ESTIMATION

NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA

UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.

Cost of Civil work ( Without Steel / Door / window

1 = 321181
Chowkats/ Steel Grills)

19.55% = 62791

= 383972

Cost of Fabrication, Chowkats of Doors ,

2 = 22894
Windows/ Steel Grated Door
3 Add Premium on

4 9.92% = 2271

5 = 25165

= 409137

6 Cost of Tile, Marble, Paver,Alcop Door & Window = 0

7 Minus Premium on

8 20.00% = 0
9 Total Cost OF Marble/ Paver / Tile = 0
10 Non Schedule Item = 0
6 Cost of Saintary without PIPES = 65539

7 Add Premium on 1

8 5.00% = 3277
9 Total Cost of Sanitary without pipes = 68816

10 Cost of RCC, UPVC, G.I PIPE = 28520

11 15.00% = 4278
12 Total Cost of Pipes = 32798
13 Carriage = 167481

14 Contigencey Lump Sump = 28250

15 Cost Of ElectriC = 120000

16 Total Add = 763692

17 Escalation Amount = 57086
18 Grand Total = 820778

MILLION = 0.82
SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS
SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO
NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA
UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.

Phasing of Estimated Yearl Escalation Estimated Cost

S.No Year Escalation Amount
Cost in Million Rate in Million
1 2 3 4 5 6

1 2016-17 190923 ……….. ………… 190923

2 2017-18 267292 6.50% 17374 284666

3 2018-19 305477 13.00% 39712 345189

Total 763692 57086 820778

MILLION 0.76369 0.05709 0.82078

SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS

SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO
 ESTIMATION
NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA
UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.
ITEM QTY CEMENT H. SAND SHINGLE STONE STEEL Brick Tiles Sand

1 CC 1:4:8 42 4 20 40

2 CC 1:2:4 1142 201 502 1005

3 RCC 1:2:4 0 0 0 0

4 Fabrication 0 0.00

5 CC Block 0 0 0 0

6 Brick work 1:6 (fdn) 0 0 0 0

7 Tile/Marble 0 0 0 0

8 C.P ( 1:6) 1/2" 0 0 0

9 C.P ( 1:4) 3/8" 0 0 0

10 Brick work 1:6 (G.F) 0 0 0 0

11 Sand 13779 13779

12 Topping 0 0 0 0

TOTAL 205 523 1005 40 0.00 0 0 13779

RATE 83.73 3279.08 2530.20 3441.88 3083.72 1060.39 3083.72 771.96

TOTAL 17165 17136 25425 1388 0 0 0 106368

TOTAL AMOUNT = 167481

SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS

SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO
 ESTIMATION
NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA
UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.

1 Cement LUKY Miles 129

Ist & 2nd 7.53
3rd & Sbsequent Mile 127 0.6 76.20
= 83.73

2 Hill Sand Bolhari Miles 83

Ist & 6th 771.96
7th & Sbsequent Mile 77 32.56 2507.12
= 3279.08

3 Crush PATERO Miles 60

Ist & 6th 771.96
7th & Sbsequent Mile 54 32.56 1758.24
= 2530.20

4 Stone Metal ONGAR Miles 88

Ist & 6th 771.96
7th & Sbsequent Mile 82 32.56 2669.92
= 3441.88

5 Steel % Cwt Hyderabad Miles 77

Ist & 6th 771.96
7th & Sbsequent Mile 71 32.56 2311.76
= 3083.72

7 Sand Land Source Miles 6

Ist & 4th 771.96
7th & Sbsequent Mile 0 32.56 0.00
= 771.96
8 Bricks AMRI Miles 23
Ist & 4th 617.54
7th & Sbsequent Mile 17 26.05 442.85
= 1060.39

SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS

SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO
STRICT JAMSHORO
 ESTIMATION
NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA
UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.

Excavtion in foundation of bulding,

bridges and other structure including dag
belling refilling around the structure with
1
excavated earth watering and ramming
lead upto 5 ft in ordinary soil.item no 18 b
page 4 General schedule

F1 0 x 4 x 5.00 x 4.00 x 4.00 = 0

F2 0 x 8 x 6.00 x 5.00 x 4.00 = 0
F3 1 x 2 x 7.00 x 6.00 x 4.00 = 336
= 336

O%Cft 336 x 3176.25 = 1067

Cement concrete brick or stone ballast1.5

2 inch to2 inch guage.(b) Ratio 1:4:8.
(S.I.No.4 (b) /C-4).

F1 0 x 4 x 5.00 x 4.00 x 0.50 = 0

F2 0 x 8 x 6.00 x 5.00 x 0.50 = 0
F3 1 x 2 x 7.00 x 6.00 x 0.50 = 42
= 42

%Cft 42 x 9416.28 = 3955

3 Fabrication of Miled Steel Reinforcement for Cement Concrete including cutting, bending,
laying in position, making joints and fastly including cost of binding wire (also includes \
removal of rust from bars

F1 0 x 4 x 7 x 3.50 x 1.042 = 0
F1 0 x 4 x 5 x 4.50 x 1.042 = 0
F2 0 x 8 x 8 x 4.50 x 1.042 = 0
F2 0 x 8 x 7 x 5.50 x 1.042 = 0
F3 1 x 2 x 10 x 5.50 x 1.042 = 115
F3 1 x 2 x 8 x 6.50 x 1.042 = 108

Pc 1 x 2 x 8 x 14.00 x 1.042 = 233

rings 6CC 1 x 2 x 15 x 5.00 x 0.375 = 56
= 5

PCWT 5 x 5001.70 = 22894

Reinforced cement concrete work i/c all

4
labour and material
except the cost of steel reinforcement and its labour for
bending and binding whidh will be paid separately. This rate
also includes of forms, moulds,lifting, shuttering, rendering
and finishing and finishing the exposed surface ( i/c screening,
shingle ( a ) Rc work in roof slab, beams, columns, rafts,
lintals and other structural members laid in situ or precast
laid in position. Complete in all respects ( I ) Ratio 1:2:4,
90 lbs ( S.I.No. 6 ( a ) ( i ) - P / 19 )

F1 0 x 4 x 4.00 x 3.00 x 1.25 = 0

 F2 0 x 8 x 5.00 x 4.00 x 1.25 = 0
F3 0 x 10 x 6.00 x 5.00 x 1.25 = 0
Peditstal Column 1 x 2 x 1.00 x 1.75 x 7.13 = 25
= 25

P.Cft 25 x 337.00 = 8404

Excavtion in foundation of bulding,

bridges and other structure including dag
belling refilling around the structure with
5
excavated earth watering and ramming
lead upto 5 ft in ordinary soil.item no 18 b
page 4 General schedule

L.wall 1 x 1 x 46.50 x 2.00 x 4.00 = 372

L.wall 1 x 2 x 8.00 x 2.00 x 4.00 = 128
L.wall 1 x 2 x 10.75 x 2.00 x 4.00 = 172
L.wall 1 x 2 x 14.75 x 2.00 x 4.00 = 236
L.wall 1 x 1 x 11.50 x 2.00 x 4.00 = 92
S.wall 1 x 2 x 10.00 x 2.00 x 4.00 = 160
S.wall 1 x 2 x 18.50 x 2.00 x 4.00 = 296
S.wall 1 x 2 x 3.50 x 2.00 x 4.00 = 56
S.wall 1 x 2 x 14.00 x 2.00 x 4.00 = 224
= 1736

Deduction
F1 Horzontal 0.5 x 4 x 5.00 x 2.00 x 4.00 = 80
F1 Vertical 0.5 x 4 x 4.00 x 2.00 x 4.00 = 64
F3 Horzontal 0.5 x 4 x 6.00 x 2.00 x 4.00 = 96
F3 Vertical 0.5 x 4 x 5.00 x 2.00 x 4.00 = 80
F2 Horzontal 0.5 x 8 x 6.00 x 2.00 x 4.00 = 192
F2 Vertical 0.5 x 8 x 5.00 x 2.00 x 4.00 = 160
= 672

Net Quantity 1064 x 3176.25 = 3380

Cement concrete brick or stone ballast1.5

2 inch to2 inch guage.(b) Ratio 1:4:8.
(S.I.No.4 (b) /C-4).

L.wall 1 x 1 x 46.50 x 2.00 x 0.50 = 47

L.wall 1 x 2 x 8.00 x 2.00 x 0.50 = 16
L.wall 1 x 2 x 10.75 x 2.00 x 0.50 = 22
L.wall 1 x 2 x 14.75 x 2.00 x 0.50 = 30
L.wall 1 x 1 x 11.50 x 2.00 x 0.50 = 12
S.wall 1 x 2 x 10.00 x 2.00 x 0.50 = 20
S.wall 1 x 2 x 18.50 x 2.00 x 0.50 = 37
S.wall 1 x 2 x 3.50 x 2.00 x 0.50 = 7
S.wall 1 x 2 x 14.00 x 2.00 x 0.50 = 28
= 217

Deduction
F1 Horzontal 0.5 x 4 x 5.00 x 2.00 x 0.50 = 10
F1 Vertical 0.5 x 4 x 4.00 x 2.00 x 0.50 = 8
F3 Horzontal 0.5 x 4 x 6.00 x 2.00 x 0.50 = 12
F3 Vertical 0.5 x 4 x 5.00 x 2.00 x 0.50 = 10
F2 Horzontal 0.5 x 8 x 6.00 x 2.00 x 0.50 = 24
F2 Vertical 0.5 x 8 x 5.00 x 2.00 x 0.50 = 20
= 84
 Net Quantuty 133 x 9416.28 = 12524

Erection and removal of centering for

3 reniforced or palin cement concrete works
of partial wood 2nd class ( b) Vertical

L.wall 1 x 2 x 1 x 46.50 x 7.125 = 663

L.wall 1 x 2 x 2 x 8.00 x 7.125 = 228
L.wall 1 x 2 x 2 x 10.75 x 7.125 = 306
L.wall 1 x 2 x 2 x 14.75 x 7.125 = 420
L.wall 1 x 2 x 1 x 11.50 x 7.125 = 164
S.wall 1 x 2 x 2 x 10.00 x 7.125 = 285
S.wall 1 x 2 x 2 x 18.50 x 7.125 = 527
S.wall 1 x 2 x 2 x 3.50 x 7.125 = 100
S.wall 1 x 2 x 2 x 14.00 x 7.125 = 399
= 3092

Deduction
F1 Horzontal 2 x 0.5 x 4 x 5.00 x 1.250 = 25
F1 Vertical 2 x 0.5 x 4 x 4.00 x 1.250 = 20
F3 Horzontal 2 x 0.5 x 4 x 6.00 x 1.250 = 30
F3 Vertical 2 x 0.5 x 4 x 5.00 x 1.250 = 25
F2 Horzontal 2 x 0.5 x 8 x 6.00 x 1.250 = 60
F2 Vertical 2 x 0.5 x 8 x 5.00 x 1.250 = 50
Pc 1 x 2 x 24 x 1.0 x 7.125 = 342
Pc 1 x 2 x 24 x 1.75 x 7.125 = 599
= 1151

Net Quantity 3092 - 1151 = 1942

%Sft 1942 x 3127.41 = 60726

Cement concrete plain including placing ,

compacting finishing and curing complete
4
including screening and washing of stone
aggregate without shuttering ratio 1:2:4

L.wall 1 x 1 x 46.50 x 1.00 x 7.125 = 331

L.wall 1 x 2 x 8.00 x 1.00 x 7.125 = 114
L.wall 1 x 2 x 10.75 x 1.00 x 7.125 = 153
L.wall 1 x 2 x 14.75 x 1.00 x 7.125 = 210
L.wall 1 x 1 x 11.50 x 1.00 x 7.125 = 82
S.wall 1 x 2 x 10.00 x 1.00 x 7.125 = 143
S.wall 1 x 2 x 18.50 x 1.00 x 7.125 = 264
S.wall 1 x 2 x 3.50 x 1.00 x 7.125 = 50
S.wall 1 x 2 x 14.00 x 1.00 x 7.125 = 200
= 1546

Deduction
F1 Horzontal 0.5 x 4 x 5.00 x 1.00 x 1.250 = 13
F1 Vertical 0.5 x 4 x 4.00 x 1.00 x 1.250 = 10
F3 Horzontal 0.5 x 4 x 6.00 x 1.00 x 1.250 = 15
F3 Vertical 0.5 x 4 x 5.00 x 1.00 x 1.250 = 13
F2 Horzontal 0.5 x 8 x 6.00 x 1.00 x 1.250 = 30
F2 Vertical 0.5 x 8 x 5.00 x 1.00 x 1.250 = 25
 Pc 1 x 24 x 1.0 x 1.75 x 7.125 = 299
= 404

Net Quantity 1546 - 404 = 1142

%Cft 1142 x 14429.25 = 164764

Filling watering and ramming earth in

5 floors with surplus earth from foundation
lead upto one chain and lift upto 5ft

Qty item no 1 1 x 1 x 336 x 2 / 3 = 224

224 x 1512.50 = 339

6 Filling ,wateringand ramming earth under floor with new earth (excavated from outside)
lead upto one chain and lift upto 5ft .
item no 22 page 4 chapter 1 General schedule

Inside Bed 1 x 1 x 18.00 x 9.00 x 7.13 = 1154

1 x 2 x 12.00 x 10.00 x 7.13 = 1710
1 x 2 x 10.00 x 12.00 x 7.13 = 1710
1 x 2 x 14.00 x 12.00 x 7.13 = 2394
1 x 2 x 14.00 x 10.00 x 7.13 = 1995
Bath 1 x 4 x 4.75 x 5.25 x 7.13 = 711
Verandah ( Corridoor) 1 x 1 x 28.75 x 10.00 x 7.13 = 2048
= 11722

11722 x 3630.00 = 42552

Supplying and filling sand under floors

7
and plugging in walls.(S.I.NO.29/C-5)

Inside Bed 1 x 1 x 18.00 x 9.00 x 1.25 = 203

1 x 2 x 12.00 x 10.00 x 1.25 = 300
1 x 2 x 10.00 x 12.00 x 1.25 = 300
1 x 2 x 14.00 x 12.00 x 1.25 = 420
1 x 2 x 14.00 x 10.00 x 1.25 = 350
Bath 1 x 4 x 4.75 x 5.25 x 1.25 = 125
Verandah ( Corridoor) 1 x 1 x 28.75 x 10.00 x 1.25 = 359
= 2057

2057 x 1141.25 = 23471

= 344075

Reinforced cement concrete work i/c all

8
labour and material
except the cost of steel reinforcement and its labour for
bending and binding whidh will be paid separately. This rate
also includes of forms, moulds,lifting, shuttering, rendering
and finishing and finishing the exposed surface ( i/c screening,
shingle ( a ) Rc work in roof slab, beams, columns, rafts,
lintals and other structural members laid in situ or precast
laid in position. Complete in all respects ( I ) Ratio 1:2:4,
90 lbs ( S.I.No. 6 ( a ) ( i ) - P / 19 )

F1 1 x 22 x 5.50 x 4.50 x 1.25 = 681

P.C ( Pedistal Column) 1 x 22 x 1.00 x 1.75 x 4.0 = 154

Super Column 1 x 22 x 1.00 x 1.50 x 4.0 = 132

Plinth Beam
OUT side walls
Horziontal
L.wall 1 x 1 x 45.00 x 1.0 x 2.0 = 90
L.wall 1 x 2 x 8.75 x 1.0 x 2.0 = 35
L.wall 1 x 2 x 10.75 x 1.0 x 2.0 = 43
L.wall 1 x 2 x 14.75 x 1.0 x 2.0 = 59
L.wall 1 x 1 x 11.50 x 1.0 x 2.0 = 23
Vertical
S.wall 1 x 2 x 10.00 x 1.0 x 2.0 = 40
1 x 2 x 18.00 x 1.0 x 2.0 = 72
1 x 2 x 4.00 x 1.0 x 2.0 = 16
1 x 2 x 5.25 x 1.0 x 2.0 = 21
Inside walls
L.wall 1 x 1 x 43.50 x 1.0 x 2.0 = 87
L.wall 1 x 1 x 61.00 x 1.0 x 2.0 = 122
S.wall 1 x 2 x 9.00 x 1.0 x 2.0 = 36
S.wall 1 x 4 x 12.00 x 1.0 x 2.0 = 96
S.wall 1 x 4 x 5.25 x 1.0 x 2.0 = 42
S.wall 1 x 2 x 10.00 x 1.0 x 2.0 = 40

Lintel Door 1 x 5 x 5.50 x 0.75 x 1.0 = 21

Lintel Window 1 x 15 x 7.00 x 0.75 x 1.0 = 79

Roof Beam
OUT side walls
Horziontal
L.wall 1 x 1 x 45.00 x 0.75 x 2.0 = 68
L.wall 1 x 2 x 8.75 x 0.75 x 2.0 = 26
L.wall 1 x 2 x 10.75 x 0.75 x 2.0 = 32
L.wall 1 x 2 x 14.75 x 0.75 x 2.0 = 44
L.wall 1 x 1 x 11.50 x 0.75 x 2.0 = 17
Vertical
S.wall 1 x 2 x 10.00 x 0.75 x 2.0 = 30
1 x 2 x 18.00 x 0.75 x 2.0 = 54
1 x 2 x 4.00 x 0.75 x 2.0 = 12
1 x 2 x 5.25 x 0.75 x 2.0 = 16
Inside walls
L.wall 1 x 1 x 43.50 x 0.75 x 2.0 = 65
L.wall 1 x 1 x 61.00 x 0.75 x 2.0 = 92
S.wall 1 x 2 x 9.00 x 0.75 x 2.0 = 27
S.wall 1 x 4 x 12.00 x 0.75 x 2.0 = 72
S.wall 1 x 4 x 5.25 x 0.75 x 2.0 = 32
S.wall 1 x 2 x 10.00 x 0.75 x 2.0 = 30
Stair Steps 0.5 x 28 x 4.00 x 1.00 x 0.5 = 28
Landing 1 x 2 x 10.00 x 4.00 x 0.5 = 40
Tower Beam L.wall 1 x 2 x 11.50 x 0.75 x 2.0 = 35
S.wall 1 x 2 x 16.00 x 0.75 x 2.0 = 48
Slab with chajja
1 x 1 x 48.00 x 12.25 x 0.5 = 294
1 x 1 x 65.50 x 13.50 x 0.5 = 442
1 x 1 x 65.50 x 12.25 x 0.5 = 401
1 x 1 x 14.50 x 7.50 x 0.5 = 54
Towe Slab 1 x 1 x 11.50 x 16.75 x 0.5 = 96

Under Ground Tank

Bottom Slab 1 x 1 x 12.00 x 14.00 x 1.0 = 168
L.walls 1 x 2 x 12.00 x 1.00 x 6.0 = 144
 S.walls 1 x 2 x 12.00 x 1.00 x 6.0 = 144
Top Slab 1 x 1 x 12.00 x 14.00 x 0.5 = 84
1 x 1 x 11.50 x 16.75 x 0.5 = 96
1 x 1 x 11.50 x 16.75 x 0.5 = 96
Over Head Tank
OHWT Column 1 x 4 x 0.75 x 1.00 x 3.0 = 9
Bottom Slab 1 x 1 x 11.50 x 17.50 x 1.0 = 201
L.walls 1 x 2 x 11.50 x 1.00 x 3.5 = 81
S.walls 1 x 2 x 16.00 x 1.00 x 3.5 = 112
Top Slab 1 x 1 x 11.50 x 17.50 x 0.5 = 101
= 5179

P.Cft 0 x 337.00 = 0

9 Fabrication of Miled Steel Reinforcement for Cement Concrete including cutting, bending,
laying in position, making joints and fastly including cost of binding wire (also includes \
removal of rust from bars

Qty same as item no 8

1 x 1 x 0 x 6.00 / 112.00 = 0

PCWT 0 x 5001.70 = 0

10 Pacca Brick work in foudation and plinth in

cement sand mortar in 1:4
item no 4 C page 20 General schedule

Main Hole ( L.wall) 1 x 10 x 4.50 x 0.75 x 2.00 = 68

Main Hole ( S.wall) 1 x 10 x 3.00 x 0.75 x 2.00 = 45
= 113

%Cft 0 x 12501.41 = 0

11 Pacca Brick work in ground floor in

cement sand mortar in 1:4
item no 5 C page 21 General schedule

Horziontal
L.wall 1 x 1 x 45.00 x 0.75 x 10.0 = 338
L.wall 1 x 2 x 8.75 x 0.75 x 10.0 = 131
L.wall 1 x 2 x 10.75 x 0.75 x 10.0 = 161
L.wall 1 x 2 x 14.75 x 0.75 x 10.0 = 221
L.wall 1 x 1 x 11.50 x 0.75 x 10.0 = 86
Vertical
S.wall 1 x 2 x 10.00 x 0.75 x 10.0 = 150
1 x 2 x 18.00 x 0.75 x 10.0 = 270
1 x 2 x 4.00 x 0.75 x 10.0 = 60
1 x 2 x 5.25 x 0.75 x 10.0 = 79
Inside walls
L.wall 1 x 1 x 43.50 x 0.75 x 10.0 = 326
L.wall 1 x 1 x 61.00 x 0.75 x 10.0 = 458
S.wall 1 x 2 x 9.00 x 0.75 x 10.0 = 135
S.wall 1 x 4 x 12.00 x 0.75 x 10.0 = 360
S.wall 1 x 4 x 5.25 x 0.75 x 10.0 = 158
S.wall 1 x 2 x 10.00 x 0.75 x 10.0 = 150
Tower Beam L.wall 1 x 2 x 11.50 x 0.75 x 10.0 = 173
S.wall 1 x 2 x 16.00 x 0.75 x 10.0 = 240
= 3495

DEDUCTION
 Door 1 x 10 x 3.50 x 0.75 x 7.00 = 184
Door ( Bath) 1 x 4 x 2.50 x 0.75 x 7.00 = 53
Window 1 x 18 x 4.00 x 0.75 x 5.00 = 270
Column 1 x 22 x 1.00 x 0.75 x 10.00 = 165
= 671

Net Quantity 3495 - 671 = 2824

%Cft 0 x 13227.41 = 0

12 Providing and laying 1:3:6 cement concrete solid block masonary wall Above 6" in thickness
set in 1:6 cement sand mortar in ground floor super structure including raking
out joints and curring etc complete.

Main Hole ( L.wall) 1 x 4 x 4.50 x 0.75 x 2.00 = 27

Main Hole ( S.wall) 1 x 4 x 3.00 x 0.75 x 2.00 = 18
= 45

0 x 14621.44 = 0

13 Providing and fixing Galvanized iron frames/chowkats of size 7" x 2" or 4.5" x 3" for doors using 20 guage
G.I sheet including welded hinges and fixing at site with necessary hold fasts, filling with cement sand
slurry of ration 1:6 and repairing the jams. The cost also include all carriage, tools and plants used in making
and fixing (S.I.NO.29/C-17).

Door 1 x 10 + 7.0 + 3.50 + 7.0 = 175

Door 1 x 4 + 7.0 + 2.50 + 7.0 = 66
= 241

PCft 0 x 228.90 = 0

14 Providing and fixing Galvanized iron frames/chowkats of size 7" x 2" or 4.5" x 3" for windows using 20 guage
G.I sheet including welded hinges and fixing at site with necessary hold fasts, filling with cement sand
slurry of ration 1:6 and repairing the jams. The cost also include all carriage, tools and plants used in making
and fixing (S.I.NO.28/C-17).

Window 18 x 4.00 + 4.00 + 5.00 + 5.00 = 324

= 324

PCft 0 x 240.50 = 0

15 First class deodar wood rought, joinry in doors and windows etc fixed in position including chowkats,
hold fasts, hinges, iron tower bolts, chowks, cleates, handles and cords with hookd etc. Deodar panelled
or panelled and glazed or fully glazed, (b) 1.75" thick (S.I.NO.7(b)/C-10).

Door 1 x 10 x 3.5 x 1 x 7.0 = 245

Door 1 x 4 x 2.5 x 1 x 7.0 = 70
Window 1 x 18 x 4.0 x 1 x 5.0 = 360
= 675

P.Sft 0 x 902.93 = 0
16 Provinding and fixing iron/ steel grill using solid square bars of size 1/2" x 1/2" placed at 4" center to
center and frame of flat iron 3/4" x 1/4" including circle shape at 1-0 a part equivalent fitted with screws
or pins including painting 3 coats with first coat of red oxide paint etc (S.I.NO.30/C-17).

Windows 1 x 1 x 18 x 4.0 x 5.0 = 360

= 360
PSft 0 x 231.60 = 0

17 Provinding and fixing iron/ steel grill door with angle iron frame of 1-1/2" x1- 1/2"x1/4 inch
flat iron 3/4" x 1/4" with approved design and locking arrengment embeded in masonary
as per instruction of engineer incharge . Item 31 page 94

Door Grill 1 x 1 x 2 x 4.0 x 7.0 = 56

%P.Sft 0 x 231.60 = 0

18 Cement plaster 1:6 upto 20 height (b) 1/2" (S.I.No.13(b)/C-19)

L.wall 1 x 2 x 2 x 12.00 x 12.0 = 576

S.wall 1 x 2 x 2 x 10.00 x 12.0 = 480
L.wall 1 x 1 x 2 x 18.00 x 12.0 = 432
S.wall 1 x 1 x 2 x 9.00 x 12.0 = 216
L.wall 1 x 2 x 2 x 14.00 x 12.0 = 672
S.wall 1 x 2 x 2 x 12.00 x 12.0 = 576
L.wall 1 x 2 x 2 x 10.00 x 12.0 = 480
S.wall 1 x 2 x 2 x 12.00 x 12.0 = 576
L.wall 1 x 2 x 2 x 14.00 x 12.0 = 672
S.wall 1 x 2 x 2 x 10.00 x 12.0 = 480
L.wall ( Bath) 1 x 4 x 2 x 4.75 x 12.0 = 456
S.wall ( Bath) 1 x 4 x 2 x 5.25 x 12.0 = 504
L.wall Verandah 1 x 1 x 1 x 10.00 x 12.0 = 120
S.wall Verandah 1 x 1 x 2 x 25.25 x 12.0 = 606
L.wall Out Side 1 x 1 x 1 x 45.00 x 12.0 = 540
L.wall Out Side 1 x 1 x 2 x 8.75 x 12.0 = 210
L.wall Out Side 1 x 1 x 2 x 10.75 x 12.0 = 258
L.wall Out Side 1 x 1 x 2 x 14.75 x 12.0 = 354
L.wall Out Side 1 x 1 x 1 x 11.50 x 12.0 = 138
S.wall Out Side 1 x 1 x 2 x 10.00 x 12.0 = 240
S.wall Out Side 1 x 1 x 2 x 18.00 x 12.0 = 432
S.wall Out Side 1 x 1 x 2 x 4.75 x 12.0 = 114
S.wall Out Side 1 x 1 x 2 x 5.25 x 12.0 = 126
Tower L.wall Out Side 1 x 1 x 2 x 11.50 x 12.0 = 276
Tower S.wall Out Side 1 x 1 x 2 x 15.00 x 12.0 = 360
= 9894
DEDUCTION
Door 1 x 10 x 3.50 x 1 x 7.00 = 245
Window 1 x 18 x 4.00 x 1 x 5.00 = 360
Door 1 x 4 x 1.00 x 1 x 10.00 = 40
= 645

Net quantity 0 - 645 = -645

%Sft 0 x 2206.60 = 0

19 Cement plaster 1:4 upto 20 height (a) 3/8" thick (S.I.No.11(a)/C-9)

 Same Quantity Item no 9 = 0

%Sft 0 x 2197.52 = 0

20 Providing and laying topping cement concrete 1:2:4 including surface finishing and dividing into panels
© 2" thick (S.I.No.16©/C-8

Slab with chajja

1 x 1 x 48.00 x 12.25 x 1 = 588
1 x 1 x 65.50 x 13.50 x 1 = 884
1 x 1 x 65.50 x 12.25 x 1 = 802
1 x 1 x 14.50 x 7.50 x 1 = 109
Towe Slab 1 x 1 x 11.50 x 16.75 x 1 = 193
= 2576

%Sft 0 x 3275.50 = 0

21 Providing and laying tiles glazed 6" x 6" x 1/4'' on floor or wall facing requires pattern of
styles specification jointed in white cement and pigment over base of 1:2 gray cement mortar 3/4" thick
including washing and filling of joints with slurry of white cement and pigment in desired shape with finishing
cleaning and cost of wax polish etc complete including cutting tiles the proper profile (S.I.No.61/C-8)

Bath 1 x 1 x 1 x 4.8 x 5.3 = 25

= 25

%Sft 0 x 30509.77 = 0

22 Laying white marble flooring fine dressesd on the surface winding set 1:2
in lime mortar 1:2 including rubbing and polishing of the joints.
3/4 inch( Marble)

1 x 2 x 1 x 16.00 x 18.00 = 576

1 x 2 x 1 x 14.00 x 18.00 = 504
1 x 1 x 1 x 8.00 x 18.75 = 150
1 x 1 x 1 x 18.00 x 28.00 = 504
= 1734

%PSft 0 x 425.61 = 0

23 Providing and laying floor of Verona marble tiles of size 12" x 24" x 1" fine dressed
on the surface without winding set in white cement laid over 3/4 " thick bed of 1:2
cement morter setting the tiles with grey cement slurry of white cement slurry
and washing the tiles with slurry of white cement and pigment to match the colour
of tiles including curing , grinding , rubbing and chemical polishing etc including cutting
tiles to proper profile
R.A.A

Room 1 x 1 x 18.00 x 9.00 x 1 = 162

= 162

%PSft 0.00 x 420.64 = 0

24 Primary coat of chalk under distemper (S.I.No.23/C-9).

 1 x 1 x 15.00 x 4.00 x 1 = 60

%Sft 0 x 442.75 = 0

25 Distempering C-3 Coats (S.I.No. 24© / C-9) = 0

Qty same as item no( 23)

0 x 1079.65 = 0
%Sft
=

26 Painting new surface © preparing surface and painting of doors and windows any type including
edges (I and II) 3 coats (S.I.No.5© /I and II / C-11).

0 x 2 0

0.00 x 2116.41 = 0

= 688150

SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS

SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO
)
 ESTIMATION
NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA
UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.

PART B

1 Providing & fixing squating type white Glazed Earthenware W.C Pan
with including the cost of flushing cisteran with internal fitting and flush pipe with
bend and making requisite number of holes in walls, plinth and floor for pipe connections and
making good in cement concrete. 1:2:4 .
(B) (i) W.C of not less than 19" clear opening between
flushing rims and three gallons flushing tank with 4" dia C.I trap & C.I thumble .
item no 1 ( B) (i) page 1 Chapter Sanitary fittings

Nos 4 4802.60 Each = 19210

2 Providing and fixing 24" x 18" lavatory basin in white glazed earthenware complete with
and including cost of W.I or C.I cantelever (6") built into walls, painted white into 2 coats after
primary coat of red lead paint, a pair of half inch dia rubber plug chrome plated
brass chain, 1-1/4 inch dia brass waist approved pattern, 1.5" inch dia malloable iron
or brass unions and making requisite number of holes
in walls, plainth and floor for pipe connection and making good in cement and concrete 1:2:4
Foreign or equivalent.
item no 10 page 3 chapter sanitary fittings

Nos 4 4928.00 Each = 19712

3 Add extra labour for providing and fixing earthenware pedestral white or colored glazed
Foreign or equivalent.
item no 11 page 3 chapter sanitary fittings

Nos 2 2533.47 Each = 5067

4 Supplying and fixing in postion brass bib cocks.

item no 1 ((i) & ( II) ) chapter 6 page 16

( B)

1/2 inch dia brass bib cock , standard pattern

Nos 6 337.92 Each = 2028

( B)
3/4 inch dia brass bib cock , standard pattern
 Nos 6 348.92 Each = 2094

5 Supplying and fixing concealed stop cock of superior quality with C.P head 1/2" dia.
item no 11 ( a ) chapter 6 page 18

Nos 5 478.28 Each = 2391

6 Provinding and fixing Handle Valves (China) .

item no 5 ( a ) chapter 6 page 17

1/2 inch dia 5 200.42 Each = 1002

3/4 inch dia 6 271.92 Each = 1632
1 inch dia 8 365.42 Each = 2923

7 Providing G.I Pipes, specials and clamps etc including fixing, cutting and fitting complete with
and including cost of breaking through walls and roof, making good etc. painting 2 coats after
cleaning the pipes etc with white zink paint with pigment to match the colour of the building and
testing with water to pressure head of 200 ft and handling
item no 1 page 12 chapter 4 ( WATER SERVICES INTERNAL)

1/2 inch pipe 20 73.21 Each = 1464

3/4 inch pipe 25 95.79 Each = 2395
1 inch pipe 5 128.55 Each = 643

8 Add extra labour for concealed G.I Pipe and fitting including making recess in the wall
for pipes and making good in cement concrete etc complete.
item no 2 page 12 chapter 4 ( WATER SERVICES INTERNAL)

1/2 inch pipe 20 7.82 Each = 156

3/4 inch pipe 25 8.45 Each = 211
1 inch pipe 5 9.96 Each = 50

9 Providing G.I Pipes, specials and clamps etc including fixing, cutting and fitting complete with
and including cost of breaking through walls and roof, making good etc. painting 2 coats after
cleaning the pipes etc with white zink paint with pigment to match the colour of the building and
testing with water to pressure head of 200 ft and handling
item no 1 page 14 chapter ( WATER SERVICES EXTERNAL)

1/2 inch pipe 25 64.88 Each = 1622

3/4 inch pipe 30 86.36 Each = 2591
1 inch pipe 3 116.20 Each = 349

PART B = 65539
 PART C

10 Providing RCC Pipes & collars of class C and fixing in trench including
cutting & fitting and jointing with maxphalt compostion and cement
1:1 including testing with water to headof 45 meter or i50 C class
item no 37 PHSI d page 37

9 inch dia 10 194.00 PRft 1940

12 inch dia 15 330.00 PRft 4950

11 Providing Laying UPVC presure pipes of Class D ( equivalent make ) fixing in trench i/c cutting, fitting
and jointing with Z joint with one rubber i/c testing with water to a head 122 meter or 400 ft
item 3 (i) page 23 chapter finished item Public health

6 inch dia 4 486.00 PRft 1944

8 inch dia 8 742.00 PRft 5936
10 inch dia 10 1375.00 PRft 13750

TOTAL PART C = 28520

SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS

SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO
ESTIMATION
NAME OF WORK : CONSTRUCTION OF DISPENSARY @ VILLAGE BACCHA
UC AMRI TALUKA MANJHAND DISTRICT JAMSHORO.

11 x 10 11 x 10

10 ft wide
12 x 10.67 7 x 10.67 7 x 10.67 12 x 10.67
7x5 7x5

11 x 10 11 x 10

SUB ENGINEER BUILDINGS ASSISTANT ENGINEER BUILDINGS

SUB DIVISION KOTRI DISTRICT JAMSHORO SUB DIVISION KOTRI DISTRICT JAMSHORO