 28 days with a mix not leaner
then 1:2:4 in column footing of required shape including from work and its
removal , compacting & curring etc complete but excluding the cost of
reinforcement in foundation basement and plinth.(SR-1/135)
124.00 16626.18 %Cft
5 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having minimum works cube crushing
strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in column of required shape etc complete in F/Plinth.(SR-
98.00 17874.80 %cft
4/135)
6 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having minimum works cube crushing
strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in plinth beam of required shape etc complete.(SR-8/136). 452.00 17284.23 %cft
7 Providing and laying reinforced cement concrete using screened graded bajri
3/4" inch (19 mm) and down gauge having a minimum works cube crushing
strength of 2250 lbs. per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 and columns of square or rectangular shape of regular
section i/c form work and its removal, compacting and curing etc. but the
cost of reinflrcement, in the ground floor. (SR-24/138)
142.00 21559.74 %Cft
8 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having minimum works cube crushing
strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in coulmns of circular pillars of regular i/c form work and
its removal, compacting and curing etc but excluding the cost of
reinforcement in ground floor. (SR-25/138)
20.00 21670.12 %cft
9 Providing and laying reinforced cement concrete using screened graded bajri
3/4" and down gauge having a minimum works cube crushing strength of
2250 lbs per sqr inch at 28 days with a mix not leaner than 1:2:4 straight
beams, lintels cantilever beams of required shape or section i/c form work
and its removal, compacting and curing etc complete but excluding the cost
of reinforcement, in basement and groud floor(SR-38/141)
290.00 19779.90 % cft
Total: -
S.# Description of Items. Qty Rate Unit
B.F: -
10 P/L reinforced cement concrete using screened graded bajri 3/4" and down
gauge having a minimum works cube crushing strength of 2250 lbs per sq
inch at 28 days with a mix not leaner than 1:2:4 in ordinary slab 5" (127 mm)
to 6" thick i/c from work and its removal compacting and curing etc
complete but excluding the cost of reinforcement, in basement plinth and
ground floor. (SR-56/144).
791.00 19255.29 % cft
11 Providing and laying reinforced cement concrete using screened graded bajri
3/4" and down gauge having a minimum works cube crushing strength of
2250 lbs per sqr inch at 28 days with a mix not leaner than 1:2:4 straight
beams, lintels cantilever beams of required shape or section i/c form work
and its removal, compacting and curing etc complete but excluding the cost
of reinforcement, in basement and groud floor(SR-50/143).
51.00 25100.93 % cft
12 Providing and laying ribbed deformedn steel reinforcement bars with
guaranteed minimum yield strees of 40,000 psi with nd including the cost of
straightening, cutting, bending, binding, wastage, complete in all kinds of
RCC work.(SR-167/159) 149.35 5247.48 P.Cwt
13 Providing and laying coursed rubble masonry second sort in cement mortar
1:6 in super structure including scaffolding, curing etc. complete in ground
floor.(SR-19/120). 906.00 15403.07 %Cft
14 Providing and laying 1:4:8 cement concrete solid block masonry more than
6" (152 mm) thick using graded screened bajri 3/4" (19 mm) and down gauge
set in lime cement mortar 1:1:6 i/c scaffolding, raking joints and curing etc
complete. (SR-33/76). 764.00 12514.99 %cft
15 Providing and laying soiling stone 6 inchs to 9 inches (152 mm to 229
mm)size under flors including packing with spawls and chips and
consolidation etc complete(SR-1/190) 1575.00 3251.34 %Cft
16 Providing and laying floor 2 inch thick 1:2:4 cement concrete using graded
bajri 3/4" thick (19 mm) and down gaugein ground floor laid in panels i/c
form work consuladation finishing and curing etc complete. (SR-6/190). 734.00 3053.25 %cft
17 Providing and Fixing of Granite Tiles in Floor. (MR). 241.00 450.00 P.sft.
18 Providing and laying floor of 1" (25mm) thick white marble tiles more than
36 sq. inch upto 72sq. inch (232 sq.cm) size fine dressed on the surface
without winding in ground floor over 1 inch (25 mm) thick lime mortar 1:2
(one lime, two snd) setting the marble tile with grey cement slurry over lime
mortar, jointing & washing the tiles with white cement slurry i/c curing,
rubbing and polishing etc. complete i/c the cost of mortar. (SR-36/193)
70.00 23647.78 %.Sft
19 P/F 3/8" (9-5mm) thick white marble tiles above 144 sq inches (928 sq cm)
size fine dressed on the surface without windings in dado and skirting and
facing etc in ground floor over 1/2" (13 mm) thick base of cement mortar 1:3
setting of tiles in slurry of grey cement over mortar base i/c filling the joints
and washing the tiles with white cement slurry curing finishing cleaning and
polishing etc in internal work complete. (SR-16/215).
288.00 18358.69 %sft
20 Providing and laying 1:4:8 cement concrete bed under floors using graded
stone ballast 2" (51 mm) and down gauge with levelling and ramming,
watering and curing etc. complete. (SR-2/190). 289.00 10315.56 %cft
21 3/4" (19 mm) thick cement plaster 1:6 on walls and columns etc in basement,
plinth, mezzanine and ground floor including making edges, corners, and
curing etc complete. (SR-10/320). 2467.00 2046.09 %sft
22 1/2" (13 mm) thick cement plaster 1:4 on walls and columns etc. in
basement , plinth, mezzanine and ground floor including making edges,
corners and curing etc.complete. (SR-6/320) 1248.00 1682.79 %Sft
23 Painting iron work with synthetic enamel paint of approved make and shade
two coats over and i/c the cost of one priming coat complete at any height in
any floor. (SR-159/333). 844.00 2723.58 %sft
24 White washing three coats at any heighty in any floor (SR-147/332) 3715.00 437.12 %sft
25 Distemperinmg with vinyle distemper (ICI) dulux paintexof approved make
and shade iun two coats over and including cost of one priminmg coat of
lime wash including sand Papering,dusting,and filling ther holes cracks and
inequallities, if any,at any height in any floor etc. (SR-151/333).
3715.00 1115.42 %sft
Total: -
S.# Description of Items. Qty Rate Unit
B.F: -
26 P/F with iron screws hold fasts of flat iron bifucated at one end as per
approved design and size including painting with black bitumastic paint tow
coats including the cost of embedding with cement concrete 1:2:4 curing etc
complete in any floor etc complete. (SR-35/239). 82.00 115.37 P.kg
27 Providing and fixing approved brass sliding bolts or aldrop bolts 12" x 3/4"
(305 mm x 19mm) size with necessary brass screws and iron bolts and nuts.
(SR-123/307). 9.00 1699.18 Each
28 Providing and fixing G.I wire gauze of 24 gauge and 144 mesh per square
inch (6.45 SqM) with best deovdar wood beading upto one square inch or
6.45 Scm .section of approved design with iron screws over exesting frame
etc, as required.(SR-224/283) 240.00 65.67 P.sft
29 Proividing and fixing of M.S. moulded steel door frame of 4" x 2.5"
manufacture from mild steel sheet of 18guage conforming to BSS . 1245
having a single rebate size 1.5" x 1/2" with provision of 03 Nos. M.S plate,
section 1.5" x 1/4" (02 Nos. 6" long welded with frame at not less than 10
points and 1 No., 12" long welded with frame at not less than 20 points), with
holes and threads for fixing steel hinges, fitted with one locking box of same
sheet (point welded inside the frame), 6 Nos. and 6" long flat iron fixing lugs,
of 1-1/4" x 3/16" section, treated with special red oxide primer coat all
around i/c cutting holes and filling the cavity with cement concreate 1:2:4 etc
in any cloor at any height completed as directed by the Engineer in-charge.
(SR-43/240).
331.00 170.16 P.Rft.
30 Proividing and fixing of doubble glazed silver anodized aluminium sliding
windows as per British standard manafactured by Lucky, Alcop, Krudson,
Pakistan Cables and A.C.P. (fixing through their approved fabricators),
Executed model section dubble or single glazed 101mm x 37mm and 2mm
thick i/c the cost of aluminium netting, fitting, with all accessories cutting
hole etc. and making good damages to wall etc. compelte as required in any
floor as per direction of Engineer in-charge, but excluding the cost of glass
pans. (SR-68/244).
169.75 788.18 P.Sft.
31 Proividing and fixing of hot dipped galvanized partially panelled and
partially glazed single leaf steel doors made to crital or equivalent standard
and of approved sections using using approved brass sections oxidized
fittings, iron lugs, i/c cutting holes and making good damages to walls etc.
complete as required in any floor. (SR-9/236). 147.00 575.12 P.Sft.
32 Proividing and fixing gilgle leaf steel doors made to crittal or equivalent
standard and of approved sections fully panelled with M.S. sheet of 16 guage
painted with two coats of red oxide paint i/c using approved brass sections
oxidized fittings, iron lugs, cutting holes and making good damages to walls
etc. complete as required in any floor. (SR-5/235).
52.50 520.05 P.Sft.
33 Proividing and fixing of door closer (MR). 9.00 1200.00 Each
34 Providing and fixing 1" (25 mm) dia, approved brass tubes with brass sockets
as curtain rods. (SR-20/299) 54.00 414.65 P.rft

Total
Add 50 % above on steel & aluminium work. 1126186.68

Add 30 % above on remaining SR Items. 1340207.27

Total.

Say

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza
(Const. of Residential Accommodation for Doctors/Staff).
Water Supply and Sanatory Fitting.
S.# Description of Items. Qty Rate Unit
1 2 3 4 5
1 Providing and Fixing best quality squatting type white glazed earthenware
W.C pan, Pakistani (of not less than 18 inches clear opening as measured
between flushing rims) complete with and i/c the cost of 13.6 litrebest quality
low level plastic flushing etc. (SR-1/43). 2.00 3424.92 Each
2 P/F best quality squatting type white glazed earthenware Basin pan,
Pakistani (of not less than 18" clear opening as measured between fiushing
rims) complete with and i/c the cost of 13.6 litre best quality etc complete.
(SR-8/44). 2.00 5068.14 Each
3 P/F of 6"x2" or 6" x3" C.I.floor trap of approved of self cleansing design
with C.I. screws down grating with or without a vant arm complete with and
i/c making requisit number of holes in walls plinth and floor for pipe
connection and making good in cement concrete 1:2:4. (SR-16/45). 2.00 838.98 Each
4 Providing and Fixing of Bath set (MR). 2.00 2500.00 Each
5 P/F of 24" x 18" (610mm x 457 mm) looking mirrior imported glass 5mm
thick with CP clamps and screws. (SR-5/47). 2.00 595.00 Each
6 Providing and fixing un platisized polyvinyl chloride pipe (P.V.C) "D" class
with specials) and clamps etc, including cutting and fitting, complete with
and i/c the cost of 4" (100 mm) dia pipe. (SR-25/57). 200.00 328.36 P.rft
7 P/F un platizized polyvinyl chloride pipe (u.PVC) "E" clas with specials) and
clamps etc including cutting and fitting, complete with and i/c the cost of
breaking through walls and roof and making good etc after cleaning the pipe
and cartage within 10 miles (16.09 km) (working presure 12 kg/cm2) 2"
50mm dia pipe. (SR-15/50). 40.00 54.86 P.rft
8 Providing and Fixing of P-Trap (MR). 2.00 400.00 Each
9 Providing and Fixing of 1/2" dia PPR pipe (MR). 200.00 30.00 P.rft
10 Providing and Fixing of 4" x 4" x 4" dia Tee (MR). 2.00 550.00 Each
11 Providing and Fixing of 2" dia bend (MR). 2.00 400.00 Each
12 Providing and Fixing of 4" x 4" dia PVC Tee (MR). 3.00 550.00 Each
13 Providing and Fixing of 1/2" dia brass bib cocks.(SR-1/58) 4.00 389.75 Each
14 Providing and Fixing of 1/2" dia G.I Stop cocks.(MR) 2.00 300.00 Each
15 Providing G.I pipes, specials and clamps etc including fixing cutting and
fitting complete with and including the cost of breaking through walls and
roof, making good etc painting 2 coats after cleaning the pipe ttc with white
zinc paint with pigment to match the colour of the building and testing with
water to a pressure head of 200 ft (61M) and cartages with in 10 miles (16.09
km) (ILLM).1/2" (15 mm) dia pipe. (SR-1/44).
150.00 67.82 P.rft
16 Providing manhole type 'A' size 2 ft x 1-1/12 ft or (610 mm x 457 mm)
(inside dimension) x 2 ft (610 mm) deep as per approved design and
specifications complete for 4" to 12" (100 to 305 mm) dia pipes upto 3 ft-11"
(1.19 m ) with cast iron cover and frame etc complete. (SR-1/79). 2.00 6481.67 Each
17 Const: of septic tank 7'x5'x5' (MR). 2.00 25000.00 Each
18 Const: of Sockage pit 16' deep 9ft dia. (MR). 1.00 30000.00 Each
19 Providing and Fixing of 1/2" dia full way gun metal valves with wheels
threaded or flanged ends with washers .(SR-6/58) 3.00 554.75 Each
Total
Add 50 % above on all SR items i.e. Rs. 114080.07
Total.
Say
Executive Engineer
B&R Division GB PWD Hunza
ABSTRACT OF COST
Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza.
(Const: of Under Ground & Over Head Tank).
S.# Description of Items. Qty Rate Unit
1/a Excavation for raft foundation underground tanks, septic tanks (rectangular
or square) in gravelly soil and back filling the excavated material all round
the trenches including breaking clods,watering consolidation by ramming in
layers not exceeding 9" (229 mm) in depth to full compaction, dressing etc
complete. (SR-11/18). 1194.60 516.02 % Cft
1/b Excavation for raft foundation, underground tanks, septic tanks (rectangular
or square) in strata of conglomeration of gravel and boulders by hammering,
chiselling and jumper work i/c stacking of serviceable and unserviceable
materials separately, lead upto one chain (30.5 R.m) and lift up to 5 feet (1.52
m) etc complete. (SR-14/18). 1592.80 2252.08 % Cft
1/c Excavation for raft foundations underground tanks and septic tanks
(rectangular ofr square) in soft rock by hammering, chiselling, and jumper
work including stacking of serviceable and unserviceable materials
separately, lead up to on chain (30.5 ru.m) and lift up to 5 feet (1.52) (SR- 1194.60 1053.45 % Cft
16/19)
2 Providing and laying 1:3:6 ( 1 Cement 3 and 6 cooarse aggregate) cement
concrete using graded gravel (bajri) 1" (25 mm ) and down gauge in
foundation i/c levelling, compacting and curring etc complete.(SR-11/29) 55.00 12062.74 %Cft
3 P/L reinforced cement concrete using screened graded bajri 3/4" (19 mm) and
down gauge having minimum works cube crushing strength of 2250 bls. Per
sq inch (15.52 N/mm2) at 28 days with a mix not leaner than 1:2:4 in column
footing of required shape etc complete. (SR-1/135). 83.00 16626.18 % Cft
4 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having minimum works cube crushing
strength of 2250 bls. Per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in column of required shape etc complete in F/Plinth.(SR-
4/135) 50.00 17874.80 %cft
5 Providing and laying reinforced cement concrete using screened graded bajri
3/4" and down gauge having a minimum works cube crushing strength of
2250 lbs per sqr inch at 28 days with a mix not leaner than 1:2:4 straight
beams, lintels cantilever beams of required shape or section i/c form work
and its removal, compacting and curing etc complete but excluding the cost
of reinforcement, in basement and groud floor(SR-38/141)
30.00 19779.90 % cft
6 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having a minimum works cube crushing
stength of 2250 lbs per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in a square of rectangular bottom slab of over head water
tank upto a height of 30ft (9m) above ground i/c from works and its removal,
compacting and curing etc. complete but excluding the cost of reinforcemnt.
(SR-114/153)
61.00 24403.49 %cft
7 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having a minimum works cube crushing
stength of 2250 lbs per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in walls of rectangular underground water tank or septic
tank i/c form works and its removal compacting and curing etc complete but
excluding the cost of reinforcemnt etc complete (SR-101/151)
65.00 19893.69 %cft
8 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having a minimum works cube crushing
stength of 2250 lbs per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in straight walls in over head water tank bins, bunkers, intze
tanks and silo upto a height of 30ft (9m) above ground i/c from works and its
removal, compacting and curing etc. complete but excluding the cost of
reinforcemnt. (SR-112/153)
341.00 24979.26 %cft
9 Providing and laying reinforced cement concrete using screened graded bajri
3/4" (19 mm) and down gauge having a minimum works cube crushing
stength of 2250 lbs per sq inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in roof slab of over head water tank upto a height of 30ft
(9m) above ground i/c form works and its removal, compacting and curing
etc. complete but excluding the cost of reinforcemnt. (SR-118/154)
36.00 22007.05 %cft
S.# Description of Items. Qty Rate Unit
10 Providing and laying ribbed deformedn steel reinforcement bars with
guaranteed minimum yield strees of 40,000 psi with nd including the cost of
straightening, cutting, bending, binding, wastage, complete in all kinds of
RCC work.(SR-167/159) 47.12 5247.48 P.Cwt
11 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate) cement
concrete using graded gavel (bajri) 1 inch (25 mm) and sown gauge in
foundation i/c leveling , compacting and curing etc. complete. (SR-14/29) 14.00 10505.04 %Cft
12 Providing & Laying 1:2:4 (1 lime, 2 sand and 4 coarse aggregate) lime
concrete using graded gravel (bajri) 1" (25mm) and down guage in
foundation i/c levelling, ramming and curing etc. complete. (SR-3/28). 7.00 8248.30 %Cft
13 Providing and laying uncoursed rubble masonry in cement mortar 1:4
in foundation, plinth and basement i/c scaffolding, curing etc
complete. (SR-1/119 + 48/122). 498.00 12394.52 %Cft
14 1/2" (13mm) tjocl cement plaster 1:4 on walls and columns etc in basement
plinth, mezzanine and ground floor i/c making edges, corners, and curing etc
complete (SR-4/320) 676.00 1865.06 %sft
15 Providing and Fixing GI pipes and specials, etc i/c fixing, cutting and fitting,
complete with and i/c the cost of cutting trench upto 2-1/2 feet (762 mm)
deep, refilling, watering,ramming and disposal of surplus earth within one
chain and painting and hessian cloth soaked in maxphalt composition
wrapped tightly round the pipes and testing to a pressure head of 200 feet
(61m) and cartage within 10 miles.(16.09km)(ILLM) 1-1/2"(40mm) dia pipe.
(SR-5/55).
74.00 170.58 P.rft
16 Providing and Fixing GI pipes and specials, etc i/c fixing, cutting and fitting,
complete with and i/c the cost of cutting trench upto 2-1/2 feet (762 mm)
deep, refilling, watering,ramming and disposal of surplus earth within one
chain and painting and hessian cloth soaked in maxphalt composition
wrapped tightly round the pipes & testing to a pressure head of 200 feet
(61m) & cartage within 10 miles.(16.09km)(ILLM) 1"(25mm) dia pipe.(SR-
3/55). 400.00 120.35 P.rft
17 Providing and Fixing gun-metal non-return valves with male and female ends
as required. 1-1/2inches (40mm) dia.(SR-31/60). 3.00 1350.01 Each
Providing and Fixing gun-metal non-return valves with male and female ends
18
as required. 1 inche (25mm) dia.(SR-29/60). 4.00 1284.01 Each
19 Supply of electric motor 1.5 Hp with all necessary accessories (best quality). 1.00 60000.00 Each
20 Supply and Fixing of HDPE Pipe PN-10. 2600.00 155.00 P.rft

Total

Add 25 % above on dry work. 54620.02


Add 35 % above on cement work. 232605.05
Add 50 % above on Steel & sanitary fitting items i.e. Rs. 317210.25
Total.
Say

Executive Engineer
B&R Division GB PWD
Hunza
ABSTRACT OF COST
Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza
(Const: of Boundary Wall)
S.# Description of Items. Qty Rate Unit
1 2 3 4 5
1 Excavation for foundation trenches and drains in gravelly soil and back
filling the excavated material in foundation trenches plinth or under floor i/c
braking clods, watering, consolidation by ramming in layers not exceeding 9
inches (229 mm) in depth to full compaction, dressing and disposal of
surplus excavated stuff as directed lead upto one chain (30.5 R.m) and lift
upto 5 feet (1.52 m). (SR-2/17).
6128.00 613.14 %Cft
2 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate) cement
concrete using graded gavel (bajri) 1 inch (25 mm) and sown gauge in
foundation i/c leveling , compacting and curing etc. complete. (SR-14/29) 1532.00 10505.04 %Cft
3 Providing and laying uncoursed rubble masonry in cement mortar 1:6 in
foundation, plinth and basement i/c scaffolding, curing etc complete. (SR-
1/119). 7308.00 11146.15 %Cft
4 P/L 1:2:4 (1 cement 2 sand and 4 coarse aggregate) cement concrete usiging
graded gravel (bajri) 1" ( 25 mm) and down guage in foundation including
leveling, compacting and curing etc complete. (SR-8/28) 389.76 14576.85 %cft
5 P/L uncoursed rubble masonry in cement mortar 1:6 in superstructure
including scaffolding, curing etc complete in ground floor. (SR-16/120). 14600.00 11586.58 %Cft
6 Providing and laying in situ 1:2:4 (1 cement 4 sand and 8 coarse aggregate)
cement concrete using screened graded bajri 3/4 inch (19 mm) and down
gauge in flundation, basement and plinth i/c form work , compacting, curing
nad removal of form work etc. complete, foundation and basement up to 5
fee depth (1.52 m) and plinth up to 4 feet (1.2 m) height from ground level.
(SR-5/33)
456.25 17163.40 %Cft
7 Providing and Fixing of steel gate of approved design. (MR). 180.00 1300.00 P.sft

Total.

Add 25 % above on dry work. 37573.22

Add 35 % above on all SR items i.e. Rs. 2802261.28

Total.

Say.

Executive Engineer
B&R Division GB PWD
Hunza
Hunza

Amount
6

324172.04

630995.23

371201.84

546161.35

32095.56

1904626.01

331592.28

202389.92

2438608.20

2438608.00

utive Engineer
vision GB PWD
Hunza
Amount

39164.32

92395.83

64150.71

176031.90

128686.63

560094.04

46921.35

244986.68

203739.62

908061.81

208455.93

260066.13
13617.25
2946372.19
Amount
2946372.19

1918846.01

280970.40

144314.68

115229.66

114218.78

335964.03
433800.00

433800.00

275485.56

34957.11

56738.88

50975.40

82905.78
58853.84

150180.15

904175.45

39673.77
8377461.68
Amount
8377461.68

201214.20

364448.70

69729.24

267718.36

100109.63
36000.00

82100.70

9498782.50

1950436.23

1668573.01

13117791.75

13117792.00

utive Engineer
vision GB PWD
Hunza
Amount
6

1230663.02

143000.00

62350.00

165480.00

34596.00

1564860.00

3200949.02

1963306.82

5164255.84

5164256.00

utive Engineer
vision GB PWD
Hunza
Hunza

Amount
6

58126.18

69993.11

26682.80

346428.60

129183.88

17891.71

49936.37

21265.39

95564.11

43995.05

51522.58

27399.36

18405.20
Amount

60817.68

12232.80

7140.00

4918.20

15883.20

37278.00

119124.72

52899.60
6960.00

80000.00

120000.00

1473648.54
55909.23

206986.06

43003.85

178049.38

1957597.06

1957597.00

utive Engineer
vision GB PWD
Hunza
Amount

4699.72

24638.89

13831.26

46432.28

185917.78

20616.46

17517.30

78124.72

30614.83

4334.02

57361.71
484088.98
Amount
484088.98

152309.34

12801.47

783711.14

139551.81

95614.52

51208.61

22410.86
108450.00

16553.45

52873.03

29811.97

50477.04

21001.22

22987.02
16239.01
41437.85
2101527.31
Amount
2101527.31

9460.34

15292.62

15760.80

56322.96

133793.56

84542.64

27302.63
10800.00

22391.10

2477193.95
563093.34

402062.18

3442349.47

3442349.00

utive Engineer
vision GB PWD
Hunza
Amount
6

6849.84

10136.28

1677.96
5000.00

1190.00

65672.00

2194.40
800.00
6000.00
1100.00
800.00
1650.00
1559.00
600.00

10173.00

12963.34
50000.00
30000.00

1664.25
210030.07
51336.03
261366.10
261366.00
utive Engineer
on GB PWD Hunza
Hunza.

Amount

6164.37

35871.13

12584.51

6634.51

13799.73

8937.40

5933.97

14886.13

12930.90

85179.28
7922.54
Amount

247261.26

1470.71

577.38

61724.71

12607.81

12622.92

48140.00

4050.03

5136.04
60000.00
403000.00

1067435.32

13655.00

81411.77

158605.12

1321107.21
1321107.00

utive Engineer
vision GB PWD
Hunza
Amount
6

37573.22

160937.21

814560.64

56814.73

1691640.68

78308.01
234000.00

3073834.50

9393.30

980791.45

4064019.25

4064019.00

utive Engineer
vision GB PWD
Hunza
GENERAL ABSTRACT OF COST

Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza

(Const: of Main Building of Hospital).

S.# Description of Items. Amount

1 Civil Work: 13117792.00

2 Wood Work: - 5164256.00

3 Water Supply and Sanatory Fitting. 1957597.00

4 Internal Electrification 1053265.00

Total: 21292910.00

Executive Engineer
B&R Division GB PWD
Hunza
GENERAL ABSTRACT OF COST

Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza


(Const. of Residential Accommodation for Doctors/Staff).

S.# Description of Items. Amount

1 Civil Work: 3442349.00

2 Water Supply and Sanatory Fitting. 261366.00

2 Internal Electrification 379207.00

Total: 4082922.00

Executive Engineer
B&R Division GB PWD
Hunza
GENERAL ABSTRACT OF COST

Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza

S.# Description of Items. Amount

1 Land Development. 2438608.00

2 Const: of Main Building of Hospital. 21292910.00

3 Const. of Residential Accommodation for Doctors/Staff. 4082922.00

4 Const: of Compound Wall. 4064019.00

5 Const: of Under Ground & Over Head Tank. 1321107.00

6 External Electrification (transformer/over LT Poles). 1000000.00

Total:- 34199566.00

Executive Engineer
B&R Division GB PWD
Hunza
GENERAL ABSTRACT

Name of Work:- Construction of 10 Bedded Hospital at Chipurson, Gojal Hunza

Estimated Saving
S.# Sub Heads PC-I Cost
Cost (+)

1 Land Development. 0.300 2.439 0.000

2 Const: of Main Building of Hospital. 23.044 21.293 1.751


3 Const. of Residential Accommodation
4.855 4.083 0.772
for Doctors/Staff.
4 Const: of Compound Wall. 4.070 4.064 0.006
Const: of Under Ground & Over Head
5 1.000 1.321 0.000
Tank.
External Electrification
6 1.000 1.000 0.000
(transformer/over LT Poles).

Total: 34.269 34.200 2.529

7 Add 3% Contingencies 1.028 1.026

8 Land Compensation. 1.730 1.730

Total: 37.027 36.956 0.071

Executive Engineer
B&R Division GB PWD
Hunza
ojal Hunza

Excess
(-)

2.139

0.000

0.000

0.000

0.321

0.000

2.460

0.000

ve Engineer
sion GB PWD