-

GENENRAL ABSTRACT OF COST

PC-I Cost
S. No. Description
(Million)

Widening & Rehabilitation of Char Pul Road Village

1 16.75
pirpiai

3 Construction of Zahoor Korona Street Moh: Janabad 4.74309872878

4 Construction of Drain from pirpiai stop to nano pull. 5.68555458781

5 Construction of Drain at pirpiai main khwar 0.72104352
Construction of Hayat Gul Korona Street Mohallah
6 0.52738978038
Janabad
Construction of Shahid Khan Korona Street Mohallah
0.52488071175
Janabad
7 Construction of Rafiq Korona Street Mohallah Janabad 0.74526056989
Construction of irfan gafar house to karnal betak Street
8 1.53344678599
Mohallah Misken Khel
Construction of Bas Ali Jan korona Street Mohallah
9 0.74526056989
Kamar Khel
Construction of Nadr Kor to Shrikh Derai Mohallah Baba
10 2.63685177369
khel
Sub Total (A) 34.62
 Peshawar Uplift Programme ADP No. 1111 / 130647 (2014-15)

Up-Gradation/Improvement and widening of Canal Patrol Road Along Warsak Gravity Canal From RD 55+000 To 58+000 (Package- I)

ITEM WISE COMPARATIVE STATEMENT

BOQ Revised Diffirence

S. No. Item No Description Unit Rate Total Amount
Qty Amount Rs. Quantity Qty Amount Rs.
(Rs)

1 #REF! #REF! m2 20 5577.69 111553.8 #REF! #REF! #REF! #REF!

2 #REF! #REF! m3 260 1610.31 418680.6 #REF! #REF! #REF! #REF!

3 #REF! #REF! m3 30.195 0 0 #REF! #REF! #REF! #REF!

4 #REF! #REF! m3 1800 1917.62 3451716 #REF! #REF! #REF! #REF!

5 #REF! #REF! m3 2200 2674.91 5884802 #REF! #REF! #REF! #REF!

6 #REF! #REF! m3 16514 976.74 16129884.36 #REF! #REF! #REF! #REF!

7 #REF! #REF! m3 18600 697.67 12976662 #REF! #REF! #REF! #REF!

8 #REF! #REF! m2 50 3806.4 190320 #REF! #REF! #REF! #REF!

9 #REF! #REF! m2 135 14288.56 1928955.6 #REF! #REF! #REF! #REF!

10 #REF! #REF! m3 615 358.26 220329.9 #REF! #REF! #REF! #REF!

11 #REF! #REF! m3 4860 200 972000 #REF! #REF! #REF! #REF!

12 #REF! #REF! m3 6470 102 659940 #REF! #REF! #REF! #REF!

13 #REF! #REF! m3 517 28.14 14548.38 #REF! #REF! #REF! #REF!

Excavation in open cut for sewers & manhole except

14 03-44-a m2 138.02 535.02 73843.4604 #REF! #REF! #REF! #REF!
shingle, gravel & rock : Upto 2m
 Pacca brick work other than building upto 10 ft.
15 07-07-a-03 height : m3 5519.547 0 0 #REF! #REF! #REF! #REF!
Cement, sand mortar 1:4

16 11-08-c Cement plaster 1:3 upto 20' height 3/4" thick m3 228.24 0 0 #REF! #REF! #REF! #REF!

RCC in roof slab, beam, column & other structural

17 06-06-a-03 m2 7351.866 0 0 #REF! #REF! #REF! #REF!
members, insitu or precast. Type C (1:2:4)

Supply & fabricate M.S. reinforcement for cement

18 06-07-b Ton 118000 1.99 234820 #REF! #REF! #REF! #REF!
concrete (Hot rolled deformed bars Grade 60)

Plain Cement Concrete including placing,

19 06-05-h m3 5190 364.014 1889232.66 #REF! #REF! #REF! #REF!
compacting, finishing & curing (Ratio 1:3:6)

20 04-19-c Dismantling : Plain Cement Concrete 1:2:4 m3 1686 30.03 50630.58 #REF! #REF! #REF! #REF!

21 04-19-b Dismantling : Plain Cement Concrete 1:3:6 m3 1380 89.65 123717 #REF! #REF! #REF! #REF!

Road signs (not exceeding 1 m2) without reflection

22 16-16-a sheet & lettering : Supply and Fixing at site with PCC m2 6921 9 62289 #REF! #REF! #REF! #REF!
1:3:6 upto max 3' depth
Supply and Fixing reflective sheet on MS/aluminium
23 16-18-b road signs etc including lettering : High intensity m2 5396 9 48564 #REF! #REF! #REF! #REF!
grade
Pavement marking in reflective thermoplast paint with
24 16-65-a m 120 4874.66 584959.2 #REF! #REF! #REF! #REF!
glass beads for line 15 cm width.

25 16-19-c-03 Supply & Fixing Cat Eye single as specified Each 285.62 0 0 #REF! #REF! #REF! #REF!

Supply and Fixing aluminium alloy road studs as per

26 16-19-b-01 specs Medium, strip 114x18mm, 74 beads: Uni- Each 460 1328 610880 #REF! #REF! #REF! #REF!
direction
P/F Precast Concrete 7000 psi TUFF Tiles over bed
27 10.-45 m2 725 0 0 #REF! #REF! #REF! #REF!
of 2" thick sand & 4" thick brick ballast comp
Providing and fixing kerb stone (12"x18"x6") in
28 16-63-a cement sand mortar 1:3 in center media or round m 650 3656 2376400 #REF! #REF! #REF! #REF!
about as specified.
Prepare & Paint new corrugated surface, Kerb
29 13-06-a-01 m2 104 1096.8 114067.2 #REF! #REF! #REF! #REF!
Stone : Priming coat

Prepare & Paint new corrugated surface, Kerb

30 13-06-c-02 m2 74 1096.8 81163.2 #REF! #REF! #REF! #REF!
Stone : subsequent coat of paint

Providing and Laying RCC pipe sewers complete As

31 23-03-a-03 m 2508 45 112860 #REF! #REF! #REF! #REF!
per ASTM C-76-79, Class II : 18" i/d, Wall B
 Providing and Laying RCC pipe sewers complete As
32 23-03-a-01 m 1608 43.76 70366.08 #REF! #REF! #REF! #REF!
per ASTM C-76-79, Class II : 12" i/d, Wall B

Providing and Laying cut, joint, test, disinfect PVC

33 24-18-a-02 m 563 50.76 28577.88 - - (50.76) (28,577.88)
pipe line BSS Class 'B'working pressure : 4" i/d

#REF! #REF! m3 68.96 0 0 #REF! #REF! #REF! #REF!

34 03-56 Clearing & Grubbing m2 10 1828 18280 #REF! #REF! #REF! #REF!

35 03-58 Compaction of Natural Ground m2 10 861.68 8616.8 #REF! #REF! #REF! #REF!

36 03-62-c Subgrade Preparation on Existing Road m2 45 5384.32 242294.4 #REF! #REF! #REF! #REF!

Dressing of earthwork (done by machinery or otherwise &

37 03-22 m2 6.50 1568.93 10198.045 #REF! #REF! #REF! #REF!
left undressed) to designed section

Leveling dressing and compaction with power roller of

38 16-62 m2 110 9597 1055670 #REF! #REF! #REF! #REF!
existing base coarse layer after asphalt scarification.

Formation of Embankment from Roadway Excavation in

39 03-61-a m3 310 989.89 306865.9 #REF! #REF! #REF! #REF!
Common Material including compaction by power roller.

Scarifying/Dismantling old road surface, including

40 16-10 m2 24 2513.5 60324 #REF! #REF! #REF! #REF!
removal of debris within one chain (NHA specified)

41 16-58-a Cold Milling of asphalt concrete 0-70 mm m2 139 4195.26 583,141.14 #REF! #REF! #REF! #REF!

42 16-58-b Cold Milling of asphalt concrete 0-50 mm m2 97 1398.42 135,646.74 #REF! #REF! #REF! #REF!

43 NHA103 Sripping m3 150 124.65 18,697.50 #REF! #REF! #REF! #REF!

Providing and Laying grouted stone pitching, in 1:8 c/s

44 19-30-a m3 4065 974.02 3959391.3 #REF! #REF! #REF! #REF!
mortar Top layer on slope

Providing and Fixing gantry of structural steel sections as

45 16-20 Kg 118.08 1 118.08 #REF! #REF! #REF! #REF!
per design / drawings including foundation complete

Suppy and Fixing concrete paver approved manufacture as

46 10-45' m2 725 287.49 208430.25 #REF! #REF! #REF! #REF!
per specs as directed by engineer.

47 NHA501a RCC pipe dia 310 mm AASHTO M170 m 1600 34.92 55872 #REF! #REF! #REF! #REF!
48 SP-5 RCC Pipe dia 450mm m 2000 28.6 57200 #REF! #REF! #REF! #REF!

Structural Backfill using Granular Material brought from

49 03-60-d m3 914 279.69 255636.66 #REF! #REF! #REF! #REF!
outside

Structural backfill using Common Material available at

50 03-60-c m3 327 12 3924 #REF! #REF! #REF! #REF!
site.

PCC 1:3:6 in mass concrete less formwork using 50%

51 06-36-a m3 3546 891.7 3,161,968.20 #REF! #REF! #REF! #REF!
boulders

Erection and removal of steel Form work for RCC or Plain

52 06-39-b m3 790 3993.83 3,155,125.70 #REF! #REF! #REF! #REF!
Concrete vertical
Excavation in foundation of building, bridges etc
53 03-23-c complete m3 180 492.95 88,731.00 #REF! #REF! #REF! #REF!
: in hard soil or soft murum
Erecting & removing formwork to concrete in any shape /
54 06-38-b m2 428 2310.88 989,056.64 #REF! #REF! #REF! #REF!
position (Vertical)

55 NSI Guard rail /fencing as per drawing and specification m 100 885 88,500.00 #REF! #REF! #REF! #REF!

56 03-60-a Structural Excavation in Common Material m3 219 283.4 62,064.60 - - (283.40) (62,064.60)

RCC including Precast/Prestressed slab, column, beam,

57 06-06-c-03 m3 9164 104.47 957,363.08 - - (104.47) (957,363.08)
lintel, girder etc. Type C (1:2:4).

58 04-46. Dismantling and removing road metalling m3 306 342.45 104,789.70 - - (342.45) (104,789.70)

TOTAL AMOUNT RS. 65,009,669 #REF! #REF!

ift Programme ADP No. 1111 / 130647 (2014-15)

al Patrol Road Along Warsak Gravity Canal From RD 55+000 To 58+000 (Package- I)

EM WISE COMPARATIVE STATEMENT

Remarks

The Qty Decreases as

per site Requirment
/Design
The Qty Increases as
per site Requirment
/Design

The Item Added as

Site Requirment
/Design

The Qty Decreases as

per site Requirment
/Design

The Qty Decreases as

per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Increases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Increases as
per site Requirment
/Design

The Qty Increases as

per site Requirment
/Design

The Qty Increases as

per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Increases as
per site Requirment
/Design
The Item Added as
Site Requirment
/Design
The Item Added as
Site Requirment
/Design

The Item Added as

Site Requirment
/Design

The Qty Increases as

per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design

The Qty Decreases as

per site Requirment
/Design

The Qty Decreases as

per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Item Added as
Site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Increases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design
The Qty Decreases as
per site Requirment
/Design

The Qty Increases as

per site Requirment
/Design

The Item Added as

Site Requirment
/Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design
The Item Not Required
as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Qty Increases as

per site Requirment
/Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design

The Item Not Required

as site /Design
 Peshawar Uplift Programme ADP No. 1111 / 130647 (2014-15)
Up-Gradation/Improvement and widening of Canal Patrol Road Along Warsak Gravity Canal From RD 55+000
To 58+000 (Package- I)

BILL OF QUANTITY (BOQ) ROAD WORK L/S

Total Amount
S. No. Item No Description Unit Quantity Rate
(Rs)
1 #REF! #REF! m2 #REF! 20 #REF!

2 #REF! #REF! m3 #REF! 260.00 #REF!

3 #REF! #REF! m3 #REF! 30.20 314,227

4 #REF! #REF! m3 #REF! 1800.00 #REF!

5 #REF! #REF! m3 #REF! 2200.00 #REF!

6 #REF! #REF! m3 #REF! 16514.00 #REF!
7 #REF! #REF! m3 #REF! 18600.00 #REF!
8 #REF! #REF! m 2
#REF! 50.00 #REF!

9 #REF! #REF! m2 #REF! 135.00 #REF!

10 #REF! #REF! m 3
#REF! 615.00 #REF!

11 #REF! #REF! m3 #REF! 633.15 #REF!

12 #REF! #REF! m3 #REF! 517.00 #REF!

TOTAL AMOUNT #REF!

 Widening & Rehabilitation of Char Pul Road Village pirpiai
DETAIL ESTIMATE OF ROAD WORK
Item
S. No. MRS 2013 Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
(Avg) (Avg)
Grooving in existing BT road of size 4x4 cm @
1 16-61
2 meter c/c.

M2 1 1000 3.657 - 3657.42

Total Qty in M2 3657.42 41.69 152,478

2 03.-56 Clearing & Grabbing

Shoulder M2 2 1000 1.8 - 3657.42

Total Qty in M3 3657.42 27.04 98,897
Formation of Embankment from Borrow
3 03-61-c Excavation in Common Material including
compaction by power roller.
Widening Portion M3 2 600 1.8 0.3 658.34
Total Qty in M3 658.34 828.72 545,576

4 16-03-a Granular Sub Base Using pit run gravels

Main Road M3 1 1000 7.3 0.15 1097.23

Total Qty in M3 1097.23 1522.39 1,670,407

5 16-04-b Water Bound Macadam Base Course

Main Road M3 1 1000 5.5 0.15 822.92

Total Qty in M3 822.92 2479.59 2,040,504
Formation of shoulder with permeable
6 16-57 material Passing less than 7 % from 200 seive
and P.I less than 4 as specified.
Shoulder M3 2 1000 0.9 0.2 365.74
Total Qty in M3 365.74 1401.68 512,653
7 16-06 Bitumenous Prime Coat
M2 1 1000 5.5 5500
Total Qty in m2 5500.00 157.61 866,855
Asphaltic Wearing Course (Asphalt Batch
8 16-12-b
Plant Hot Mixed)
M2 1 1000 5.5 0.050 274.31
Total Qty in M3 274.31 19514.68 5,353,006
Plain Cement Concrete including placing,
9 06-05-i
compacting,finishing & curing (Ratio 1:4:8)
M3 1 200.00 5.5 0.15 165
Total Qty in M3 165.00 5316.24 877,180

Plain Cement Concrete including placing,

10 06-05-f
compacting, finishing & curing (Ratio 1:2:4)

M3 1 200.00 5.5 0.15 165

Total Qty in M3 165.00 6997.38 1,154,568

Pavement marking in reflective thermoplast

11 16-65-a
paint with glass beads for line 15 cm width.

M 2.5 1200.00 - - 3000

Total Qty in M3 3000.00 151.37 454,110
12 16-19-c-03 Supply & Fixing Cat Eye single as specified
Each 2800 - - - 2800
Total Qty in M3 2800.00 336.85 943,180
Road signs (not exceeding 1 m2) without
reflection sheet & lettering : Supply and Fixing
13 16-16-a
at site with PCC 1:3:6 upto
max 3' depth
M2 6 - - - 6 8125.05 48,750
Supply and Fixing reflective sheet on
14 16-18-a MS/aluminium road signs etc including
lettering : Diamond grade
M2 6 - - - 6 6763.53 40,581

Total Amount Rs. = 14,758,744

Total Amount Rs. (in Million) = 14.759

RETAINING WALL 1.5 m Height
1 03-60-a Structural Excavation in Common Material
M3 1 250.00 0.8 0.6 120
Total Qty in M3 120.00 358.75 43,050
 Plain Cement Concrete including placing,
2 06-05-i
compacting,finishing & curing (Ratio 1:4:8)
M3 1 100.00 0.8 0.15 12
Total Qty in M3 12.00 5316.24 63,795
PCC 1:3:6 in mass concrete less formwork
3 06-36-c
using 30% boulders
1st Step M3 1 100.00 0.8 0.6 48
2nd Step M3 1 100.00 0.7 0.75 52.5
3rd Step M3 1 100.00 0.6 0.75 45
Total Qty in M3 145.50 4739.05 689,532
Erecting & removing formwork to concrete in
4 06-38-b
any shape / position (Vertical)
M2 2 100.00 - 2.1 420
Total Qty in M2 420.00 567.92 238,526

Total Amount Rs. = 1,034,903

Total Amount Rs. (in Million) = 1.035

Drain Work
1 03-60-a Structural Excavation in Common Material
M3 1 200.00 0.9 0.6 108
Total Qty in M3 108.00 358.75 38,745
Plain Cement Concrete including placing,
2 06-05-i
compacting,finishing & curing (Ratio 1:4:8)
1st Step M3 1 200.00 0.9 0.15 27
Total Qty in M3 27.00 5316.24 143,538
Plain Cement Concrete including placing,
3 06-05-h
compacting,finishing & curing (Ratio 1:3:6)
Drain Bed M3 1 200.00 0.45 0.075 6.75
Drain Walls M3 2 200.00 0.08 0.45 13.5
Total Qty in M3 20.25 6093.48 123,393
Erecting & removing formwork to concrete in
4 06-38-b
any shape / position (Vertical)
M2 4 200.00 - 0.45 360
Total Qty in M2 360.00 567.92 204,451

Total Amount Rs. = 510,128

Total Amount Rs. (in Million) = 0.510

Pipe Culvert
1 03-60-a Structural Excavation in Common Material
M3 10 9.14 0.45 0.45 18.52
Total Qty in M3 18.52 358.75 6,643
Plain Cement Concrete including placing,
3 06-05-i
compacting,finishing & curing (Ratio 1:4:8)
1st Step M3 10 9.14 0.45 0.15 6.17
Total Qty in M3 6.17 5316.24 32,811
Plain Cement Concrete including placing,
2 06-05-h
compacting,finishing & curing (Ratio 1:3:6)
M3 10 9.14 0.45 0.45 18.51569643
D/d of Pipe Dia M3 10 9.14 0.07 6.459920756
Total Qty in M3 24.98 6093.48 152,188
Erecting & removing formwork to concrete in
4 06-38-b
any shape / position (Vertical)
M2 20 9.14 - 0.9 164.5839683
Total Qty in M2 164.58 567.92 93,471
Providing and Laying RCC pipe sewers
4 23-03-a-01 complete As per ASTM C-76-79, Class II : 12"
i/d, Wall B
M 10 9.14 - - 91.436
Total Qty in M 91.44 1813.36 165,806

Total Amount Rs. = 450,918

Total Amount Rs. (in Million) = 0.451

G. Total Rs = 16,754,693
16.75
 Construction of Zahoor Korona Street Moh: Janabad
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 700.00 3.66 0.11 281.6215

Total Qty in M3 281.62 5316.24 1,497,167
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 700.00 3.66 0.11 281.6215
Total Qty in M3 281.62 6997.38 1,970,612
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 500.00 0.9 0.6 270
Total Qty in M3 270.00 358.75 96,863

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 500.00 0.9 0.15 67.5

Total Qty in M3 67.50 5316.24 358,846

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 500.00 0.45 0.075 16.875

Drain Walls M3 2 500.00 0.08 0.45 33.75
Total Qty in M3 50.63 6093.48 308,482
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 500.00 - 0.45 900
Total Qty in M2 900.00 567.92 511,128

Total Amount Rs. = 4,743,099

Total Amount Rs. (in Million) = 4.743

 Peshawar Uplift Programme ADP No. 1111 / 130647 (2014-15)
Up-Gradation/Improvement and widening of Canal Patrol Road Along Warsak Gravity Canal From RD 55+000
To 58+000

BILL OF QUANTITY (BOQ) GUARD RAIL/FENCING L/S

Total Amount
S. No. Item No Description Unit Quantity Rate
(Rs)

1 #REF! #REF! m2 #REF! 100 #REF!

2 #REF! #REF! m3 #REF! 5190.00 #REF!

TOTAL AMOUNT #REF!
 Construction of Drain from pirpiai stop to nano pull.
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 1000.00 1.2 1.2 1462.969
Total Qty in M3 1462.97 358.75 524,840
Formation of Embankment from
Borrow Excavation in Common
2 03-61-c
Material including compaction by
power roller.
M3 1 500 1.5 0.6 450.00
Total Qty in M3 450.00 828.72 372,924

Plain Cement Concrete including

3 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 1000.00 1.2 0.15 180

Total Qty in M3 180.00 5316.24 956,923

Plain Cement Concrete including

4 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 1000.00 0.60 0.075 45

Drain Walls M3 2 1000.00 0.30 0.6 360
Total Qty in M3 405.00 6093.48 2,467,859
Erecting & removing formwork to
5 06-38-b concrete in any shape / position
(Vertical)
M2 4 1000.00 - 0.6 2400
Total Qty in M2 2400.00 567.92 1,363,008

Total Amount Rs. = 5,685,555

Total Amount Rs. (in Million) = 5.686

 Construction of Drain at pirpiai main khwar
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 200.00 0.9 0.9 162
Total Qty in M3 162.00 358.75 58,118

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 200.00 0.9 0.15 27

Total Qty in M3 27.00 5316.24 143,538

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 200.00 0.30 0.075 4.5

Drain Walls M3 2 200.00 0.30 0.3 36
Total Qty in M3 40.50 6093.48 246,786
Erecting & removing formwork to
5 06-38-b concrete in any shape / position
(Vertical)
M2 4 200.00 - 0.6 480
Total Qty in M2 480.00 567.92 272,602

Total Amount Rs. = 721,044

Total Amount Rs. (in Million) = 0.721

 Construction of Hayat Gul Korona Street Mohallah Janabad
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 60.00 4.3 0.3 76.86
Total Qty in M3 76.86 358.75 27,574

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 60.00 4.27 0.11 28.16215

Total Qty in M3 28.16 5316.24 149,717
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 60.00 4.27 0.11 28.16215
Total Qty in M3 28.16 6997.38 197,061
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 60.00 0.9 0.6 32.4
Total Qty in M3 32.40 358.75 11,624

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 60.00 0.9 0.15 8.1

Total Qty in M3 8.10 5316.24 43,062

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 60.00 0.45 0.075 2.025

Drain Walls M3 2 60.00 0.08 0.45 4.05
Total Qty in M3 6.08 6093.48 37,018
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 60.00 - 0.45 108
Total Qty in M2 108.00 567.92 61,335

Total Amount Rs. = 527,390

Total Amount Rs. (in Million) = 0.527

 Construction of Shahid Khan Korona Street Mohallah Janabad
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 80.00 2.7 0.3 65.76
Total Qty in M3 65.76 358.75 23,591

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 80.00 2.74 0.11 24.13898

Total Qty in M3 24.14 5316.24 128,329
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 80.00 2.74 0.11 24.13898
Total Qty in M3 24.14 6997.38 168,910
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 80.00 0.9 0.6 43.2
Total Qty in M3 43.20 358.75 15,498

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 80.00 0.9 0.15 10.8

Total Qty in M3 10.80 5316.24 57,415

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 80.00 0.45 0.075 2.7

Drain Walls M3 2 80.00 0.08 0.45 5.4
Total Qty in M3 8.10 6093.48 49,357
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 80.00 - 0.45 144
Total Qty in M2 144.00 567.92 81,780

Total Amount Rs. = 524,881

Total Amount Rs. (in Million) = 0.525

 Construction of Rafiq Korona Street Mohallah Janabad
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 100.00 3.35 0.3 100.5791
Total Qty in M3 100.58 358.75 36,083

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 100.00 3.35 0.11 36.879

Total Qty in M3 36.88 5316.24 196,058
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 100.00 3.35 0.11 36.879
Total Qty in M3 36.88 6997.38 258,056
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 100.00 0.9 0.6 54
Total Qty in M3 54.00 358.75 19,373

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 100.00 0.9 0.15 13.5

Total Qty in M3 13.50 5316.24 71,769

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 100.00 0.45 0.075 3.375

Drain Walls M3 2 100.00 0.08 0.45 6.75
Total Qty in M3 10.13 6093.48 61,696
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 100.00 - 0.45 180
Total Qty in M2 180.00 567.92 102,226

Total Amount Rs. = 745,261

Total Amount Rs. (in Million) = 0.745

 Construction of irfan gafar house to karnal betak Street Mohallah Misken Khel
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Dismantling brick work in lime or
1 04.-13
cement mortar
M3 1 200.00 4.27 0.22 187.88
Total Qty in M3 187.88 651.78 122,456

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 200.00 4.27 0.11 93.87382

Total Qty in M3 93.87 5316.24 499,056
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 200.00 4.27 0.11 93.87382
Total Qty in M3 93.87 6997.38 656,871
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 100.00 0.9 0.6 54
Total Qty in M3 54.00 358.75 19,373

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 100.00 0.9 0.15 13.5

Total Qty in M3 13.50 5316.24 71,769

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 100.00 0.45 0.075 3.375

Drain Walls M3 2 100.00 0.08 0.45 6.75
Total Qty in M3 10.13 6093.48 61,696
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 100.00 - 0.45 180
Total Qty in M2 180.00 567.92 102,226

Total Amount Rs. = 1,533,447

Total Amount Rs. (in Million) = 1.533

 Construction of Bas Ali Jan Korona Street Mohallah Kamar Khel
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 100.00 3.35 0.3 100.5791
Total Qty in M3 100.58 358.75 36,083

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 100.00 3.35 0.11 36.879

Total Qty in M3 36.88 5316.24 196,058
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 100.00 3.35 0.11 36.879
Total Qty in M3 36.88 6997.38 258,056
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 100.00 0.9 0.6 54
Total Qty in M3 54.00 358.75 19,373

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 100.00 0.9 0.15 13.5

Total Qty in M3 13.50 5316.24 71,769

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 100.00 0.45 0.075 3.375

Drain Walls M3 2 100.00 0.08 0.45 6.75
Total Qty in M3 10.13 6093.48 61,696
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 100.00 - 0.45 180
Total Qty in M2 180.00 567.92 102,226

Total Amount Rs. = 745,261

Total Amount Rs. (in Million) = 0.745

 Construction of Nadr Kor to Shrikh Derai Mohallah Baba khel
DETAIL ESTIMATE
Item
S.
MRS Description Unit Nos. Length Width H/Thickness Quantity Rate Amount Rs.
No.
2013
Structural Excavation in
1 03-60-a
Common Material
M3 1 300.00 4.27 0.3 384.0293
Total Qty in M3 384.03 358.75 137,770

Plain Cement Concrete including

9 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

M3 1 300.00 4.27 0.11 140.8107

Total Qty in M3 140.81 5316.24 748,584
Plain Cement Concrete including
10 06-05-f placing, compacting, finishing &
curing (Ratio 1:2:4)
M3 1 300.00 4.27 0.11 140.8107
Total Qty in M3 140.81 6997.38 985,306
Drain Work
Structural Excavation in
1 03-60-a
Common Material
M3 1 300.00 0.9 0.6 162
Total Qty in M3 162.00 358.75 58,118

Plain Cement Concrete including

2 06-05-i placing, compacting,finishing &
curing (Ratio 1:4:8)

1st Step M3 1 300.00 0.9 0.15 40.5

Total Qty in M3 40.50 5316.24 215,308

Plain Cement Concrete including

3 06-05-h placing, compacting,finishing &
curing (Ratio 1:3:6)

Drain Bed M3 1 300.00 0.45 0.075 10.125

Drain Walls M3 2 300.00 0.08 0.45 20.25
Total Qty in M3 30.38 6093.48 185,089
Erecting & removing formwork to
4 06-38-b concrete in any shape / position
(Vertical)
M2 4 300.00 - 0.45 540
Total Qty in M2 540.00 567.92 306,677

Total Amount Rs. = 2,636,852

Total Amount Rs. (in Million) = 2.637