Professional Documents
Culture Documents
Revised Rough Cost Estimate For Development of Forest Park Bansara Gali Murree
Revised Rough Cost Estimate For Development of Forest Park Bansara Gali Murree
COMPARATIVE STATEMENT
As per Revised Estimate
Item
No.
Description
B+C
(C)
Total
Unit
Qty
Rate (Rs.)
Amount (Rs.)
Unit
Qty
Rate (Rs.)
Amount (Rs.)
Unit
Qty
Rate (Rs.)
Amount
(Rs.)
Qty (7+11)
Amount (10+14)
10
11
12
13
14
15
16
Excess
Saving
Reasons for
Revision
17
18
19
Coffee Shop
1.0
Earthwork
1.1
1000Cft
1.2
454.00
4,733.50
42.00
1,427.20
2,149 1000Cft
438.75
4,733.5
2,077
i)
under floors
2.0
2.1
2.2
2.3
100Cft.
599
100Cft.
1,427.2
4,190
100Cft.
35.00
13,792.80
4,827
100Cft.
100Cft.
42.00
15,692.90
6,591
100Cft.
30.375
Cft
2.4
2,077
147.00
235.45
34,611
Cft
140.625
72
30.38
4,190
As Per Acgtual
Ground Condition
13,792.8
0
15,692.9
Not Used
33,110
3.0
438.75
i)
in hard soil.
Supplying and filling sand under floor; or plugging in wells.
140.63
33,110
1,501
As per Actual
Measurement
235.5
Steel Reinforcement
i)
45,882
100Kg
4.0
Brick Work
4.1
667.00
11,314.40
75,467
100Kg
405.520
13,340
100Cft
5.0
Flooring
5.1
Metal Works
405.52
76.00
17,645.45
13,411
100Cft
75.6
45,882
11,314.4
75.60
13,340
71
As per Actual
Measurement
17,645.5
-
REVISED ROUGH COST ESTIMATE FOR DEVELOPMENT OF FOREST PARK BANSARA GALI MURREE
COMPARATIVE STATEMENT
As per Revised Estimate
Item
No.
Description
5.2
Qty
Rate (Rs.)
Amount (Rs.)
B+C
Qty
100Kg
165.095
Rate (Rs.)
Amount (Rs.)
24,942
200.00
15,107.45
1.0
Flooring
1.1
30,215
167,870
(C)
Rate (Rs.)
Amount
(Rs.)
Excess
Total
Qty (7+11)
Reasons for
Revision
Saving
Amount (10+14)
128.00
240.00
30,720
128.00
Provide, erect and fix in position first class Deodar wood structural /
non structural member i/c all jointing material, i.e. nails, screws,
glue, etc, complete in all respect as per details shown on drawings.
and/or as approved by the Enginee:-
i)
Cft
34.00
6,000.00
204,000
Cft
24.35
6,000.0
ii)
Cft
47.00
6,060.00
284,820
Cft
23.5
6,060.0
iii)
6,440.00
6,870.00
386,400
295,410
71.8
6,440.0
60.00
43.00
Cft
iv)
Cft
Cft
iv)
Cft
10,190.00
91,710
128.00
Cft
9.00
30,720
24.35
146,100
142,410
23.50
142,410
462,392
71.80
462,392
26.10
10,190.0
57,900
75992
192,618
192618
91,710
9.00
44,331
-
7,380.0
Cft
123,540
-
146,100
192,618
vi)
26.1
5,273
240.0
Wood Work
Cft
24,942
As per Consumed
Weight
123,540
Sft.
165.10
15,107.5
30,720
Sft.
2.1
Qty
100Kg
2.0
Unit
9.00
91,710
As per Actual
Measurement
142,410 As per Actual
Measurement
As per Actual
Measurement
295,410 Not Used
1" used as per
Drawing
REVISED ROUGH COST ESTIMATE FOR DEVELOPMENT OF FOREST PARK BANSARA GALI MURREE
COMPARATIVE STATEMENT
As per Revised Estimate
Item
No.
Description
Qty
Rate (Rs.)
Amount (Rs.)
Qty
Rate (Rs.)
2.3
P/F 2" thick first quality egg pure knot free deodar wood
door i/c brass hinges tower bolt 9" long(3 No.) magnet
door stopper, cleats G.I. clamp brass handle of best
quality three No. i/c fixing of deodar wooden beading of
size 3''x3/4'' (Fancy type) on both side , i/c deodar wood
chowkhat 3" x 3" size i/c lacquer polishing complete in
all respect as approved by the Engineer Incharge.
Sft
2.4
2.5
P/F 5/8" dia Antique style sliding bolt brass made best
quality i/c cost of screws to complete as approved by
Engineer Incharge
Sub-total: Non-MRS Items
Amount (Rs.)
56,684
Sft
2.2
B+C
39.00
1,480.00
57,720
Sft
38.3
21.00
1,500.00
31,500
Each
1.00
2,500.00
2,500
Each
1.00
2,500.0
Each
1.00
1,000.00
1,000
Each
1.00
1,000.0
1,385,780
40.8
Qty
(C)
Rate (Rs.)
Amount
(Rs.)
Excess
Total
Qty (7+11)
38.30
Reasons for
Revision
Saving
Amount (10+14)
56,684
1,036
As per Actual
Measurement
1,480.0
61,200
Sft
Unit
40.80
61,200
1,500.0
As per Actual
Measurement
29700
2,500
1.00
2,500
1,000
1.00
1,000
1,187,334
298,310
496,756
541,087
1,553,650
1,310,874
298,310
Ececutive Engineer
Provincial Building Division Rawalpindi