CONSTRUCTION OF STREET, ROAD SIDE PCC WALLS, DRAINAGE SYSTEM, CULVERTS,

JINAZGHA AND COMMUNITY PLACES AT UNIVERSITY TOWN, TEHKAL BALA,

MAGHDARZAI AND ATHOZAI PESHAWAR

ABSTRACT OF COST
MRS 2020
S.No Description of Item Quantity Unit Rate Amount
Item Code
1 04-19-b Dismantling : Plain Cement Concrete 1:3:6 612.1942 m3 2572.06 1574600.28

2 03-18-a,b,c Removal of malba from site upto 8 KM 612.1942 m3 617.52 378042.18

Plain Cement Concrete including placing, compacting,

3 06-05-i 404.0482 m3 6498.08 2625537.45
finishing & curing (Ratio 1:4:8)
Brick on edge flooring, laid in 1:6 c/s mortar, over a bed of
4 10-09 1908.355 m2 1211.36 2311704.94
3/4" thick cement mortar 1:6
Cement pointing struck joints, on walls, upto 20' height :
5 11-18-a 1908.355 m2 336.13 641455.37
Ratio 1:2
Plain Cement Concrete including placing, compacting,
6 06-05-f 162.3903 m3 8587.41 1394511.99
finishing & curing (Ratio 1:2:4)
Providing and Fixing Precast Concrete 7000 psi TUFF Tiles
7 10-49-a 50mm thick over bed of 2" thick sand & 4" thick brick 743.3086 m2 1188.03 883072.86
ballast/stone ballast complete
Plain Cement Concrete including placing, compacting,
8 06-05-h 67.32234 m3 7229.35 486696.75
finishing & curing (Ratio 1:3:6)
RCC in roof slab, beam, column & other structural members,
9 06-07-a-03 30.15289 m3 10134.75 305591.98
insitu or precast. (1:2:4)
Supply & fabricate M.S. reinforcement for cement concrete
10 06-08-c 2.36774 Tonne 200355.09 474388.86
(Hot rolled deformed bars Grade 40)
1st class brick work other than building upto 10 ft. height :
11 07-07-a-05 139.2978 m3 9491.24 1322109.31
Cement, sand mortar 1:6
Cement pointing struck joints, on walls, upto 20' height :
12 11-18-b 1219.331 m2 322.21 392880.59
Ratio 1:3
Plain Cement Concrete including placing, compacting,
13 06-05-f 254.8131 m3 8587.41 2188184.88
finishing & curing (Ratio 1:2:4)

14 11-21-a-03 Distempering New surface : Three coats 966.5428 m2 106.89 103313.75

Providing and fixing of parking shed consisting of fiber glass

15 25-58-c Sheet, tubular pipe frame (heavy) quality and circular 181.2268 m2 5878.73 1065383.22
columns excluding cost of foundation.
Providing and fixing barbed (22 SWG) wire fence on
compound wall, consisting of 1.5"x1.5"x3/16" angle iron post
16 25-43 3 ft long, 4 ft apart embedded in cement concrete 1:2:4 base 243.9024 m 763.46 186209.76
of size 6"x6"x9", and 4 rows of barbed wire, including
binding wire, painting posts, etc. complete in all respects.
Supplying and Fixing 18 SWG MS Sheet Gate with angle
17 25-45-b iron frame (2"x2"x3/16") with side window, lock, painting 33.45725 m2 10952.36 366435.84
etc
Providing, making and fixing of steel grill of MS pipe (2"x1")
18 25-53 92.00743 m2 7283.38 670125.11
omamental design i/c cost of paiting complete.
Wiring of light/fan/call-bell point in 3/0.029" PVC insulated
19 15-50 66 Each 1379.79 91066.14
bare cable in PVC pipe recessed
 Wiring of 2/3-pin 5-Amp. plug point in 3/0.029" PVC
20 15-51 40 Each 570.25 22810.00
insulated bare cable in PVC pipe recessed

Supply and Erection best quality AC ceiling fan complete

21 15-68-c 20 Each 4439.25 88785.00
with GI rod, canopy, blades & regulator : 56" sweep

Supply and Erection best quality exhaust fan complete with

22 15-69-a 6 Each 2457.9 14747.40
shutter & regulator : 12"sweep

Supply and Erection transpower auto circuit breaker 3-phase,

23 15-70-a 6 Each 3513.6 21081.60
400V fungus moisture proofing : 30 Amp.

Supply and Erection single core PVC insulated copper

24 15-05-a 243.9024 m 62.5 15243.90
conductor 250/440 V grade cable : 3/0.029" 1/2" i/d

Supply and Erection single core PVC insulated copper

25 15-05-c 445.122 m 112.09 49893.72
conductor 250/440 V grade cable : 7/0.029"

Supply and Erection single core PVC insulated copper

26 15-05-d 365.8537 m 139.19 50923.17
conductor 250/440 V grade cable : 7/0.036"

Supply and Erection single core PVC insulated copper

27 15-05-f 121.9512 m 523.17 63801.22
conductor 250/440 V grade cable : 7/0.064"
Providing and laying non-reinforced concrete pipe moulded
with cement concrete 1:1-1/2:3 conforming to ASTM
Specification C-14-73, Class-2, including carriage of pipe
28 23-02-c 79.26829 m 1123.88 89088.05
from factory to site of work, lowering in trenches to correct
alignment and grade, jointing, cutting pipe where necessary,
finishing and testing, etc. complete:- 9" i/d wall thickness 1".
Providing & laying R.C.C. pipe sewers, moulded with cement
concrete 1:1-1/2:3 conforming to ASTM specification C-76-
79, Class II, Wall B, including carriage, lowering in trenches
29 23-03-a-01 109.7561 m 1832.46 201123.66
to correct alignment and grade, jointing with rubber ring,
cutting pipes where necessary, testing, etc. complete:- 12" i/d,
wall thickness 2".
Providing, laying, cutting, jointing, testing and disinfecting
UPVC pressure pipeline in trenches (conforming to BS 3505
manufactured ) jointed with socket, elbow, tee, bend and plug
30 24-18-a-02 152.439 m 651.89 99373.48
bend etc. manufactured by the respective manufacturer
complete as per specifications. UPVC Pressure Pipes Class B
(6 Bar) 4" Nominal Pipe Size (NPS)
Small iron work, such as gusset plates, knees, bends, stirrups,
31 25-09 6.75 Tonne 205362 1386193.50
straps, rings etc excluding erection

Supply & spreading 1"-1.5" guage shingle on road surface

32 16-28 682.8992 m3 1459.99 997026.01
including compaction
Providing, laying, cutting, jointing, testing and disinfecting
High Density Polyethylene Pipe (HDPE) Din-8074/Din-
33 24-30-a-01 121.9512 m 138.03 16832.93
8075/ISO-4427 in trenches, complete in all respects (40 mm
dia) PN-8
Providing, laying, cutting, jointing, testing and disinfecting
High Density Polyethylene Pipe (HDPE) Din-8074/Din-
34 24-30-a-02 94.5122 m 201.34 19029.09
8075/ISO-4427 in trenches, complete in all respects (50 mm
dia) PN-8
Providing, laying, cutting, jointing, testing and disinfecting
High Density Polyethylene Pipe (HDPE) Din-8074/Din-
35 24-30-a-04 97.56098 m 414.44 40433.17
8075/ISO-4427 in trenches, complete in all respects (75 mm
dia) PN-8
 Construct PHE Standard Drains, of cement concrete 1:1.5:3,
36 22-05-d 54.87805 m 1016.8 55800.00
complete : Type IV

Construct PHE Standard Drains, of cement concrete 1:1.5:3,

37 22-05-e 36.58537 m 1345.97 49242.80
complete : Type V

Construct PHE Standard Drains, of cement concrete 1:1.5:3,

38 22-05-f 32.92683 m 1512.94 49816.32
complete : Type VI

Total 20792556

Add 1% Charges of T.S+Advertisement etc 207926

Total Amount Rs. 21000482

SAY 21000000

Total Amount in Millions 21.000

Contractor Signature_________________________