THE NEST RESIDENCY

JEDDAH TOWN, ISLAMABAD

Abstract of Cost

S# Detail Quantity Unit Rate Amount Remarks

A) Lower Ground Floor

1 Excavation 112,608 Cft 15 1,689,120

2 Back Filling 81,248 Cft 13 1,056,224
3 P.C.C Under Raft 4,600 Cft 235 1,081,000
4 Water Proofing 16,000 Cft 80 1,280,000
5 Raft Steel 70 Ton 250000 17,500,000
6 Raft Concrete 25,806 Cft 350 9,032,100
7 Retaining Wall Steel 6 Ton 250000 1,375,000
8 Retaining Wall Concrete 3,600 Cft 350 1,260,000
9 Column Steel 9 Ton 250000 2,125,000
10 Column Concrete 935 Cft 350 327,250
11 Beams Steel 13 Ton 250000 3,125,000
12 Beams Concrete 2,035 Cft 350 712,250
13 Slab Steel 17 Ton 250000 4,250,000
14 Slab Concrete 5,247 Cft 350 1,836,450
15 Shear Wall Steel 1 Ton 250000 250,000
14 Shear Wall Concrete 150 Cft 350 52,500
Cost per Sft (Material Only) 5,300

B) Typical Floors (Ground to 3rd)

1 Column Steel 8 Ton 250000 1,875,000

2 Column Concrete 915 Cft 350 320,250
3 Beams Steel 11 Ton 250000 2,750,000
4 Beams Concrete 1,877 Cft 350 656,950
5 Slab Steel 13 Ton 250000 3,125,000
6 Slab Concrete 3,956 Cft 350 1,384,600
7 Shear Wall Steel 1 Ton 250000 125,000
8 Shear Wall Concrete 150 Cft 350 52,500
Cost per Sft each floor (Material Only) 1,650

C) Typical Floors (4th to 5th)

1 Column Steel 7 Ton 250000 1,800,000

2 Column Concrete 877 Cft 350 306,950

3 Beams Steel 11 Ton 250000 2,750,000

4 Beams Concrete 1,877 Cft 350 656,950

5 Slab Steel 13 Ton 250000 3,250,000

6 Slab Concrete 3,956 Cft 350 1,384,600

7 Shear Wall Steel 1 Ton 250000 125,000

8 Shear Wall Concrete 150 Cft 350 52,500

Cost per Sft each floor (Material Only) 1,600
D) 6th Floor

1 Column Steel 6 Ton 250000 1,600,000

2 Column Concrete 789 Cft 350 276,150

3 Beams Steel 16 Ton 250000 4,000,000

4 Beams Concrete 2,200 Cft 350 770,000

5 Slab Steel 10 Ton 250000 2,500,000

6 Slab Concrete 3,043 Cft 350 1,065,050

7 Shear Wall Steel 1 Ton 250000 125,000

8 Shear Wall Concrete 150 Cft 350 52,500

Cost per Sft each floor (Material Only) 2,100