Page 1

(ABSTRACT SHEET)
Name of Work: A.D.P # 06, Construction of Circuit House@ Kotri Taluka Kotri, District Jamshoro (First Floor)
(Revenue Component Furniture Fixtures & Electrical Appliances).

S.# Description of item. QTY Rate Unit AMOUNT

Non-Schedule Items.
1 Sofa Set Seven seater wooden frame seat and back cushion with Ist:
Quality Foam covered with best quality cloth.

Total 1 Sets 200000.00 P.Set 200000 200000

(L.Q.R)
2 Centre Table i/c 2 side Tables wooden with best quality matt polish
finished.
Total 1 Nos 60000.00 Each 60000
(L.Q.R)
3 Dinning Unit i/c Dining base with Glass top size 8'x4' 12mm thick
imported with ( 8+2 ) Nos: chair wooden seat cushion with best quality
matt polish finished.

Total 1 Set 250000.00 P.Set 250000

(L.Q.R)
4 Sofa Set five seater full cushion with Ist: Quality Foam covered with best
quality Rxine i/c 1 Centre Table and two side tables wooden with best
quality matt polish finished
Total 5 Sets 100000.00 P.Set 500000 500000
(L.Q.R)
5 Sofa Set two seater wooden frame set and back cushion with Ist: Quality
Foam covered with best quality cloth.

Total 1 Sets 45000.00 P.Set 45000

(L.Q.R)
6 Centre Table wooden with best quality matt polish finished

Total 2 Set 40000.00 P.Set 80000 80000

(L.Q.R)
7 Chairs wooden seat cushion with best quality matt polish finished.
 Page 2

S.# Description of item. QTY Rate Unit AMOUNT

Total 12 Nos: 30000.00 Each 360000 30000
(L.Q.R)
8 Console Table with Mirror frame carving sold shesham wood with best
quality matt polish finished.
Total 1 No: 80000.00 Each 80000
(L.Q.R)
9 Chairs 02 Nos: with Console wood seat & Back cushion with best quality.

Total 1 Set 80000.00 P.Set 80000

(L.Q.R)
10 LED ( 60 Inches) Unit size 7'x2'x1.5' all made shesham veneer board and
wood with best quality matt finished.

Total 2 No: 250000.00 Each 500000

(L.Q.R)
11 LED Unit size 7'x2'x1.5' all made shesham veneer board and wood with
best quality matt finished.

Total 1 No: 200000.00 Each 200000 200000

(L.Q.R)
12 Single bed size 3.50'x6.50' 02 Nos: new Design with 6" inch moster moulty
foam, side table 01 No: i/c dressing table 01 No: matching of single bed
with best quality matt polish finished.
Total 1 Sets 150000.00 P.Set 150000
(L.Q.R)
13 Bed Room chairs seat and back cushion 02 Nos: with coffee table 01 No:
wooden with matt polish finished.

Total 2 Sets 35000.00 P.Set 70000 70000

(L.Q.R)
14 Double bed size 6.0'x6.50', high back light carving with two bed side
Tables Ist : Quality mattress alongwith dressing table, all made of soIid
sheshum wood carving with matt polish finished.

Total 3 Sets 200000.00 P.Set 600000 600000

(L.Q.R)
15 Curtains size 9'x9' double cloth best quality, stitching, with complete
fitting.
 Page 3

S.# Description of item. QTY Rate Unit AMOUNT

Total 4 Nos 45000.00 Each 180000 180000
(L.Q.R)
16 Curtains size 5'x8' double cloth best quality, stitching, with complete
fitting.
Total 1 No 40000.00 Each 40000
(L.Q.R)
17 Curtains size 4'x8' double cloth/fancy type best quality, stitching, with
complete fitting.
Total 6 No 35000.00 Each 210000
(L.Q.R)
18 Curtains size 5'x6.50' double cloth best quality, stitching, with complete
fitting.

Total 12 No 30000.00 Each 360000

(L.Q.R)
19 Curtains size 4'x6.50' double cloth best quality, stitching, with complete
fitting.

Total 6 No 25000.00 Each 150000

(L.Q.R)
20 Floor standing 4-Ton air conditioner with installation etc complete.
(Haier HPU-48CJ03-PID99973)
Total 1 No 200000.00 Each 200000 200000
(L.Q.R)
21 Gree G10 Inverter 1.50 Ton Air Conditioner with installation etc
complete.
3 No 150000.00 Each 450000 450000
(L.Q.R)
TOTAL 4765000 2510000

Add 3.40% GST Tax on All item TOTAL 162010

Add Lum Sum Contigency TOTAL 72990

 Page 4

S.# Description of item. QTY Rate Unit AMOUNT

Grand Total Ra 5000000

Ra 5.000
(Million)

SUB-ENGINEER ASSISTANT ENGINEER

BUILDINGS SUB-DIVISION
KOTRI /T.B KHAN

EXECUTIVE ENGINEER
BUILDINGS DIVISION
JAMSHORO
 (GENERAL ABSTRACT)
Name of Work: ESTIMATE FOR THE WORK OF CONSTRUCTION OF GUARD
ROOM & RAISING OF COMPOUND WALL I/C EXTERNAL
DEVELOPMENT OF D.C.HOUSE BADIN (SUPPLY FURNITURE
& FIXTURE FOR D.C. HOUSE ) (PSDP No: 176, 2012-2013) .
S.# Qty: Item of Work Total Amount.

A. Part -A - Building Shedule Item #REF!

Add 20 % Above Except Item No.16. #VALUE!

Add Cartage #REF!

Add: 1% Contigency #REF!

#REF! Add Difference cost of Cement

Bags 205.00 #REF!

#REF! Add Difference cost of Bricks

Nos: 3800.00 #REF!

#REF! Add Difference cost of Steel.

Nos: 32000.00 #REF!

34.20 Add Difference cost of Wood.

Nos: 3600.00 123120

Total Part -A - Building Shedule Item #REF!

E. Part-E-Non-Shedule Item. 2399700

Total Part -E -Non-Shedule Item 2399700

G-Total #REF!

Say Rs:- 4298600

Sub-Engineer. ASSISTANT ENGINEER

BUILDINGS SUB-DIVISION
MATLI

ENGINEER ENGINEER
BUILDINGS DIVISION
BADIN
 Page 1

(ABSTRACT SHEET)
Name of Work: ESTIMATE FOR THE WORK OF SUPPLY FURNITURE & FIXTURE FOR D.C. HOUSE
BADIN ( (PSDP No:176, 2012-2013) .

S.# Description of item. QTY Rate Unit AMOUNT

Non-Schedule Items.
1 Sofa Set Seven seater wooden frame seat and back cushion with Ist: Quality
Foam covered with best quality cloth.

Total 2 Sets 154000.00 P.Set 308000

(L.Q.R)
2 Centre Table i/c 2 side Tables wooden with best quality matt polish finished.

Total 2 Nos 49000.00 Each 98000

(L.Q.R)
3 Dinning Unit i/c Dining base with Glass top size 8'x4' 12mm thick imported
with ( 8+2 ) Nos: chair wooden seat cushion with best quality matt polish
finished.

Total 1 Set 366800.00 P.Set 366800

(L.Q.R)
4 Sofa Set five seater full cushion with Ist: Quality Foam covered with best
quality Rxine i/c 1 Centre Table and two side tables wooden with best quality
matt polish finished
Total 2 Sets 87200.00 P.Set 174400
(L.Q.R)
5 Sofa Set two seater wooden frame set and back cushion with Ist: Quality Foam
covered with best quality cloth.

Total 2 Sets 27300.00 P.Set 54600

(L.Q.R)
6 Centre Table wooden with best quality matt polish finished

Total 1 Set 27300.00 P.Set 27300

(L.Q.R)
7 Chairs wooden seat cushion with best quality matt polish finished.

Total 2 Nos: 22000.00 Each 44000

(L.Q.R)
8 Round Dinning Table ( 6 Persons ) with six chairs best quality matt polish
finished.

Total 1 Set 137500.00 P.Set 137500

(L.Q.R)
9 Console Table with Mirror frame carving sold shesham wood with best
quality matt polish finished.

Total 1 No: 66000.00 Each 66000

(L.Q.R)
10 Chairs 02 Nos: with Console wood seat & Back cushion with best quality.

Total 1 Set 65700.00 P.Set 65700

(L.Q.R)
11 LCD Unit size 7'x2'x1.5' all made shesham veneer board and wood with best
quality matt finished.

Total 1 No: 44000.00 Each 44000

(L.Q.R)
 Page 2

S.# Description of item. QTY Rate Unit AMOUNT

12 Single bed size 3.50'x6.50' 02 Nos: new Design with 6" inch moster moulty
foam, side table 01 No: i/c dressing table 01 No: matching of single bed with
best quality matt polish finished.

Total 3 Sets 98200.00 P.Set 294600

(L.Q.R)
13 Bed Room chairs seat and back cushion 02 Nos: with coffee table 01 No:
wooden with matt polish finished.

Total 3 Sets 30800.00 P.Set 92400

(L.Q.R)
14 Double bed size 6.0'x6.50', high back light carving with two bed side Tables
Ist : Quality mattress alongwith dressing table, all made of sold sheshum wood
carving with matt polish finished.

Total 1 Sets 184000.00 P.Set 184000

(L.Q.R)
15 Curtains size 9'x9' double cloth best quality, stitching, with complete fitting.

Total 3 Nos 33000.00 Each 99000

(L.Q.R)
16 Curtains size 9'x7' double cloth best quality, stitching, with complete fitting.

Total 9 Nos 27500.00 Each 247500

(L.Q.R)
17 Curtains size 11'x9' double cloth best quality, stitching, with complete fitting.

Total 1 No 54700.00 Each 54700

(L.Q.R)
18 Curtains size 6'x8' double cloth best quality, stitching, with complete fitting.

Total 1 No 21700.00 Each 21700

(L.Q.R)
19 Curtains size 5'x6.50' double cloth best quality, stitching, with complete fitting.

Total 1 No 19500.00 Each 19500

(L.Q.R)
TOTAL 2399700

SUB-ENGINEER ASSISTANT ENGINEER

BUILDINGS SUB-DIVISION
BADIN

EXECUTIVE ENGINEER
BUILDINGS DIVISION
BADIN
 FACE SHEET

WORKS AND SERVICES DEPARTMENT

OFFICE :- EXECUTIVE ENGINEER BUILDINGS DIVISION

JAMSHORO

SUB-DIVISION:- ASSISTANT ENGINEER BUILDINGS SUB-DIVISION

DIVISION KOTRI / T.B KHAN

FUND HEAD. DISTRICT GOVERNMENT

MAJOR HEAD.

SERVICE HEAD. BUILDINGS DEPARTMENT.

DEPARTMENT HEAD. A.D.P # 06, Construction of Circuit House@ Kotri Taluka Kotri,
District Jamshoro (First Floor) (Revenue Component Furniture
Fixtures & Electrical Appliances).

AMOUNTING TO RS: 5.000 (Million)

THE ESTIMATE HAS BEEN FRAMED INTHE OFFICE OF

THE EXECUTIVE ENGINEER BUILDINGS DIVISION JAMSHORO FOR THE
PROBABLE EXPENDITURE THAT WILL BE INCURED FOR CARRYING OUT
THE ABOVE NOTED WORK.
 Page 1

(ABSTRACT SHEET)
Name of Work: A.D.P # 06, Construction of Circuit House@ Kotri Taluka Kotri, District Jamshoro (First Floor)
(Revenue Component Furniture Fixtures & Electrical Appliances).

S.# Description of item. QTY Rate Unit

Non-Schedule Items.
1 Sofa Set Seven seater wooden frame seat and back cushion with Ist:
Quality Foam covered with best quality cloth.

Total 1 Sets 200000.00 P.Set

(L.Q.R)
2 Centre Table i/c 2 side Tables wooden with best quality matt polish
finished.
Total 1 Nos 60000.00 Each
(L.Q.R)
3 Dinning Unit i/c Dining base with Glass top size 8'x4' 12mm thick
imported with ( 8+2 ) Nos: chair wooden seat cushion with best quality
matt polish finished.

Total 1 Set 250000.00 P.Set

(L.Q.R)
4 Sofa Set five seater full cushion with Ist: Quality Foam covered with best
quality Rxine i/c 1 Centre Table and two side tables wooden with best
quality matt polish finished
Total 5 Sets 100000.00 P.Set
(L.Q.R)
5 Sofa Set two seater wooden frame set and back cushion with Ist: Quality
Foam covered with best quality cloth.

Total 1 Sets 45000.00 P.Set

(L.Q.R)
6 Centre Table wooden with best quality matt polish finished

Total 2 Set 40000.00 P.Set

(L.Q.R)
7 Chairs wooden seat cushion with best quality matt polish finished.

Total 12 Nos: 30000.00 Each

(L.Q.R)
8 Console Table with Mirror frame carving sold shesham wood with best
quality matt polish finished.
Total 1 No: 80000.00 Each
(L.Q.R)
9 Chairs 02 Nos: with Console wood seat & Back cushion with best quality.

Total 1 Set 80000.00 P.Set

(L.Q.R)
10 LED ( 60 Inches) Unit size 7'x2'x1.5' all made shesham veneer board and
wood with best quality matt finished.
Total 2 No: 250000.00 Each
(L.Q.R)
11 LED Unit size 7'x2'x1.5' all made shesham veneer board and wood with
best quality matt finished.

Total 1 No: 200000.00 Each

(L.Q.R)
 Page 2

S.# Description of item. QTY Rate Unit

12 Single bed size 3.50'x6.50' 02 Nos: new Design with 6" inch moster moulty
foam, side table 01 No: i/c dressing table 01 No: matching of single bed
with best quality matt polish finished.
Total 1 Sets 150000.00 P.Set
(L.Q.R)
13 Bed Room chairs seat and back cushion 02 Nos: with coffee table 01 No:
wooden with matt polish finished.

Total 2 Sets 35000.00 P.Set

(L.Q.R)
14 Double bed size 6.0'x6.50', high back light carving with two bed side
Tables Ist : Quality mattress alongwith dressing table, all made of soIid
sheshum wood carving with matt polish finished.

Total 3 Sets 200000.00 P.Set

(L.Q.R)
15 Curtains size 9'x9' double cloth best quality, stitching, with complete
fitting.

Total 4 Nos 45000.00 Each

(L.Q.R)
16 Curtains size 5'x8' double cloth best quality, stitching, with complete
fitting.
Total 1 No 40000.00 Each
(L.Q.R)
17 Curtains size 4'x8' double cloth/fancy type best quality, stitching, with
complete fitting.
Total 6 No 35000.00 Each
(L.Q.R)
18 Curtains size 5'x6.50' double cloth best quality, stitching, with complete
fitting.

Total 12 No 30000.00 Each

(L.Q.R)
19 Curtains size 4'x6.50' double cloth best quality, stitching, with complete
fitting.

Total 6 No 25000.00 Each

(L.Q.R)
20 Floor standing 4-Ton air conditioner with installation etc complete.
(Haier HPU-48CJ03-PID99973)
Total 1 No 200000.00 Each
(L.Q.R)
21 Gree G10 Inverter 1.50 Ton Air Conditioner with installation etc
complete.
3 No 150000.00 Each
(L.Q.R)
TOTAL

Add 3.40% GST Tax on All item TOTAL

Add Lum Sum Contigency TOTAL

Grand Total Ra
 Page 3

S.# Description of item. QTY Rate Unit

Ra

SUB-ENGINEER ASSISTANT ENGINEER

BUILDINGS SUB-DIVISION
KOTRI /T.B KHAN

EXECUTIVE ENGINEER
BUILDINGS DIVISION
JAMSHORO
 Page 4

ro (First Floor)

AMOUNT

200000

60000

250000

500000

45000

80000

360000

80000

80000

500000

200000
 Page 5

AMOUNT

150000

70000

600000

180000

40000

210000

360000

150000

200000

450000

4765000

162010

72990

5000000
 Page 6

AMOUNT

5.000
(Million)
 Page 1

SCHEDULE - B
Name of Work: A.D.P # 06, Construction of Circuit House@ Kotri Taluka Kotri, District Jamshoro (First
Floor) (Revenue Component Furniture Fixtures & Electrical Appliances).

S.# Description of item. QTY Rate Unit AMOUNT

Non-Schedule Items.
1 Sofa Set Seven seater wooden frame seat and back cushion with Ist:
Quality Foam covered with best quality cloth.

Total 1 Sets P.Set

(L.Q.R)
2 Centre Table i/c 2 side Tables wooden with best quality matt polish
finished.
Total 1 Nos Each
(L.Q.R)
3 Dinning Unit i/c Dining base with Glass top size 8'x4' 12mm thick
imported with ( 8+2 ) Nos: chair wooden seat cushion with best quality
matt polish finished.
Total 1 Set P.Set
(L.Q.R)
4 Sofa Set five seater full cushion with Ist: Quality Foam covered with
best quality Rxine i/c 1 Centre Table and two side tables wooden with
best quality matt polish finished
Total 5 Sets P.Set
(L.Q.R)
5 Sofa Set two seater wooden frame set and back cushion with Ist: Quality
Foam covered with best quality cloth.

Total 1 Sets P.Set

(L.Q.R)
6 Centre Table wooden with best quality matt polish finished
Total 2 Set P.Set
(L.Q.R)
7 Chairs wooden seat cushion with best quality matt polish finished.
Total 12 Nos: Each
(L.Q.R)
8 Console Table with Mirror frame carving sold shesham wood with best
quality matt polish finished.
Total 1 No: Each
(L.Q.R)
9 Chairs 02 Nos: with Console wood seat & Back cushion with best
quality.
Total 1 Set P.Set
(L.Q.R)
10 LED ( 60 Inches) Unit size 7'x2'x1.5' all made shesham veneer board
and wood with best quality matt finished.
Total 2 No: Each
(L.Q.R)
11 LED Unit size 7'x2'x1.5' all made shesham veneer board and wood with
best quality matt finished.
Total 1 No: Each
(L.Q.R)
12 Single bed size 3.50'x6.50' 02 Nos: new Design with 6" inch moster
moulty foam, side table 01 No: i/c dressing table 01 No: matching of
single bed with best quality matt polish finished.
Total 1 Sets P.Set
(L.Q.R)
 Page 2

S.# Description of item. QTY Rate Unit AMOUNT

13 Bed Room chairs seat and back cushion 02 Nos: with coffee table 01
No: wooden with matt polish finished.

Total 2 Sets P.Set

(L.Q.R)
14 Double bed size 6.0'x6.50', high back light carving with two bed side
Tables Ist : Quality mattress alongwith dressing table, all made of soIid
sheshum wood carving with matt polish finished.

Total 3 Sets P.Set

(L.Q.R)
15 Curtains size 9'x9' double cloth best quality, stitching, with complete
fitting.
Total 4 Nos P.Set
(L.Q.R)
16 Curtains size 5'x8' double cloth best quality, stitching, with complete
fitting.
Total 1 No Each
(L.Q.R)
17 Curtains size 4'x8' double cloth/fancy type best quality, stitching, with
complete fitting.
Total 6 No Each
(L.Q.R)
18 Curtains size 5'x6.50' double cloth best quality, stitching, with complete
fitting.
Total 12 No Each
(L.Q.R)
19 Curtains size 4'x6.50' double cloth best quality, stitching, with complete
fitting.
Total 6 No Each
(L.Q.R)
20 Floor standing 4-Ton air conditioner with installation etc complete.
(Haier HPU-48CJ03-PID99973)
Total 1 No Each
(L.Q.R)
21 Gree G10 Inverter 1.50 Ton Air Conditioner with installation etc
complete.
3 No Each
(L.Q.R)
TOTAL
Notes:

1 Any error or omission in the schedule 'B' will be Governed by the Schedule of rates in forces.

2 No permission shall be allowed on Item based on market rates and sanctioned by the competant authority out side the schedule of
rates in forces.
3 Nothing shall be paid for cortage of any materials what so ever brought at the site of work I/c materials corted from Government
stores.

4 The matertials for use in the work or finished product can be got tested from an approval leboratory at the direction of Executive
Engineer Buildings Division Badin or his representative in all expensis with connection shall be borne by the contractor or re-
imbrusement or claim against the Government on this account.

CONTRACTOR EXECUTIVE ENGINEER

BUILDINGS DIVISION
 Page 3

S.# Description of item. QTY Rate Unit AMOUNT

JAMSHORO