BOQ for Proposed AAD GOQ's at Gharial Camp, Murree

APPROXIMATE BILL OF QUANTITIES (B.O.Qs) & ENGINEER's ESTIMATE FOR INTERIOR & EXTERIOR WORKS & MISC WORKS

Itemized
Sr.# DESCRIPTION UNIT QTY. RATE (Rs.) AMOUNT (Rs.) Payments
1 DISMANTLING & CLEARING OF RUBBLE L.S 150,000 150,000 forWeek
Works
1
2 WALLS
Masonry Work of 8 inch thick Wall of Concrete Blocks SFT 5,160.00 250.00 1,290,000.00 Week 1
including outside and inside walls
3 PLASTER WORK -
Providing and Laying Cement Plaster of ratio (1:5) of SFT 10,320.00 75.00 774,000.00 Week 1
10mm thickness inside and outside wall surfaces
4 WINDOWS -
Providing and fixing approved quality of Aluminium SFT 325.00 1,650.00 536,250.00 Week 2
Windows or PVC Windows with double glazed glass to
5 VENTILATORS
maintain max tempertaure -
Providing and fixing approved quality of Aluminium SFT 18.00 1,150.00 20,700.00 Week 2
Windows or PVC Windows with double glazed glass to
6 DOORS max tempertaure
maintain -
Wooden doors of solid wood Deodar, Ashwood of specified SFT 277.00 2,500.00 692,500.00 Week 1
sizes with polished surface including hardware of good and
7 PAINTS
approved quality along with Door Handles -
Providing and fixing of paint on internal surfaces of ICI or SFT 14,000.00 60.00 840,000.00 Week 4
Nippon
8 Ceilings -
Ceiling P.O.P according to design approved later by both SFT 5,880.00 135.00 793,800.00 Week 1
Client and Architect
9 FLOORING -
Providing and fixing coloured glazed matt finish non Skid SFT 2,150.00 495.00 1,064,250.00 Week 3
tiles
FloorofBase
approved
Workssize and design of (Master Week 3
/Chinese/Kale/Benitoz as approved) laid over 1" thick SFT 2,150.00 50.00 107,500.00
10 CERAMIC TILES
cement sand mortar (BATHbed WALLS)
1:4 (1 cement 4 sand) including -
fixing and jointing,
Providing and fixing with colourceramics
glazed grout mixtilesand
in curing SFT 1,400.00 320.00 448,000.00 Week 4
etc.design
approved pattern,
shade complete
& (BATH .inMaster/Chinese/Sonex
colourFLOOR) all respects, as per
11 MATT FINISH
drawing or as TILES
directed by the Engineer Incharge. -
laid fixing and jointing, with colour grout mix and curing
Providing
etc. completeandinfixing colouredasglazed
all respects, matt finish
per drawing non
or as Skid
directed SFT 340.00 320.00 108,800.00 Week 4
tiles,
by the
BATH (Master /Chinese/Sonex
Architect
FIXTURES as approved) laid over 1"
/Engineer Incharge.
12 thick cement sand mortar bed 1:4 (1 cement 4 sand) -
Western
includingStyle
fixingSingle Piece Water
and jointing, withCloset of approved
colour grout mix and No 4.00 30,000.00 120,000.00 Week 2
quality
Wash Porta/Kale
curingBasin
etc.design pattern,
of approved complete
quality in all respects, as
Porta/Kale/Master Week 2
No 4.00 20,000.00 80,000.00
per drawing or as directed by the Engineer Incharge.
Shower Cabin of approved quality Porta/Kale/Master No 4.00 45,000.00 180,000.00 Week 2
Vanity Top of approved quality No 4.00 10,000.00 40,000.00 Week 2
Shower Set of approved quality Porta/Kale/Master No 4.00 150,000.00 600,000.00 Week 2
Bath Set of approved quality Porta/Kale/Master No 4.00 75,000.00 300,000.00 Week 2
13 DRESSING CABINETS -
Dressing Cabinet with shelfing of high quality laminated SFT 320.00 850.00 272,000.00 Week 5
MDF withAccessories
Dressing hydraulic hinges and Hangers,
including high quality knobs and
Hardware , Week 5
door handles according to approved design No 4.00 40,000.00 160,000.00
Stackers
ELECTRICAL and Drawers
POINTS AND FIXTURES
14 -
6+2 Gang Switch Boards with Concealed Boxes No 6.00 2,000.00 12,000.00 Week 2
3+1 Gang Switch Boards with Concealed boxes No 12.00 1,800.00 21,600.00 Week 2
Purchasing and fixing of Inverter Air Conditioners of brand No 6.00 105,000.00 630,000.00 Week 5
(GREE, GREENAIR)
Purchasing and Fixingor as
of desired by the Client
Ceiling fans Week 2
No 6.00 10,500.00 63,000.00
Exhaust Fan Blower NO 4.00 Week 2
5 AMP Light Plug No 6.00 1,200.00 7,200.00 Week 2
15 AMP Power Plug No 6.00 1,800.00 10,800.00 Week 2
30 AMP Power Plug No 6.00 2,500.00 15,000.00 Week 2
Fan regulators No 6.00 1,500.00 9,000.00 Week 2
Vanity Lights No 4.00 5,000.00 20,000.00 Week 2
COB 4 inches dia 7 Watt No 200.00 550.00 110,000.00 Week 2
Dafcom No 6.00 -
Pascom No 6.00 -
Telephone PABX No 1.00 160,000.00 160,000.00 Week 3
Networking & Smart TV Cabling No 2.00 65,000.00 130,000.00 Week 3
Outdoor Ambience Lights Wall Mounts No 24.00 5,500.00 132,000.00 Week 3
Outdoor Ambience Lights Ground Mount No 18.00 12,000.00 216,000.00 Week 2
Distribution Board No 1.00 50,000.00 50,000.00 Week 2
Circuit Breakers (Schneider/Orange) No 20.00 2,500.00 50,000.00 Week 2
PVC Electric Conduit (Adamjee/Popular/EcoFit) RFT 2,000.00 18.00 36,000.00 Week 2
Wire bundles 3.029 Coil (Pakistan Cable/Fast No 18.00 2,500.00 45,000.00 Week 2
Cabel/English
Wire bundles 7.029Cable)Coil (Pakistan Cable/Fast Week 3
No 8.00 2,700.00 21,600.00
Cabel/English Cable)
 Wire bundles 7.044 Coil (Pakistan Cable/Fast No 6.00 3,100.00 18,600.00 Week 2
Cabel/English
PLUMBING WORKSCable)
15
Water Geysers Full Size Instant Geysers No 4.00 45,000.00 180,000.00 Week 2
PPR Pipes (Master/Master Fit/ Dadex) RFT 120.00 250.00 30,000.00 Week 2
PPR Fittings (Master/Master Fit/Dadex) L.S 1.00 15,000.00 15,000.00 Week 2
PVC Pipes (Master/Master Fit/Dadex) RFT 100.00 170.00 17,000.00 Week 1
PVC Fittings (Master/Master Fit/Dadex) L.S 1.00 15,000.00 15,000.00 Week 1
Sub-Total 10,592,600.00
16 OUTDOOR PLATFORM -
Fabrication of Terrace Platform Cantilever Fabrication of Week 1
Terrace Platform
M.S girders BaseofWorks
including fixing Including Metal
and welding I Section
with plate Week 1
with angular supports, including finishes in solid wood Kgs 1,100.00 225.00 247,500.00
M.S Sheet 20 gauge
flooring in all aspects or as directed by the Architect in Kgs 450.00 210.00 94,500.00 Week 1
Charge
Fabrication and Fixing of Railing Fence Polished or Metal RFT 250.00 1,250.00 312,500.00 Week 2
Powder
FormingCoated with
& Fixing wooden
of Tough top rail on iton Outer Areas
Pavers/Tiles Week 2
SFT 1,500.00 250.00 375,000.00
Providing Base Works for pavers SFT 1,500.00 50.00 75,000.00 Week 2
Providing Stair Cases Leading to and from GOQ's from No 2.00 450,000.00 900,000.00 Week 1
Upper Parking
Providing StairArea
CasesMetal Fabricated
Leading to and from GOQ's from Week 2
No 2.00 350,000.00 700,000.00
Gazebos
Fabrication & fixing of Outdoor Sitting Gazebos 10x10 feet Week 2
No 2.00 65,000.00 130,000.00
with
MetalMetal Rectangular
fabricated Section
Perforated with slanted
projections with top roof coat
powder Week 2
design SFT 192.00 900.00 172,800.00
finish
Outdoorofwith pavers on the
desired
Façadefinish
base
Tilesadviced by Architect Week 4
SFT 1,750.00 250.00 437,500.00
Landscaping Area
Softscape includes plants, shrubs, grass etc SFT 3,500.00 150.00 525,000.00 Week 4
Sub-Total 3,969,800.00
17 FEATURES/FURNISHING/DECOR ITEMS -
Furniture -
Bed Set including side tables & dressers according to No 4.00 250,000.00 1,000,000.00 Week 3
approved
Set of two design and one
chairs and finishes
table for bed rooms Week 3
No 4.00 120,000.00 480,000.00
Upholstered Sofa Set / 7 Seater (Browns Leatherite rustic No 2.00 280,000.00 560,000.00 Week 3
Material)
Center Table Set Week 3
No 2.00 145,000.00 290,000.00
TV Consoles No 4.00 75,000.00 300,000.00 Week 3
Consoles No 2.00 65,000.00 130,000.00 Week 3
Wooden Dining Table 1+4 of later approved design No 2.00 210,000.00 420,000.00 Week 3
Outdoor Furniture for Sitting Deck & Gazebos (set of No 2.00 98,000.00 196,000.00 Week 4
4+1)
Outdoor Furniture for Sitting Deck & Gazebos (set of Week 4
No 2.00 115,000.00 230,000.00
6+1)
Furnishing Items -
LED TV of 55 inches Smart tv from ongoing series from No 4.00 145,000.00 580,000.00 Week 6
Samsung
Wall mountor Lights
any other patent approved Brand Week 6
No 12.00 5,500.00 66,000.00
Curtains SFT 288.00 2,150.00 619,200.00 Week 6
Décor Items L.S 270,000.00 Week 6
Feature Walls - Week 6
Wooden customized designed feature wall in lounge No 1.00 265,000.00 265,000.00 Week 5
Sub-Total 5,406,200.00
Total 19,968,600.00

Note: Prices are exclusive of W.H.T & GST

 5% 10%
4,974,300 4,725,585 248,715 4,476,870 497,430
4,551,450 4,323,878 227,573 4,096,305 455,145
4,795,350 4,555,583 239,768 4,315,815 479,535
2,785,300 2,646,035 139,265 2,506,770 278,530
1,327,000 1,260,650 66,350 1,194,300 132,700
1,535,200 1,458,440 76,760 1,381,680 153,520
19,968,600 18,970,170 998,430 17,971,740 1,996,860
106,500.00 71.00

120000
 BOQ for Proposed AAD GOQ's at Gharial Camp, Murree
APPROXIMATE BILL OF QUANTITIES (B.O.Qs) & ENGINEER's ESTIMATE FOR INTERIOR & EXTERIOR WORKS & MISC WORKS

Sr.# DESCRIPTION UNIT QTY. RATE (Rs.) AMOUNT (Rs.)

1 WALLS
Masonry Work of 8 inch thick Wall of Concrete Blocks SFT 5,160.00
including outside and inside walls
2 PLASTER WORK
Providing and Laying Cement Plaster of ratio (1:5) of SFT 10,320.00
10mm thickness inside and outside wall surfaces
3 WINDOWS
Providing and fixing approved quality of Aluminium SFT 325.00
Windows or PVC Windows with double glazed glass to
4 VENTILATORS
maintain max tempertaure
Providing and fixing approved quality of Aluminium SFT 18.00
Windows or PVC Windows with double glazed glass to
5 DOORS
maintain max tempertaure
Wooden doors of solid wood Deodar, Ashwood of specified SFT 277.00
sizes with polished surface including hardware of good and
6 PAINTS
approved quality along with Door Handles
Providing and fixing of paint on internal surfaces of ICI or SFT 14,000.00
Nippon
7 Ceilings
Ceiling P.O.P according to design approved later by both SFT 5,880.00
Client and Architect
8 FLOORING
Providing and fixing coloured glazed matt finish non Skid SFT 2,150.00
tiles
FloorofBase
approved
Workssize and design of (Master
/Chinese/Kale/Benitoz as approved) laid over 1" thick SFT 2,150.00
9 CERAMIC
cement sand TILES
mortar(BATHbed WALLS)
1:4 (1 cement 4 sand) including
fixing and jointing,
Providing and fixing with colourceramics
glazed grout mixtilesand
in curing SFT 1,400.00
etc.design
approved pattern,
shade &complete .inMaster/Chinese/Sonex
colourFLOOR) all respects, as per
10 MATT
drawing FINISH
or and TILES
as directed (BATH
laid fixing jointing,bywith
the colour
Engineer Incharge.
grout mix and curing
Providing
etc. completeandinfixing colouredasglazed
all respects, matt finish
per drawing or asnon Skid
directed SFT 340.00
tiles,
by (Master
the /Chinese/Sonex
Architect
BATH FIXTURES /Engineer as approved)
Incharge. laid over 1"
11 thick cement sand mortar bed 1:4 (1 cement 4 sand)
Western Style
including fixingSingle Piece Water
and jointing, withCloset of approved
colour grout mix and No 4.00
quality
Wash Porta/Kale
curingBasin
etc.design pattern,
of approved complete
quality in all respects, as
Porta/Kale/Master No 4.00
per drawing or as directed by the Engineer Incharge.
Shower Cabin of approved quality Porta/Kale/Master No 4.00
Vanity Top of approved quality No 4.00
Shower Set of approved quality Porta/Kale/Master No 4.00
Bath Set of approved quality Porta/Kale/Master No 4.00
12 DRESSING CABINETS
Dressing Cabinet with shelfing of high quality laminated SFT 320.00
MDF withAccessories
Dressing hydraulic hinges and Hangers,
including high quality knobs and
Hardware ,
door handles according to approved design No 4.00
Stackers and Drawers
ELECTRICAL POINTS AND FIXTURES
13
6+2 Gang Switch Boards with Concealed Boxes No 6.00
3+1 Gang Switch Boards with Concealed boxes No 12.00
Purchasing and Fixing of Ceiling fans No 6.00
5 AMP Light Plug No 6.00
15 AMP Power Plug No 6.00
30 AMP Power Plug No 6.00
Fan regulators No 6.00
Vanity Lights No 4.00
COB 4 inches dia 7 Watt No 200.00
Dafcom No 6.00
Pascom No 6.00
Telephone PABX No 1.00
Networking & Smart TV Cabling No 2.00
Outdoor Ambience Lights Wall Mounts No 24.00
Outdoor Ambience Lights Ground Mount No 18.00
14 OUTDOOR PLATFORM
 Fabrication of Terrace Platform Cantilever Fabrication of SFT 560.00
Terrace Platform
Fabrication Base Works
and Fixing of RailingIncluding MetalPowder
Fence Metal I Section
with angular supports, including finishes in solid wood RFT 250.00
Coated
Forminginwith wooden
& all
Fixing top
of Tough rail on it
Pavers onbyOuter Areas in
flooring aspects or as directed the Architect SFT 1,050.00
Charge
Providing Base Works for pavers SFT 1,050.00
Providing Stair Cases Leading to and from GOQ's from No 2.00
Upper Parking
Providing StairArea
CasesMetal Fabricated
Leading to and from GOQ's from No 2.00
Gazebos
Fabrication & fixing of Outdoor Sitting Gazebos No 2.00
Metal fabricated projections with powder coat finish of SFT 192.00
desired finish Sub-Total -
15 FEATURES/FURNISHING/DECOR ITEMS -
Furniture -
Bed Set including side tables & dressers according to No 4.00
approved
Set of two design and one
chairs and finishes
table for bed rooms No 4.00
Upholstered Sofa Set / Carved Sofa 7 Seater No 2.00
Center Table Set No 2.00
TV Consoles No 6.00
Consoles No 2.00
Wooden Dining Table 1+4 of later approved design No 2.00
Outdoor Furniture for Sitting Deck & Gazebos (set of No 2.00
4+1)
Outdoor Furniture for Sitting Deck & Gazebos (set of No 2.00
6+1)
Furnishing Items
LED TV of 65 inches Smart tv from ongoing series from No 2.00
Samsung
LED TV ofor 55any other
inches patent
Smart tv approved
from ongoingBrand
series from No 4.00
Samsung or any
Wall mount Lights other patent approved Brand
No 12.00
Curtains SFT 288.00
Décor Items L.S
Feature Walls
Wooden customized designed feature wall in lounge No 2.00
Purchasing and fixing of Inverter Air Conditioners of brand No 6.00
(GREE, DAIKAN, GREENAIR) or as desired by Sub-Total the Client
-
Total -
 AAD MESS By: Sygma Innovations
Date: 12/09/2019

Doors Specifications
S.No Description Unit No Quantity Rate Cost
1 INTERNAL DOORS
Providing and fixing 4.5cm thick ashwood or SFT 36 864.5
2 deodar wood, DOOR
ENTRANCE 75 % solid core doors, of best
quality solid core including approved Bronze
Providing
Hardware,and fixing 4.5cm
according thick ashwood
to approved sizes. or SFT 1 100
deodar wood, 75 % solid core doors of best
quality solid core including approved Bronze
Hardware and Glass panels of thickness 8mm
or 5mm tempered with four side beveled egdes
on each panel
 BOQ for Proposed AAD GOQ's at Gharial Camp, Murree
APPROXIMATE BILL OF QUANTITIES (B.O.Qs) & ENGINEER's ESTIMATE FOR INTERIOR & EXTERIOR WORKS & MISC WORKS

Itemized
Sr.# DESCRIPTION UNIT QTY. RATE (Rs.) AMOUNT (Rs.) Payments
1 DISMANTLING & CLEARING OF RUBBLE L.S 150,000 150,000 forWeek
Works
1
2 WALLS
Masonry Work of 8 inch thick Wall of Concrete Blocks SFT 5,160.00 250.00 1,290,000.00 Week 1
including outside and inside walls
3 PLASTER WORK -
Providing and Laying Cement Plaster of ratio (1:5) of SFT 10,320.00 75.00 774,000.00 Week 1
10mm thickness inside and outside wall surfaces
4 WINDOWS -
Providing and fixing approved quality of Aluminium SFT 325.00 1,650.00 536,250.00 Week 2
Windows or PVC Windows with double glazed glass to
5 VENTILATORS
maintain max tempertaure -
Providing and fixing approved quality of Aluminium SFT 18.00 1,150.00 20,700.00 Week 2
Windows or PVC Windows with double glazed glass to
6 DOORS max tempertaure
maintain -
Wooden doors of solid wood Deodar, Ashwood of specified SFT 277.00 2,500.00 692,500.00 Week 1
sizes with polished surface including hardware of good and
7 PAINTS
approved quality along with Door Handles -
Providing and fixing of paint on internal surfaces of ICI or SFT 14,000.00 60.00 840,000.00 Week 4
Nippon
8 Ceilings -
Ceiling P.O.P according to design approved later by both SFT 5,880.00 135.00 793,800.00 Week 1
Client and Architect
9 FLOORING -
Providing and fixing coloured glazed matt finish non Skid SFT 2,150.00 495.00 1,064,250.00 Week 3
tiles
FloorofBase
approved
Workssize and design of (Master Week 3
/Chinese/Kale/Benitoz as approved) laid over 1" thick SFT 2,150.00 50.00 107,500.00
10 CERAMIC TILES
cement sand mortar (BATHbed WALLS)
1:4 (1 cement 4 sand) including -
fixing and jointing,
Providing and fixing with colourceramics
glazed grout mixtilesand
in curing SFT 1,400.00 320.00 448,000.00 Week 4
etc.design
approved pattern,
shade complete
& (BATH .inMaster/Chinese/Sonex
colourFLOOR) all respects, as per
11 MATT FINISH
drawing or as TILES
directed by the Engineer Incharge. -
laid fixing and jointing, with colour grout mix and curing
Providing
etc. completeandinfixing colouredasglazed
all respects, matt finish
per drawing non
or as Skid
directed SFT 340.00 320.00 108,800.00 Week 4
tiles,
by the
BATH (Master /Chinese/Sonex
Architect
FIXTURES as approved) laid over 1"
/Engineer Incharge.
12 thick cement sand mortar bed 1:4 (1 cement 4 sand) -
Western
includingStyle
fixingSingle Piece Water
and jointing, withCloset of approved
colour grout mix and No 4.00 30,000.00 120,000.00 Week 2
quality
Wash Porta/Kale
curingBasin
etc.design pattern,
of approved complete
quality in all respects, as
Porta/Kale/Master Week 2
No 4.00 20,000.00 80,000.00
per drawing or as directed by the Engineer Incharge.
Shower Cabin of approved quality Porta/Kale/Master No 4.00 45,000.00 180,000.00 Week 2
Vanity Top of approved quality No 4.00 10,000.00 40,000.00 Week 2
Shower Set of approved quality Porta/Kale/Master No 4.00 150,000.00 600,000.00 Week 2
Bath Set of approved quality Porta/Kale/Master No 4.00 75,000.00 300,000.00 Week 2
13 DRESSING CABINETS -
Dressing Cabinet with shelfing of high quality laminated SFT 320.00 850.00 272,000.00 Week 5
MDF withAccessories
Dressing hydraulic hinges and Hangers,
including high quality knobs and
Hardware , Week 5
door handles according to approved design No 4.00 40,000.00 160,000.00
Stackers
ELECTRICAL and Drawers
POINTS AND FIXTURES
14 -
6+2 Gang Switch Boards with Concealed Boxes No 6.00 2,000.00 12,000.00 Week 2
3+1 Gang Switch Boards with Concealed boxes No 12.00 1,800.00 21,600.00 Week 2
Purchasing and fixing of Inverter Air Conditioners of brand No 6.00 105,000.00 630,000.00 Week 5
(GREE, GREENAIR)
Purchasing and Fixingor as
of desired by the Client
Ceiling fans Week 2
No 6.00 10,500.00 63,000.00
Exhaust Fan Blower NO 4.00 Week 2
5 AMP Light Plug No 6.00 1,200.00 7,200.00 Week 2
15 AMP Power Plug No 6.00 1,800.00 10,800.00 Week 2
30 AMP Power Plug No 6.00 2,500.00 15,000.00 Week 2
Fan regulators No 6.00 1,500.00 9,000.00 Week 2
Vanity Lights No 4.00 5,000.00 20,000.00 Week 2
COB 4 inches dia 7 Watt No 200.00 550.00 110,000.00 Week 2
Dafcom No 6.00 -
Pascom No 6.00 -
Telephone PABX No 1.00 160,000.00 160,000.00 Week 3
Networking & Smart TV Cabling No 2.00 65,000.00 130,000.00 Week 3
Outdoor Ambience Lights Wall Mounts No 24.00 5,500.00 132,000.00 Week 3
Outdoor Ambience Lights Ground Mount No 18.00 12,000.00 216,000.00 Week 2
Distribution Board No 1.00 50,000.00 50,000.00 Week 2
Circuit Breakers (Schneider/Orange) No 20.00 2,500.00 50,000.00 Week 2
PVC Electric Conduit (Adamjee/Popular/EcoFit) RFT 2,000.00 18.00 36,000.00 Week 2
Wire bundles 3.029 Coil (Pakistan Cable/Fast No 18.00 2,500.00 45,000.00 Week 2
Cabel/English
Wire bundles 7.029Cable)Coil (Pakistan Cable/Fast Week 3
No 8.00 2,700.00 21,600.00
Cabel/English Cable)
 Wire bundles 7.044 Coil (Pakistan Cable/Fast No 6.00 3,100.00 18,600.00 Week 2
Cabel/English
PLUMBING WORKSCable)
15
Water Geysers Full Size Instant Geysers No 4.00 45,000.00 180,000.00 Week 2
PPR Pipes (Master/Master Fit/ Dadex) RFT 120.00 250.00 30,000.00 Week 2
PPR Fittings (Master/Master Fit/Dadex) L.S 1.00 15,000.00 15,000.00 Week 2
PVC Pipes (Master/Master Fit/Dadex) RFT 100.00 170.00 17,000.00 Week 1
PVC Fittings (Master/Master Fit/Dadex) L.S 1.00 15,000.00 15,000.00 Week 1
Sub-Total 10,592,600.00
16 OUTDOOR PLATFORM -
Fabrication of Terrace Platform Cantilever Fabrication of Week 1
Terrace Platform
M.S girders BaseofWorks
including fixing Including Metal
and welding I Section
with plate Week 1
with angular supports, including finishes in solid wood Kgs 1,100.00 225.00 247,500.00
M.S Sheet 20 gauge
flooring in all aspects or as directed by the Architect in Kgs 450.00 210.00 94,500.00 Week 1
Charge
Fabrication and Fixing of Railing Fence Polished or Metal RFT 250.00 1,250.00 312,500.00 Week 2
Powder
FormingCoated with
& Fixing wooden
of Tough top rail on iton Outer Areas
Pavers/Tiles Week 2
SFT 4,500.00 250.00 1,125,000.00
Providing Base Works for pavers SFT 4,500.00 50.00 225,000.00 Week 2
Providing Stair Cases Leading to and from GOQ's from No 2.00 450,000.00 900,000.00 Week 1
Upper Parking
Providing StairArea
CasesMetal Fabricated
Leading to and from GOQ's from Week 2
No 2.00 350,000.00 700,000.00
Gazebos
Fabrication & fixing of Outdoor Sitting Gazebos 10x10 feet Week 2
No 2.00 65,000.00 130,000.00
with
MetalMetal Rectangular
fabricated Section
Perforated with slanted
projections with top roof coat
powder Week 2
design SFT 192.00 900.00 172,800.00
finish
Outdoorofwith pavers on the
desired
Façadefinish
base
Tilesadviced by Architect Week 4
SFT 1,750.00 250.00 437,500.00
Landscaping Area
Hardscape includes Fencing, Planter locations, Softscape SFT 3,500.00 150.00 525,000.00 Week 4
includes leveling of Terraces and adjacent areas etc
Sub-Total 4,869,800.00
17 FEATURES/FURNISHING/DECOR ITEMS -
Furniture -
Bed Set including side tables & dressers according to No 4.00 250,000.00 1,000,000.00 Week 3
approved
Set of two design and one
chairs and finishes
table for bed rooms Week 3
No 4.00 120,000.00 480,000.00
Upholstered Sofa Set / 7 Seater (Browns Leatherite rustic No 2.00 280,000.00 560,000.00 Week 3
Material)
Center Table Set Week 3
No 2.00 145,000.00 290,000.00
TV Consoles No 4.00 75,000.00 300,000.00 Week 3
Consoles No 2.00 65,000.00 130,000.00 Week 3
Wooden Dining Table 1+4 of later approved design No 2.00 210,000.00 420,000.00 Week 3
Outdoor Furniture for Sitting Deck & Gazebos (set of No 2.00 98,000.00 196,000.00 Week 4
4+1)
Outdoor Furniture for Sitting Deck & Gazebos (set of Week 4
No 2.00 115,000.00 230,000.00
6+1)
Furnishing Items -
LED TV of 55 inches Smart tv from ongoing series from No 4.00 145,000.00 580,000.00 Week 6
Samsung
Wall mountor Lights
any other patent approved Brand Week 6
No 12.00 5,500.00 66,000.00
Curtains SFT 288.00 2,150.00 619,200.00 Week 6
Décor Items L.S 270,000.00 Week 6
Feature Walls - Week 6
Wooden customized designed feature wall in lounge No 1.00 265,000.00 265,000.00 Week 5
Sub-Total 5,406,200.00
Total 20,868,600.00

Note: Prices are exclusive of W.H.T & GST

 5% 10%
4,974,300 4,725,585 248,715 4,476,870 497,430
5,451,450 5,178,878 272,573 4,906,305 545,145
4,795,350 4,555,583 239,768 4,315,815 479,535
2,785,300 2,646,035 139,265 2,506,770 278,530
1,327,000 1,260,650 66,350 1,194,300 132,700
1,535,200 1,458,440 76,760 1,381,680 153,520
20,868,600 19,825,170 1,043,430 18,781,740 2,086,860
106,500.00 71.00

120000
 BOQ for Proposed AAD GOQ's at Gharial Camp, Murree
APPROXIMATE BILL OF QUANTITIES (B.O.Qs) & ENGINEER's ESTIMATE FOR INTERIOR & EXTERIOR WORKS & MISC WORKS

Sr.# DESCRIPTION UNIT QTY. RATE (Rs.) AMOUNT (Rs.) AMOUNT PAID Balance
1 DISMANTLING & CLEARING OF RUBBLE L.S 150,000 150,000 150,000 0
2 WALLS
Masonry Work of 8 inch thick Wall of Concrete Blocks SFT 5,160.00 250.00 1,290,000.00 1,290,000 0
including outside and inside walls
3 PLASTER WORK -
Providing and Laying Cement Plaster of ratio (1:5) of SFT 10,320.00 75.00 774,000.00 619,200 154,800
10mm thickness inside and outside wall surfaces
4 WINDOWS -
Providing and fixing approved quality of Aluminium SFT 325.00 1,650.00 536,250.00 701,997 -165,747
Windows or PVC Windows with double glazed glass to
5 VENTILATORS
maintain max tempertaure -
Providing and fixing approved quality of Aluminium SFT 18.00 1,150.00 20,700.00 20,700 0
Windows or PVC Windows with double glazed glass to
6 DOORS
maintain max tempertaure -
Wooden doors of solid wood Deodar, Ashwood of specified SFT 277.00 2,500.00 692,500.00 692,500 0
sizes with polished surface including hardware of good and
7 PAINTS
approved quality along with Door Handles -
Providing and fixing of paint on internal surfaces of ICI or SFT 14,000.00 60.00 840,000.00 504,000 336,000
Nippon
8 Ceilings -
Ceiling P.O.P according to design approved later by both SFT 5,880.00 135.00 793,800.00 793,800 0
Client and Architect
9 FLOORING -
Providing and fixing coloured glazed matt finish non Skid SFT 2,150.00 495.00 1,064,250.00 555,960 508,290
tiles
FloorofBase
approved
Workssize and design of (Master 107,500.00
/Chinese/Kale/Benitoz as approved) laid over 1" thick SFT 2,150.00 50.00 107,500.00 0
10 CERAMIC
cement TILES
sand (BATH
mortar bed WALLS)
1:4 (1 cement 4 sand) including -
fixing and jointing,
Providing and fixing with colourceramics
glazed grout mixtilesandin curing SFT 1,400.00 320.00 448,000.00 503,697 -55,697
etc.design
approved pattern,
shade complete
& (BATH .inMaster/Chinese/Sonex
colourFLOOR) all respects, as per
11 MATT FINISH
drawing or and TILES
as directed -
laid fixing jointing,bywith
the colour
Engineer Incharge.
grout mix and curing
Providing
etc. complete andinfixing colouredasglazed
all respects, matt finish
per drawing or as non Skid
directed SFT 340.00 320.00 108,800.00 314,303 -205,503
tiles,
by the
BATH (Master /Chinese/Sonex
Architect
FIXTURES as approved) laid over 1"
/Engineer Incharge.
12 thick cement sand mortar bed 1:4 (1 cement 4 sand) -
Western
includingStyle
fixingSingle Piece Water
and jointing, withCloset of approved
colour grout mix and No 4.00 30,000.00 120,000.00
quality
Wash Porta/Kale
curingBasin
etc.design pattern,
of approved complete
quality in all respects, as
Porta/Kale/Master No 4.00 20,000.00 80,000.00
per drawing or as directed by the Engineer Incharge.
Shower Cabin of approved quality Porta/Kale/Master No 4.00 45,000.00 180,000.00
Vanity Top of approved quality No 4.00 10,000.00 40,000.00
Shower Set of approved quality Porta/Kale/Master No 4.00 150,000.00 600,000.00
Bath Set of approved quality Porta/Kale/Master No 4.00 75,000.00 300,000.00
Sub Total 1,320,000.00 1,760,000 -440,000
13 DRESSING CABINETS -
Dressing Cabinet with shelfing of high quality laminated SFT 320.00 850.00 272,000.00 272,000 0
MDF withAccessories
Dressing hydraulic hinges and Hangers,
including high quality knobs and
Hardware ,
door handles according to approved design No 4.00 40,000.00 160,000.00 160,000 0
Stackers
ELECTRICAL and Drawers
POINTS AND FIXTURES
14 - 0
6+2 Gang Switch Boards with Concealed Boxes No 6.00 2,000.00 12,000.00 12,000.00 0
3+1 Gang Switch Boards with Concealed boxes No 12.00 1,800.00 21,600.00 21,600.00 0
Purchasing and fixing of Inverter Air Conditioners of brand No 6.00 105,000.00 630,000.00 630,000 0
(GREE,
PurchasingGREENAIR)
and Fixing or as desiredfans
of Ceiling by the Client -
No 6.00 10,500.00 63,000.00 63,000
Exhaust Fan Blower NO 4.00 4,500.00 18,000.00 18,000.00 0
5 AMP Light Plug No 6.00 1,200.00 7,200.00 7,200.00 0
15 AMP Power Plug No 6.00 1,800.00 10,800.00 10,800.00 0
30 AMP Power Plug No 6.00 2,500.00 15,000.00 15,000.00 0
Fan regulators No 6.00 1,500.00 9,000.00 9,000.00 0
Vanity Lights No 4.00 5,000.00 20,000.00 - 20,000
COB 4 inches dia 7 Watt No 200.00 550.00 110,000.00 - 110,000
Dafcom No 6.00 - - 0
Pascom No 6.00 - - 0
Telephone PABX No 1.00 160,000.00 160,000.00 - 160,000
Networking & Smart TV Cabling No 2.00 65,000.00 130,000.00 65,000.00 65,000
Outdoor Ambience Lights Wall Mounts No 24.00 5,500.00 132,000.00 - 132,000
Outdoor Ambience Lights Ground Mount No 18.00 12,000.00 216,000.00 - 216,000
Distribution Board No 1.00 50,000.00 50,000.00 50,000.00 0
Circuit Breakers (Schneider/Orange) No 20.00 2,500.00 50,000.00 50,000.00 0
PVC Electric Conduit (Adamjee/Popular/EcoFit) RFT 2,000.00 18.00 36,000.00 36,000.00 0
Wire bundles 3.029 Coil (Pakistan Cable/Fast No 18.00 2,500.00 45,000.00 45,000.00 0
Cabel/English
Wire bundles 7.029Cable)Coil (Pakistan Cable/Fast
No 8.00 2,700.00 21,600.00 21,600.00 0
Cabel/English
Wire bundles 7.044 Cable)Coil (Pakistan Cable/Fast
No 6.00 3,100.00 18,600.00 18,600.00 0
Cabel/English
PLUMBING WORKS Cable)
15 0
Water Geysers Full Size Instant Geysers No 4.00 45,000.00 180,000.00 130,000 50,000
PPR Pipes (Master/Master Fit/ Dadex) RFT 120.00 250.00 30,000.00 54,000.00 -24,000
PPR Fittings (Master/Master Fit/Dadex) L.S 1.00 15,000.00 15,000.00 22,500.00 -7,500
PVC Pipes (Master/Master Fit/Dadex) RFT 100.00 170.00 17,000.00 25,500.00 -8,500
PVC Fittings (Master/Master Fit/Dadex) L.S 1.00 15,000.00 15,000.00 22,500.00 -7,500
Sub-Total 9,290,600.00 7,949,957.00 1,340,643.00
16 OUTDOOR PLATFORM -
Fabrication of Terrace Platform Cantilever Fabrication of
Terrace
M.S girdersPlatform BaseofWorks
including fixing Including
and welding Metal
withI Section
plate 247,500.00
with angular supports, including finishes in solid wood Kgs 1,100.00 225.00 247,500.00 0
flooring in all aspects or as directed by the Architect in
Charge
 M.S Sheet 20 gauge Kgs 450.00 210.00 94,500.00 94,500.00 0
Fabrication and Fixing of Railing Fence Polished or Metal RFT 250.00 1,250.00 312,500.00 312,500.00 0
Powder
FormingCoated with
& Fixing wooden
of Tough top rail on it
Pavers/Tiles on Outer Areas SFT 4,500.00 250.00 1,125,000.00 1,125,000
Providing Base Works for pavers SFT 4,500.00 50.00 225,000.00 225,000
Providing Stair Cases Leading to and from GOQ's from No 2.00 450,000.00 900,000.00 750,000.00 150,000
Upper Parking
Providing StairArea
CasesMetal Fabricated
Leading to and from GOQ's from No 2.00 350,000.00 700,000.00 700,000.00 0
Gazebos
Fabrication & fixing of Outdoor Sitting Gazebos 10x10 feet No 2.00 65,000.00 130,000.00 370,000.00 -240,000
with
MetalMetal Rectangular
fabricated Section
Perforated with slanted
projections with top roof coat
powder
designofwith pavers on the base SFT 192.00 900.00 172,800.00 172,800.00 0
finish
Outdoordesired
Façadefinish
Tilesadviced by Architect 787,500.00
SFT 1,750.00 250.00 437,500.00 -350,000
Landscaping Area
Hardscape includes Fencing, Planter locations, Softscape SFT 3,500.00 150.00 525,000.00 0 525,000
includes leveling of Terraces and adjacent areas etc
Sub-Total 4,869,800.00 3,434,800.00 1,435,000
17 FEATURES/FURNISHING/DECOR ITEMS -
Furniture -
Bed Set including side tables & dressers according to No 4.00 250,000.00 1,000,000.00
approved
Set of two design and one
chairs and finishes
table for bed rooms No 4.00 120,000.00 480,000.00
Upholstered Sofa Set / 7 Seater (Browns Leatherite rustic No 2.00 280,000.00 560,000.00
Material)
Center Table Set No 2.00 145,000.00 290,000.00
TV Consoles No 4.00 75,000.00 300,000.00
Consoles No 2.00 65,000.00 130,000.00
Wooden Dining Table 1+4 of later approved design No 2.00 210,000.00 420,000.00
Outdoor Furniture for Sitting Deck & Gazebos (set of No 2.00 98,000.00 196,000.00
4+1)
Outdoor Furniture for Sitting Deck & Gazebos (set of No 2.00 115,000.00 230,000.00
6+1) Sub-Total 3,606,000.00 2,991,000.00 615,000.00
Furnishing Items -
LED TV of 55 inches Smart tv from ongoing series from No 4.00 145,000.00 580,000.00 580,000
Samsung
Wall mountor Lights
any other patent approved Brand
No 12.00 5,500.00 66,000.00 66,000
Curtains SFT 288.00 2,150.00 619,200.00 619,200
Décor Items L.S 270,000.00 270,000
Feature Walls - 0
Wooden customized designed feature wall in lounge No 1.00 265,000.00 265,000.00 265,000
Sub-Total 1,800,200.00 - 1,800,200.00
Total 20,886,600.00 16,135,757.00 4,750,843.00

18 Extra & Extended Works According to Site as per - 0

Approval
Fencing & Increase in Gazebo Sizes 1,295,000.00
1,295,000.00 0
Stone Feature Wall in Rooms 700.00 450.00 315,000.00 315,000.00 0
Tesla Heaters 2.00 75,000.00 150,000.00 150,000.00 0
Terrace Shared Fireplace 1.00 45,000.00 45,000.00 45,000.00 0
Metal Fire Places for Lounge with Log Containment & 2.00 125,000.00 250,000.00 250,000.00 0
Cleaning Tools Sub-Total 2,055,000.00 2,055,000.00 -
GRAND TOTAL 22,941,600.00 18,190,757.00 4,750,843.00
Note: Prices are exclusive of W.H.T & GST