University of Sargodha (Sub-Campus Mianwali) : Analysis of Rates For

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 22

UNIVERSITY OF SARGODHA

(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of door closer (opal/yank), complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Door Closer (OPAL/YANK)) 1 No. 1650.00 1650.00 Market
Total Rs. 1650.00
Contractor's Profit & Overheads 20 Percent 330.00
Sub Total (A) Rs. 1980.00

B Labour
Carpenter 0.20 No. 559.00 111.80 LB-029
Total Rs. 111.80
Sundries @ 10% Rs. 11.18
Total Rs. 122.98
Contractor's Profit & Overheads 20 Percent Rs. 24.60
Sub Total (B) Rs. 147.58
Total (A+B) Rs. 2127.58

Composite rate for each Rs. 2127.58

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of Handle Valve 1/2" dia, complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Handle Valve 1/2" dia (Faisal) 1 No. 310.00 310.00 Market
2 Thread L.S 5.00 "
3 Suffaida L.S 10.00 "
Total Rs. 310.00
Contractor's Profit & Overheads 20 Percent 62.00
Sub Total (A) Rs. 372.00

B Labour
Plumber 0.10 No. 559.00 55.90 LB-046
Total Rs. 55.90
Sundries @ 10% Rs. 5.59
Total Rs. 61.49
Contractor's Profit & Overheads 20 Percent Rs. 12.30
Sub Total (B) Rs. 73.79
Total (A+B) Rs. 445.79

Composite rate for each Rs. 445.79

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of Handle Valve 3/4" dia, complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Handle Valve 3/4" dia (Faisal) 1 No. 330.00 330.00 Market
2 Thread L.S 5.00 "
3 Suffaida L.S 10.00 "
Total Rs. 330.00
Contractor's Profit & Overheads 20 Percent 66.00
Sub Total (A) Rs. 396.00

B Labour
Plumber 0.10 No. 559.00 55.90 LB-046
Total Rs. 55.90
Sundries @ 10% Rs. 5.59
Total Rs. 61.49
Contractor's Profit & Overheads 20 Percent Rs. 12.30
Sub Total (B) Rs. 73.79
Total (A+B) Rs. 469.79

Composite rate for each Rs. 469.79

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of Handle Valve 1" dia, complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Handle Valve 1" dia (Faisal) 1 No. 580.00 580.00 Market
2 Thread L.S 5.00 "
3 Suffaida L.S 10.00 "
Total Rs. 580.00
Contractor's Profit & Overheads 20 Percent 116.00
Sub Total (A) Rs. 696.00

B Labour
Plumber 0.10 No. 559.00 55.90 LB-046
Total Rs. 55.90
Sundries @ 10% Rs. 5.59
Total Rs. 61.49
Contractor's Profit & Overheads 20 Percent Rs. 12.30
Sub Total (B) Rs. 73.79
Total (A+B) Rs. 769.79

Composite rate for each Rs. 769.79

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of Handle Valve 1-1/2" dia, complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Handle Valve 1-1/2" dia (Faisal) 1 No. 840.00 840.00 Market
2 Thread L.S 5.00
3 Suffaida L.S 10.00
Total Rs. 840.00
Contractor's Profit & Overheads 20 Percent 168.00
Sub Total (A) Rs. 1008.00

B Labour
Plumber 0.10 No. 559.00 55.90 LB-046
Total Rs. 55.90
Sundries @ 10% Rs. 5.59
Total Rs. 61.49
Contractor's Profit & Overheads 20 Percent Rs. 12.30
Sub Total (B) Rs. 73.79
Total (A+B) Rs. 1081.79

Composite rate for each Rs. 1081.79

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of gas geyzer 35 gallon capacity (CANNON/SINGER/NAS
GAS), complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Gas geyzer 35 gallon capacity 1 No. 18600.00 18600.00 Market
2 (CANNON/SINGER/NAS
Thread GAS) L.S 10.00 "
3 Suffaida L.S 10.00 "
Total Rs. 18620.00
Contractor's Profit & Overheads 20 Percent 3724.00
Sub Total (A) Rs. 22344.00

B Labour
1 Plumber 0.50 No. 559.00 279.50 LB-046
2 Cooly Un-skilled 0.50 No. 500.00 250.00 LB-015
Total Rs. 529.50
Sundries @ 10% Rs. 52.95
Total Rs. 582.45
Contractor's Profit & Overheads 20 Percent Rs. 116.49
Sub Total (B) Rs. 698.94
Total (A+B) Rs. 23042.94

Composite rate for each Rs. ###

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing Bath Room Set (FAISAL / MASTER), complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Bath Room Set (FAISAL / MASTER) 1 Set 13000.00 13000.00 Market
2 Thread L.S 20.00 "
3 Suffaeda L.S 25.00 "
Total Rs. 13045.00
Contractor's Profit & Overheads 20 Percent 2609.00
Sub Total (A) Rs. 15654.00

B Labour
1 Plumber 1 No. 559.00 559.00 LB-046
2 Cooly Un-skilled 1 No. 500.00 500.00 LB-015
Total Rs. 1059.00
Sundries @ 10% Rs. 105.90
Total Rs. 1164.90
Contractor's Profit & Overheads 20 Percent Rs. 232.98
Sub Total (B) Rs. 1397.88
Total (A+B) Rs. 17051.88

Composite rate for each Rs. ###

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing accessary set (FAISAL / MASTER), complete in all respects.

Unit = 01 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Bath Room Accessary Set (FAISAL/MASTER) 1 Set 4400.00 4400.00 Market
2 Rawal Plug L.S 50.00 "
Total Rs. 4450.00
Contractor's Profit & Overheads 20 Percent 890.00
Sub Total (A) Rs. 5340.00

B Labour
1 Plumber 0.50 No. 559.00 279.50 LB-046
2 Cooly Un-skilled 0.50 No. 500.00 250.00 LB-015
Total Rs. 529.50
Sundries @ 10% Rs. 52.95
Total Rs. 582.45
Contractor's Profit & Overheads 20 Percent Rs. 116.49
Sub Total (B) Rs. 698.94
Total (A+B) Rs. 6038.94

Composite rate for each Rs. 6038.94

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and laying marble skirting (Sunny Grey) 1/2" thick (12"x6") i/c chemical polishing
laid over cement sand mortar (1:3) i/c filling of joints, complete in all respects and satisfaction of
Engineer Incharge.

Unit = 200'x0.50' = 100.00 Sft

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
Marble (Sunny Grey) 1/2" thick, 6" wide i/c
1 5" wastage 105.00 Sft 31.00 3255.00 Market
2 White cement 0.10 Bag 750.00 75.00 6.009
3 Grey cement for bed 2.16 Bag 540.00 1166.40 6.008
4 Sand 5.00 Cft 9.50 47.50 6.007
5 Pigment 0.30 Kg. 82.00 24.60 10.015
6 Chemical Polishing 100.00 Sft 15.00 1500.00 Market
Total Rs. 6068.50
Contractor's Profit & Overheads 20 Percent 1213.70
Sub Total (A) Rs. 7282.20
B Labour
1 Mason 2.50 Per Day 559.00 1397.50 LB-040
2 Coolie un-skilled 5.00 Per Day 500.00 2500.00 LB-015
3 Bahishti 0.50 Per Day 513.00 256.50 LB-017
Total Rs. 4154.00
Sundries @ 10% 415.40
Total 4569.40
Contractor's Profit & Overheads 20 Percent 913.88
Sub Total (B) Rs. 5483.28
Total (A+B) Rs. 12765.48

Composite rate per 100 Sft Rs. ###

Composite rate per Sft Rs. 127.65

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and laying marble at floor (Sunny Grey) 1/2" thick (12"x12") size i/c chemical
polishing laid over cement sand mortar (1:3) i/c filling of joints with colour pigment, complete in all
respects and satisfaction of Engineer Incharge.

Unit = 1x10'x10' = 100.00 Sft

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
Marble (Sunny Grey) 1/2" thick (12"x12")
1 size i/c 5" wastage 105.00 Sft 40.00 4200.00 Market
2 White cement 0.10 Bag 750.00 75.00 6.009
3 Grey cement for bed 2.16 Bag 540.00 1166.40 6.008
4 Sand 5.20 Cft 9.50 49.40 6.007
5 Pigment 0.45 Kg. 82.00 36.90 10.015
6 Chemical Polishing 100.00 Sft 15.00 1500.00 Market
Total Rs. 7027.70
Contractor's Profit & Overheads 20 Percent 1405.54
Sub Total (A) Rs. 8433.24
B Labour
1 Mason 2.00 Per Day 608.00 1216.00 LB-040
2 Coolie un-skilled 4.00 Per Day 538.00 2152.00 LB-015
3 Bahishti 0.50 Per Day 557.00 278.50 LB-017
Total Rs. 3646.50
Sundries @ 10% 364.65
Total 4011.15
Contractor's Profit & Overheads 20 Percent 802.23
Sub Total (B) Rs. 4813.38
Total (A+B) Rs. 13246.62

Composite rate per 100 Sft Rs. ###

Composite rate per Sft Rs. 132.47

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of marble slabs 3/4" thick (Sunny Grey) i/c grinding and
polishing and making gola, complete in all respects and satisfaction of Engineer
Incharge.
Unit, 10'x2' = 20.00 Sft

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 marble slabs 3/4" thick (Sunny Grey) 20.00 Sft
Wastage @ 5 % 1.00 Sft
Total 21.00 Sft 130.00 2730.00 Market
2 White cement 0.02 Bag 750.00 15.00 6.009
3 Grey cement for bed 0.43 Bag 540.00 232.20 6.008
4 Sand 1.04 Cft 9.50 9.88 6.007
5 Pigment 0.09 Kg. 82.00 7.38 10.015
6 Making gola on one side 10.00 Rft 15.00 150.00 Market
7 Chemical Polishing 20.00 Sft 15.00 300.00 Market
Total Rs. 3444.46
Contractor's Profit & Overheads 20 Percent 688.89
Sub Total (A) Rs. 4133.35
B Labour
1 Mason 0.50 Per Day 559.00 279.50 LB-040
2 Coolie un-skilled 1.00 Per Day 500.00 500.00 LB-015
3 Bahishti 0.40 Per Day 513.00 205.20 LB-017
Total Rs. 984.70
Sundries @ 10% 98.47
Total 1083.17
Contractor's Profit & Overheads 20 Percent 216.63
Sub Total (B) Rs. 1299.80
Total (A+B) Rs. 5433.16

Composite rate per 20 Sft Rs. 5433.16

Composite rate per Sft Rs. 271.66

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fitting of water supply monoblock pump 2"x2" LINZ make with 2 BHP Motor
copper wire winding and double emperal including cost of boring upto required depth, Loring, filter,
foot valve, PVC pipe, G.I. Pipes, steel shed etc. complete in all respects.

Unit = 1 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 pump 2"x2" LINZ make with 2 BHP Motor
copper wire winding 1 No. 14000.00 14000.00 Market
2 Boring for tubewell in all types of soil Chp. 23,
except shingle and rock from ground level Item # 1
to 100 ft depth. 4" dia. 60 Rft 77.30 4638.00 (b)
3 Providing and installing PVC strainer B.S.S. Chp. 23,
Item #
Class "B" 3" dia 26 Rft 121.00 3146.00 11(a)
4 Providing and installing PVC end plug B.S.S. Chp. 23,
Item #
Class "B" 3" dia 1 No. 63.00 63.00 13(a)
5 Providing and installing PVC blind pipe Chp. 23,
Item #
B.S.S. Class "B" 3" dia 35 Rft 126.50 4427.50 15(a)
6 Providing and installing G.I. pipe 2" dia Chp. 23,
Item #
30 Rft 247.05 7411.50 22(2-f)
7 Foot Valve 2" dia 1 No. 800.00 800.00 Market
Total Rs. 34486.00
Contractor's Profit & Overheads 20 Percent on item # 1 & 7 2960.00
Sub Total (A) Rs. 37446.00
B Labour
1 Plumber 1 No. 559.00 559.00 LB-046
2 Coolie (Unskilled) 1 No. 500.00 500.00 LB-015
Total Rs. 1059.00
Sundries @ 10% Rs. 105.90
Total Rs. 1164.90
Contractor's Profit & Overheads 20 Percent Rs. 232.98
Sub Total (B) Rs. 1397.88
Total (A+B) Rs. 38843.88

Composite Rate for 01 No. Rs. ###

Sub Engineer Assistant Engineer XEN (SCM)


Approved By:- Project Director (SCM)
UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of water tank (O.H.R) of Super Tuff / DURA i/c non-return valve 1-1/2",
union 1-1/2", twin core cable 7/0.029" and float switch etc., complete in all respects.

Unit = 500 Gln

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Water Tank 500 Gln (Super Tuff) i/c carriage 1 No. 31500.00 31500.00 Market
2 Float switch 1 No. 450.00 450.00 "
3 Union 1-1/2" 1 No. 300.00 300.00 "
4 Non-Return Valve 1-1/2" 1 No. 1000.00 1000.00 "
5 Twin core cable 7/0.029" 50 Rft 33.45 1672.50 "
Total Rs. 34922.50
Contractor's Profit & Overheads 20 Percent 6984.50
Sub Total (A) Rs. 41907.00

B Labour
1 Plumber 1 No. 559.00 559.00 LB-046
2 Coolie (Unskilled) 1 No. 500.00 500.00 LB-015
Total Rs. 1059.00
Sundries @ 10% Rs. 105.90
Total Rs. 1164.90
Contractor's Profit & Overheads 20 Percent Rs. 232.98
Sub Total (B) Rs. 1397.88
Total (A+B) Rs. 43304.88

Composite Rate for 500 Gln Rs. ###

Composite Rate Per Gln Rs. 86.61

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fixing of water cooler 65 litre capacity (CAREWELL, CORONA, NASGAS) i/c
twin core cable 7/0.029" etc., complete in all respects.

Unit = 1 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Water cooler 65 litre capacity 1 No. 33000.00 33000.00 Market
2 Twin core cable 7/0.029" 10 Rft 33.45 334.50 "
Total Rs. 33334.50
Contractor's Profit & Overheads 20 Percent 6666.90
Sub Total (A) Rs. 40001.40

B Labour
1 Plumber 1 No. 559.00 559.00 LB-046
2 Coolie (Unskilled) 1 No. 500.00 500.00 LB-015
Total Rs. 1059.00
Sundries @ 10% Rs. 105.90
Total Rs. 1164.90
Contractor's Profit & Overheads 20 Percent Rs. 232.98
Sub Total (B) Rs. 1397.88
Total (A+B) Rs. 41399.28

Composite Rate for 01 No. Rs. ###

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


UNIVERSITY OF SARGODHA
(Sub-Campus Mianwali)
Analysis of rates for
Providing and fitting single gas burner stove made by stainless steel with rubber connection,
clamps and nozels etc. as approved by Engineer In-charge.

Unit = 1 No.

Sr. No. Description Qty. Unit Rate Amount Remarks


A Material
1 Single gas burner 1 No. 1200.00 1200.00 Market
2 Gas Nozle 1 No. 15.00 15.00 "
3 Clamps 2 No. 5.00 10.00 "
4 Rubber Connection 5 Rft 8.00 40.00 "
Total Rs. 1265.00
Contractor's Profit & Overheads 20 Percent 253.00
Sub Total (A) Rs. 1518.00

B Labour
1 Plumber 0.20 No. 559.00 111.80 LB-046
2 Coolie (Unskilled) 0.20 No. 500.00 100.00 LB-015
Total Rs. 211.80
Sundries @ 10% Rs. 21.18
Total Rs. 232.98
Contractor's Profit & Overheads 20 Percent Rs. 46.60
Sub Total (B) Rs. 279.58
Total (A+B) Rs. 1797.58

Composite Rate for 01 No. Rs. 1797.58

Sub Engineer Assistant Engineer XEN (SCM)

Approved By:- Project Director (SCM)


DETAILED ESTIMATE FOR PAINT/WHITE WASH OF DIRECTOR RESIDENCE AT SUB
CAMPUS MIANWALI , UNIVERSITY OF SARGODHA

This Estimate is Priced on MRS Bi-annual Period (1st Jun 2017 to 31th Dec. 2017) Distt. Mianwali

1 Dismantling cement cocrete (1:2:4) plain


No. Length Depth Total Qty.
front enterence 1 14.00 4.00 56.00 Sft
@Rs. 6249.400 %Sft. Rs. 3499.66

2 Providing and laying marble at floor (Sunny Grey) 1/2" thick (12"x12") size i/c chemical
polishing laid over cement sand mortar (1:3) i/c filling of joints with colour pigment, complete
in all respects and satisfaction of Engineer Incharge
No. Length Depth Total Qty.
front enterence 1 14.00 4.00 56.00 Sft
@ Rs. 132.47 P/Sft Rs. 7418.32

3 Emulsion to old surface:- 2 coats


No. Length Depth Total Qty.
Drawing Room Ceiling 1 17.00 14.00 238.00 Sft
Walls 2 17.00 10.50 357.00 "
2 14.00 10.50 294.00 "
Living Room Ceiling 1 22.00 14.38 316.36 "
Walls 2 22.00 10.50 462.00 "
2 14.38 10.50 301.98 "
Bed Ceiling 1 14.00 13.00 182.00
Walls 2 14.00 10.50 294.00
2 13.00 10.50 273.00
Dining/Room Ceiling 1 16.50 11.00 181.50
Walls 2 16.50 10.50 346.50
2 11.00 10.50 231.00
Bed Ceiling 1 17.00 14.00 238.00
Walls 2 17.00 10.50 357.00
2 14.00 10.50 294.00
Bed Ceiling 1 15.25 14.00 213.50 "
Walls 2 15.25 10.50 320.25 "
2 14.00 10.50 294.00 "
Bath Ceiling 2x1 2 8.00 6.00 96.00 "
Walls 2x2 4 8.00 5.00 160.00 "
2x2 4 6.00 5.00 120.00 "
Dressing Ceiling 1 6.00 5.62 33.72 "
Walls 2 5.00 10.50 105.00 "
2 5.62 10.50 118.02 "
Bath Ceiling 1 9.00 6.00 54.00 "
Walls 2 9.00 5.00 90.00 "
2 6.00 5.00 60.00 "
Bath Ceiling 1 7.00 6.00 42.00 "
Walls 2 7.00 5.00 70.00 "
2 6.00 5.00 60.00 "
Laundary Ceiling 1 6.00 5.62 33.72 "
Walls 2 6.00 10.50 126.00 "
2 5.62 10.50 118.02 "
Kitchen Ceiling 1 14.00 11.00 154.00 "
Walls 2 14.00 10.50 294.00 "
2 11.00 1.50 33.00 "
Ent.Lobby Ceiling 1 8.00 6.00 48.00 "
Walls 2 8.00 10.50 168.00 "
Car Porch Ceiling 1 20.75 13.00 269.75
Walls 2 20.75 11.50 477.25
Total 7924.57 Sft
DEDUCTIONS
No. Length Depth Total Qty.
Doors D-1 2 3.50 8.00 56.00 Sft
D-2 3 3.50 6.50 68.25 "
D-3 5 3.00 6.50 97.50 "
Page 17 of 22
D-4 2 2.50 6.50 32.50 "
Windows W-1 2 8.00 5.00 80.00 "
W-2 4 6.00 5.00 120.00 "
W-3 1 4.00 4.00 16.00 "
V-1 4 2.00 1.50 12.00 "
Total 482.25 Sft

Net Qty. 7924.57 (-) 482.25 .= 7442.32 Sft


@Rs. 769.450 %Sft. Rs. 57264.93

4 Painting old surfaces, Painting doors and windows, any type: 02 coats.
No. Length Depth Total Qty.
Doors D-1 1x2 2 3.50 8.50 59.50 Sft
D-2 3x2 6 3.50 7.00 147.00 "
D-3 5x2 10 3.00 7.00 210.00 "
D-4 2x2 4 2.50 7.00 70.00 "
Wardrobes 2x2 4 5.00 10.50 210.00 "
Kitchen 1x2 2 11.00 2.50 55.00 "
1x2 2 8.50 2.00 34.00 "
Total 785.50 Sft
@Rs. 904.400 %Sft. Rs. 7104.06

Page 18 of 22
5 French polishing on old work
No. Length Depth Total Qty.
Windows W-1 1x3 3 8.00 5.00 120.00 Sft
W-2 3x3 9 6.00 5.00 270.00 "
W-3 1x3 3 4.00 4.00 48.00 "
V-1 2x3 6 2.00 1.50 18.00 "
Total 456.00 Sft
@Rs. 1359.550 %Sft. Rs. 6199.55

6 Providing and applying weather shield paint of approved quality on external


surface of building including preparation of surface, application of primer
complete in all respect: 02 coats.

No. Length Depth Total Qty.


Front 1 61.00 14.75 899.75 "
L/Side 1 51.88 14.75 765.23 "
R/Side 1 31.12 14.75 459.02
Back 1 55.63 14.75 820.54
Columns 8x2 16 1.13 14.75 16.67
8x2 16 0.75 14.75 11.06
Beam 1x2 2 17.00 0.75 12.75
1x2 2 17.00 1.13 19.21
Shade 1 5.00 2.00 10.00 "
Total 3014.23 Sft
DEDUCTIONS
No. Length Depth Total Qty.
Windows W-1 2 8.00 5.00 80.00 Sft
W-2 3 6.00 5.00 90.00 "
D-3 1 2.50 6.50 16.25 "
Total 186.25 Sft

Net Qty. 3014.23 (-) 186.25 .= 2827.98 Sft


@Rs. 691.750 %Sft. Rs. 19562.57

9 Scraping ordinary distemper, oilbound distemper or paint of walls.


Take 50% qty. of item # 03
7442.32 x 0.50 .= 3721.16 Sft
@Rs. 435.600 %Sft. Rs. 16209.37

TOTAL Rs. 117258.47


SAY Rs. 117258

Sub Engineer Assistant Engineer University Engineer

Page 19 of 22
DETAILED ESTIMATE FOR RENOVATION OF HOUSE No. CG-9 OFFICIAL RESIDENCE OF
MRS. SAFIRAH MAHEEN (LECTURER DEPARTMENT OF PHARMACY) ,
UNIVERSITY OF SARGODHA
This Estimate is Priced on MRS Bi-annual Period (1st Jan 2017 to 30th Jun 2017) Distt. Sargodha

1 Petty repair to main rooms.


5 Nos. @ Rs. 596.20 Each Rs. 2981.00

2 Petty repair to Verandah.


1 Nos. @ Rs. 567.50 Each Rs. 567.50

3 Distempering to old surface:- 2 coats


No. Length Depth Total Qty.
Drawing Room Ceiling 1 16.00 14.00 224 Sft
Walls 2 16.00 10.50 336 "
2 14.00 10.50 294 "
Lounge Ceiling 1 11.50 17.00 196 "
Walls 2 11.50 10.50 242 "
2 17.00 10.50 357 "
Bed Ceiling 2x1 2 12.00 14.00 336 "
Walls 2x2 4 12.00 10.50 504 "
2x2 4 14.00 10.50 588 "
Bath Ceiling 2x1 2 6.50 6.00 78 "
Walls 2x2 4 6.50 5.00 130 "
2x2 4 6.00 5.00 120 "
Dressing Ceiling 2x1 2 5.00 6.50 65 "
Walls 2x2 4 5.00 10.50 210 "
2x2 4 6.50 10.50 273 "
Store Ceiling 1 8.75 5.00 44 "
Walls 2 8.75 10.50 184 "
2 5.00 10.50 105 "
Kitchen Ceiling 1 8.75 9.00 79 "
Walls 2 8.75 10.50 184 "
2 9.00 10.50 189 "
Ent. Ceiling 1 17.00 10.50 179 "
Walls 1 21.00 10.50 221 "
Total 5135 Sft
DEDUCTIONS
No. Length Depth Total Qty.
Doors D-1 2 3.50 8.00 56 Sft
D-2 3 3.50 7.00 74 "
D-3 3 3.00 7.00 63 "
D-4 2x2 4 2.50 7.00 70 "
Windows W-1 1 8.00 5.00 40 "
W-2 3 6.00 5.00 90 "
W-3 1 4.00 4.00 16 "
Total 409 Sft

Net Qty. 5135.00 (-) 409 .= 4727 Sft


@Rs. 252.150 %Sft. Rs. 11917.87
4 Painting old surfaces, Painting doors and windows, any type: 02 coats.
No. Length Depth Total Qty.
Doors D-1 1x2 2 3.50 8.50 60 Sft
D-2 3x2 6 3.50 7.00 147 "
D-3 3x2 6 3.00 7.00 126 "
D-4 2x2 4 2.50 7.00 70 "
Wardrobes 2x2 4 5.00 10.50 210 "
Kitchen 1x2 2 18.00 2.50 90 "
1x2 2 20.00 2.00 80 "
Total 783 Sft
@Rs. 919.200 %Sft. Rs. 7192.74

Page 20 of 22
5 Painting old surfaces. Painting sashes, fanlights, glazed or gauzed doors and
windows:- 02 coats
No. Length Depth Total Qty.
Windows W-1 1x3 3 8.00 5.00 120 Sft
W-2 3x3 9 6.00 5.00 270 "
W-3 1x3 3 4.00 4.00 48 "
V-1 2x3 6 2.00 1.50 18 "
Total 456 Sft
@Rs. 554.150 %Sft. Rs. 2526.92
6 Providing and applying weather shield paint of approved quality on external
surface of building including preparation of surface, application of primer
complete in all respect: 02 coats.
No. Length Depth Total Qty.
Outer portion Front 1 30.25 12.50 378 Sft
side 1 44.00 12.50 550 "
back 1 11.50 12.50 144 "
Balcony 1 32.00 10.67 341 "
1 27.50 5.00 138 "
Shade 1 32.00 2.00 64 "
outer pipes 6 1.00 12.50 75
Total 1690 Sft
DEDUCTIONS
No. Length Depth Total Qty.
Windows W-2 3 6.00 5.00 90 Sft
W-1 1 8.00 5.00 40 "
W-3 1 4.00 4.00 16 "
D-3 1 3.00 7.00 21 "
Total 167 Sft

Net Qty. 1689.82 (-) 167.00 .= 1522.82 Sft


@Rs. 703.700 %Sft. Rs. 10716.05
7 Scraping ordinary distemper, oilbound distemper or paint of walls.
Take 40% qty. of item # 01 & 04
6249 x 0.40 .= 2500 Sft
@Rs. 435.600 %Sft. Rs. 10888.81

8 Removing cement or lime plaster.


No Width Height Total Qty.
Balcony Walls 1 9.00 1.25 11 Sft
2 21.00 1.25 53 "
1 6.25 1.25 8 "
Total 72 Sft
@ Rs. 242.00 %Sft Rs. 173.18

9 Coloured glazed tile dado (6"x6"¼") (6mm) thick in pigment over 1:2 cement, sand mortar
3/4"(20mm) thick, including finishing.
No Width Height Total Qty.
Balcony Walls 1 9.00 1.00 9 Sft
2 21.00 1.00 42 "
1 6.25 1.00 6 "
Total 57 Sft
@ Rs. 15219.75 %Sft Rs. 8713.31

10 First class deodar wood wrought joinery work in wire gauze doors and windows, with 22
SWG G.I. wire gauze12x12 meshes per square inches including of chowkat. iron fittings etc.
complete:- deodar wood framing 1-1/2" thick with wireguaze fixed in position. with springs or
spring hinges.
No. Length Depth Total Qty.
1 3.00 7.00 21 Sft
Total 21 Sft
@Rs. 454.50 P/Sft Rs. 9544.50

Page 21 of 22
11 Repair of wooden Cabnits with, M.D.F Sheet 3/4" thick, wooden strip 2-1/2"x 1" (Kaeil),
Hings 3/4"x 6', Megnatic ketcher, Handle 5" ,Screw, Steel nails , Nails , glue and
painting/polishing i/c labour charges. complete in all respect and as instruction by the
Engineer In-charge.
No. Length Depth Total Qty.
1 4.00 2.50 10 Sft
Total 10 Sft
Analysis Attached @Rs. 423.42 P/Sft Rs. 4234.20

12 Providing and fixing of Steel Door with Grill making with.M.S. Angle Iron 1-1/2"x1-
1/2"x3/16", M.S. Angle Iron 1"x1"x3/16", Grill 1/4''x1/4'', G.I wire gauze 22 SWG, Sliding
Bolt, Hings, i/c fixing at site and painting etc., complete in all respects and satisfaction of
Engineer Incharge.

No. Length Depth Total Qty.


1 5.00 10.67 53 Sft
Total 53 Sft
Analysis Attached @Rs. 427.00 P/Sft Rs. 22780.45

13 Providing and fixing of Muslim Shower , complete in all respects.


Analysis Attached 1 Nos. @ Rs. 855.00 Each Rs. 855.00

14 Providing and fixing Spindle Half Round of Mixer, complete in all respects.
Analysis Attached 4 Nos. @ Rs. 495.00 Each Rs. 1980.00

TOTAL Rs. 95071.53

SAY Rs. 95072

Sub Engineer Assistant Engineer University Engineer

Page 22 of 22

You might also like