Rehabilitation/Renovation of Officer Club Phase V Hayatabad

ENGINEER ESTIMATE BASED ON MRS 2015

Summary of Cost
S.NO

DESCRIPTION

Building Work

AMOUNT (RS)

CIVIL WORK

12,066,682

ELECTRICAL WORK

943,419

PUBLIC HEALTH WORK

900,443
Sub Total

EXTERNAL DEVELOPMENT

13,910,544
2,242,638

Maintenance of Water Fillteration Plant

80,000

Maintenance of Water Pomping Machine

120,000

Cost of Furnishing

10,000,000
Total

26,353,182

Add 2.5 % contingency

658,830

Add 0.05 % advetisement

131,766

Structure Design & Consultancy Charges

130,000

Grand Total

27,273,777

Rehabilitation/Renovation of Officer Club Ph V Hayatabad

ENGINEER ESTIMATE BASED ON MRS 2015
S.No.
1

2
3

10

11

12

MRS #

DESCRIPTION
Excavation in foundation of building. bridges
etc complete in Gravel Shingle.complete in
03-23-d
all respect as specified.as directed by the
Engineer Incharge.
P/C anti-termite liquid mixed with water in
26-15 the ratio of 1:40 or as per Instruction of
manufacturer
Earth back fill in lawns, refilling in foundations
03-06-b
i/c dressing & compaction with earth borrow.
P/L Plan Cement Concrete (Ratio 1:4:8) i/c
Placing compaction, finishing & curing
06-05-i
foundations & Plinth complete as per
instruction of Engineer.
P/L RCC (1:2:4) in raft foundation slab, base
slab of columns & plinth beam Placing,
06-06-b-03 compacting, finishing & curing complete in all
respect as specified by the Engineer In
charge.
P/L RCC (1:2:4) in super stracture
slab,columns,beams
etc
i/c
Placing,
compacting, finishing & curing complete in all
respect as specified by the Engineer In
charge.
06-06-a-03 GROUND FLOOR
06-06-a- FIRST FLOOR
03+
06-06-e
Supply & fabricate M.S. reinforcement for
cement concrete (Deformed bars) Grade 40
06-07-c I/c cutting bending rusting etc complete in all
respect as specified by the Engineer In
charge.
P/L Pacca brick work in foundation and plinth
in Cement, sand mortar 1:6 I/c curing
07-04-a-05
complete in all respect as specified by the
Engineer In charge.
P/L 9" thick & above Pacca brick work in
07-05-a- Ground Floor in Cement, sand mortar 1:5
04
complete in all respect as specified by the
Engineer In charge.
P/L 9" thick & above Pacca brick work in
07-05-aFirst Floor Cement, sand mortar 1:5
04+
complete in all respect as specified by the
07-06-a
Engineer In charge.
Supplying and filling sand under floor or
plugging in wells complete as per drawing &
07-30design complete in all respect as specified
by the Engineer Incharge.
Earth fill in lawns, refilling in foundations i/c
03-06-a dressing & compaction with earth available
from cutting / excavation.

13

09-05-

13-A

NSi

S/F Single layer of tiles 10"x5"x1.25" laid

over 4" earth and 1" mud plaster on top of
RCC roof slab
S/F Single layer of tiles 10"x5"x1.25" laid
over 4" earth and 1" mud plaster on top of
RCC roof slab Avail able Soil & Brick Tiles.

UNIT

Qty

RATE

TOTAL

M3

17.35

303.71

5,269.37

M3

49.07

14.28

700.72

M3

8.67

196.44

1,703.13

M3

64.34

5,316.24

342,046.88

m3

3.49

8,189.30

28,580.66

m3

9.24

9,074.66

83,849.86

M3

99.27

10,012.71

993,961.72

M.
tonne

10.76

121,899.37

1,311,637.22

M3

3.29

7,608.81

25,032.98

M3

24.07

8,228.05

198,049.16

M3

175.29

8,150.73

1,428,741.46

M3

49.60

1,113.92

55,250.43

M3

8.67

76.63

664.38

M2

150.00

1,305.19

195,778.50

M2

150.00

650.00

97,500.00

Page 2 of 9

ENGINEER ESTIMATE BASED ON MRS 2015

S.No.

MRS #

14

09-12-

15

09-19-a

16

09-21-

17

09-15-

18

10-49-c

19

10-26-d

20

10-41-a

21

11-10-c

22

23
24

25
26
27
28
29
30
31

32

33
34
35

DESCRIPTION
P/L 2 coats of bitumen using 34 lbs for 100
sft over roof & blinded with sand at 1 cft per
100 sft
S/F Cast iron rain water down pipe fixed in
position, excl heads and shoes 4" dia
S/F Shoes, bends or offsets for cast iron rain
water down pipe,including fixing and painting
Khuras on roof 2'x2'x6"
Providing and Laying marble fine dressed
stone flooring on surface in white cement
complete using Botocina marble
12"x12"x3/4"
P/L 1" thick 4-5x2' marble topping on
shelves & stair steps complete.
P/L 3/8" Marble dado or Skirting,complete in
all respect as specified by the Engineer
Incharge.
P/L Cement plaster 3/8" thick 1:4 RCC soffit
of Slabs etc complete in all respect, as
specified by the Engineer Incharge.

GROUND FLOOR
FIRST FLOOR
P/L Cement plaster 1/2" thick 1:4 upto 20'
11-09-b height complete in all respect as specified by
the Engineer Incharge.
GROUND FLOOR
FIRST FLOOR
11-22- Priming coat of Chaulk under Paint
13-30a+b P/A 2 coats of Painting with emultion Paint
GROUND FLOOR
FIRST FLOOR
12-53-d-06 P/F of almonim Door Swing type 4" primin
S&F Aluminum door / window,Premium fly
12-53-e-02 screen shutters complete in all respect as
directed by the Engineer Inchage.
MS Flat Grill 1/2"x1/8" In windows of
12-50
approved design complete.
12-62-a P & F kitchen cabinets as per MES Design
P/F Deodar wood wrought joinery 1.75" thick
12-07-b i/c chowkate & polishing,complete as
specified.
12-20-b-01 P/F Rim Locks to Doors imported
P/F ceramic floor Tiles (Emco,National or
10-46-a eq) Size : 12"x12" complete in all respect as
specified by the Engineer Incharge.
P&F Stair Railing of 2.5" M.S pipe D
section,welded with 5/8"x5/8" Sq Bars fixed 2
25-37 bars in each step i/c painting complete in all
respect as specified by the Engineer
Incharge.
Supplying and Fixing 18 SWG MS Sheet
25-47-b Gate with angle iron frame (2x2"x3/16") with
side window lock painting " etc
Dismantling brick or flagged flooring without
04-31
concrete
Dismantling brick work in lime or cement
4-13
mortar

UNIT

Qty

RATE

TOTAL

M2

297.00

299.54

88,963.38

29.00

2,261.62

65,586.98

EACH

8.00

1,805.16

14,441.28

EACH

8.00

655.75

5,246.00

M2

674.40

2,111.59

1,424,056.30

M2

27.90

2,155.38

60,135.10

M2

125.00

1,493.08

186,635.00

0.00
M2
M2

148.57
530.89

191.75
191.75

28,488.30
101,798.16
0.00

M2
M2
M2

572.43
1,318.75
1,600.00

258.44
289.78
21.22

147,938.81
382,147.38
33,952.00
0.00

M2
M2

1,266.44
1,307.04

258.08
258.08

M2

94.04

9,409.15

326,842.84
337,320.88
884,836.47

M2

37.61

2,221.40

83,546.85

M2

94.04

3,155.51

296,744.16

M2

8.18

11,805.68

96,570.46

M2

54.65

9,698.58

530,027.40

Each

14.00

518.93

7,265.02

M2

183.46

1,512.09

277,408.03

9.42

1,783.39

16,799.53

M2

16.10

8,441.35

135,905.74

M2

554.92

57.16

31,719.23

M3

50.00

938.05

46,902.50

Page 3 of 9

ENGINEER ESTIMATE BASED ON MRS 2015

S.No.

MRS #

36

4-20.

37
12-40
38

N.S.I

39

NSI

40

NSI

41
42
43

NSI
4-22-a
4-34-

DESCRIPTION
UNIT
Dismantling RCC, separating reinforcement,
M3
cleaning & straightening the same
Supply and Fixing accoustic miller fibre tile
ceiling fixed with aluminium tee hung by GI
wire fixed in roof
M2
Providing and Fixing Carsentina wire
fencing on compound wall as rolling of 15"
M
dia with support of 1.5"x1.5"x3/16" angle iron
post 3' long, 8' apart
Providing and laying of 4mm jambolan sheet
with 3" (75 mm) overlaping at joineries and
laying of 25mm (1" thick) jambolan sheet for
insulation and fixing with 3" wide strips with
rebberized adhesive all as per specifications,
providing and applying graffito approved colour
/quality complete in all respect design and
shape appoved by the consultant Archetact
material(paste) according to standered
specification.GRAFFITO
GROUND FLOOR
FIRST FLOOR
Dismantling rock wall
Dismantling of 1st class tile roofing
Dismantling of Door with chakat

m2

Qty

RATE

TOTAL

25.00

3,972.90

99,322.50

356.00

1,866.30

212.74

800.00

664,402.80

554.92

980.00

170,192.00

543,821.60

0.00

M2
M2
M2
M2
M2

200.00
230.00
466.00
544.00
12.00

290.00
310.00
45.00
100.88
312.50

58,000.00
71,300.00
20,970.00
54,878.72
3,750.00

TOTAL AMOUNT RS. 12,066,682

Page 4 of 9

ENGINEER ESTIMATE BASED ON MRS 2015

PUBLIC HEALTH WORK
S.No.
1

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

MRS #

DESCRIPTION

14-01-b+14- P&F glazed earthen ware WC European type i/c

cost of seat & cover Coloured complete in
02-a
allrespect as directed by the Engineer Incharge.
P&F glazed earthen ware WHB complete Size
14-05-b- 25"x18", Coloured with pedestal and other
02+14-42-a accessories complete in all respect as specified by
the Engineer Incharge.
P&F best quality 5mm mirror 22"x16" with hard
14-17
board backing Cp screw complete in all respect.
P&F CP best approved quality bib- cock, heavy
14-24-b
type : 1/2" I/c all meteril complete in all respect.
P&F 1/2" CP tee stop cock best approved quality
14-25
complete in all respect.
14-27
P&F CP mixing valve for WHB, sink or shower
P&F CI floor trap incl. CI grating & concrete
14-31-b chamber all round : 4"x3" complete in all respect as
specified.
P&F 4" gully trap with PCC, incl. Masonry chamber
14-33
1'x1' and PVC grating 6"x6" complete in all respect.
P&F rubber plug with chain : 1.25" complete in all
14-42-a
respect as specified.
P&F angle iron brackets for : WHB and cistern as
14-46-a
directed by the Engineer Incharge.
P&F 1" dia GI pipe & incl. Specials complete as
14-55-d
specified.
P&F 3/4" dia GI pipe & incl. Specials complete as
14-55-e
specified.
P&F 1/2" dia GI pipe & incl. Specials complete as
14-55-f
specified.
P&F approved best quality gas water heaters 30
14-62-b gallons capacity complete as directed by the
Engineer Incharge.
P/F 4"dia PVC of Class B Nikasi pipe complete in
14-70-a
all respect
P/F 3"dia PVC of Class B Nikasi pipe complete in
14-70-b
all respect
P&F brass ball value 1/2" dia complete as
14-48-a
specified.
P&F brass ball value 3/4" dia complete as
14-48-b
specified.
14-48-c P&F brass ball value 1" dia
P&F gun metal peet/gate valve (screwed) 1" dia
14-28-b
complete as specified.
23-02-b p/L 6" dia RCC pipe complete.

22

NSI

23

NSI

UNIT

QTY

RATE

COST

Each

12

5547.00

66,564

Each

12

4200.00

50,400

Each

12

935.00

11,220

Each

22

573.40

12,615

Each

19

573.60

10,898

Each

15

2135.25

32,029

Each

25

809.80

20,245

Each

25

987.50

24,688

Each

17

27.00

459

Each

17

253.00

4,301

rm

176

501.03

88,181

rm

100

420.35

42,035

rm

200

306.28

61,256

Each

19050.00

114,300

rm

40

1177.54

47,102

rm

160

896.38

143,421

Each

12

274.75

3,297

Each

366.25

1,831

Each

439.45

2,637

Each

1839.00

3,678

rm

90

825.41

74,287

8500.00

42,500

Providing & making of manhole 36" x 36" inside

size with invert levels ranging from (-) 6" to (-) 3' feet Each
and as per approved design

P/F Bath room asseccories Shelf set Sonex

Each
5
8500.00
approved qulity as specified by the Engr inchage.
TOTAL PUBLIC HEALTH WORK (NSI)

42500

900,443

ENGINEER ESTIMATE BASED ON MRS 2015

ELECTRIFICATION WORK
S/No MRS #
1

Description

Unit

Qty

Unit Rate

Amount

LIGHTING & 3 / 5 PIN 10 AMP. LIGHT SOCKET WIRING

15-50

a. Internal light points (2x1.5mm+1x1.0mm2 )

Each

55

1355.67

74561.85

15-50

b. Ceiling / Exhaust fan points (2x1.5mm +1x1.0mm2 )

Each

25

1355.67

33891.75

15-50

c. External light points (2x1.5m+1x1.0mm2)

Each

12

1355.67

16268.04

15-50

d. Call bell connected to Call bell push button

(2x1.5m+1x1.0mm2)

Each

1355.67

1355.67

f. Lighting / Fans circuit

15-05-C

a) 7/0.029 (2.5 mm2)

1200

74.8

89760

15-05-e

b) 7/0.044 (6.0 mm2)

800

177.01

141608

15-05-f

a) 7/0.064 (2.5 mm2)

200

351.56

70312

a. Ceiling light with 1xEnergy savers lamp 23w

Each

143

324.65

46424.95

b. "Philips"/"Galaxy" TMS With 1x20 w florescent Tube-light

mounted on walls / ceiling or hanging from ceiling

Each

25

222.30

5557.5

c. "Philips" / "Galaxy" TMS With 1x40 w florescent Tube-light

mounted on walls / ceiling or suspended from ceiling

Each

12

222.30

2667.6

d. External Gate light with 1x100 W Lamp "FKS" or equivalent

make

Each

807.90

2423.7

15-68-c

e. Ceiling Fan 56" Sweep

Each

22

4410.63

97033.86

15-69-c

g. Exhaust fan 18 dia plastic body.

Each

15

3772.50

56587.5

C
(15-51)

Supply, installation and wiring of 3/5 pin 10 Amps switch

socket from the nearest switch board with
(2x2.5mm2 +1x1.5mm2 ) in 20mm dia PVC . including the cost of
10 Amp. socket and 16 SWG steel black box complete in all
respect as per drawings and specifications:

Nos.

143

732.62

104764.66

WIRING OF 3PIN 20 AMPS (Power )

Supply and installation wiring of 3pin 20A switch socket
outlets with 2x4mm2 +1x2.5mm2 (ASECC) PVC Insulated cable
run in 25mm dia PVC conduit from P.D.B to outlet and outlet to
outlet including the cost of20A socket and 16 SWG steel black
box, complete in all respect as per drawings an specification:

Nos.

40

677.55

27102

15-58
15-61-a

15-61-a

15-63-c

2
15-71-c

Supply and installation of the following light fixtures i.e.

ceiling fans, Exhaust fans, lights and External lights Including
Florescent tubes, Lamps, chokes, capacitors, Starters, holders
necessary to complete light fixtures complete in all respect as
per drawings/specifications:

3
NSI

MAIN DISTRIBUTION SYSTEM

Supply and installation of connection, testing and
commissioning of the following Distribution boards etc., made
of 16 SWG sheet with crack bars, neutral bars, Internal wiring
from MCBs terminating or cable terminal blocks, 2 coat of
antirust and powder coated paint of approved colour
including the cost of necessary materials complete in all
respects as under for
CONCEALED TYPE
Incoming
1- 100A TP MCCB adjustable type.
10- 60A TP MCCB adjustable type.
3 - Phase indication lamps (Red Yellow Blue)
1-Volt meter 0-500V size 96mm x 96mm with V.S.S
Outgoing
1- 60A TP MCCB adjustable type.
25 6Amps. SP MCCB
16 16 Amps. SP MCB

30500

91500

Each

900

3600

Each

13000

13000

100

650

65000

TELEPHONE SYSTEM
Supply and fixing of 2 pair telephone cables in dia PVC
conduits laid under floor concealed in roof walls, columns etc.
Including cost of telephone socket outlet plastic front plate
appropriate size black box and (TJB) telephone junction box as
required.

Nos.

BUILDING EARTH
Providing making and testing of earth point measuring an
earth resistance of not more the one ohm earthling leads from
copper plate 24"x24"x1/4" to the distribution board,
connected to the earth bus bar I / c inspection of earthing
points all complete as per drawings

P/L 4 core cable 7/.029 pakistan,AGE cable

TOTAL ELECTRICAL WORK RS.

943419

Rehabilitation of Officer's Club Ph V Hayatabad

ENGINEER ESTIMATE BASED ON MRS 2015
EXTERNAL DEVELOPMENTS
S.No.

MRS #

16.07

2
3

4
5

DESCRIPTION

Bitumenous Tack coat

Asphaltic
Wearing
Course
16.12.b (Asphalt Batch Plant Hot Mixed)
P/A 2 coats of destempering old
11.23.b.2 surface
P/F Precast Concrete 7000 psi
TUFF Tiles over bed of 2" thick
sand & 4" thick brick ballast
10-45 com

UNIT

Qty

RATE

TOTAL

M2

875.46

59.06

51,705

M2

42.68

19,514.68

832,887

M2

726.67

41.41

30,091

M2

265.43

855.83

227,163

N.S.I

Re-fixing of Tuff tiles on ground.

M2

200.74

190.00

38,141

NSI

P/I of Stainless Steel Railing

3.5' high 2" dia top pipe ,1,25"
bottom pipe, 1" dia 2 pipe in
centre
and
cross
pipes,
complete as per drawings

61.57

3,900.00

240,123

03-51

Hector

1.00

8,645.00

8,645

3-43-

Ploughing 3 times
Supplying clean and screened
river or pit sand within 150m
including removal of loose earth
or overburden.

M3

93.46

794.28

74,233

03-53

Turfing
Grass

M2

900.37

205.25

184,801

10

6.5.f

P.C.C.1:2:4
Fencing

M3

3.04

6,997.38

21,272

11

4-19-c

M3

219.77

2,427.89

533,577

of lawn
for

with

Dacca

Barbed

Dismantling of P.C.C 1:2:4

wire

TOTAL AMOUNT RS. 2,242,638