REVISED ROUGH COST ESTIMATE FOR DEVELOPMENT OF FOREST PARK BANSARA GALI MURREE

COMPARATIVE STATEMENT
As per Revised Estimate
Item
No.

Description

As Per Approved Rough Cost Estimate (A)

B+C

As per Revised Rough Cost Estimate (B)

Work yet to be done

(C)

Total

Unit

Qty

Rate (Rs.)

Amount (Rs.)

Unit

Qty

Rate (Rs.)

Amount (Rs.)

Unit

Qty

Rate (Rs.)

Amount
(Rs.)

Qty (7+11)

Amount (10+14)

10

11

12

13

14

15

16

Excess

Saving

Reasons for
Revision

17

18

19

Coffee Shop
1.0

Earthwork

1.1

Excavation in foundation of building and other structures, including

dagbelling, dressing, refilling around structure with excavated earth,
watering and ramming lead upto one chain 100ft and lift upto 5 ft.

1000Cft
1.2

454.00

4,733.50

42.00

1,427.20

2,149 1000Cft

438.75

4,733.5

2,077

i)

under floors

2.0

Plain and Reinforced Concrete

2.1

Cement concrete plain (1:4:8) including placing, compacting,

finishing and curing complete.

2.2

Cement concrete plain (1:3:6) including placing, compacting,

finishing and curing complete.

2.3

Reinforced cement concrete type B (nominal mix 1: 1: 3) in slab of

rafts / strip foundation, base slab of column and retaining walls; etc
and other structural members other than those mentioned in 5(a) (i)
above not requiring form work (i.e. horizental shuttering) complete
in all respects:-

100Cft.

599

100Cft.

1,427.2

4,190
100Cft.

35.00

13,792.80

4,827

100Cft.

100Cft.

42.00

15,692.90

6,591

100Cft.

30.375

Cft

2.4

2,077

147.00

235.45

34,611

Cft

140.625

72

30.38

4,190

As Per Acgtual
Ground Condition

599 Not Used

-

13,792.8
0

637 As per Actual

Measurement
6,591

15,692.9

Not Used

33,110

3.0

438.75

i)
in hard soil.
Supplying and filling sand under floor; or plugging in wells.

140.63

33,110

1,501

As per Actual
Measurement

235.5

Steel Reinforcement

Fabrication of mild steel reinforcement for cement concrete,

including cutting, bending, laying in position, making joints and
fastenings, including cost of binding wire and labour charges for
binding of steel reinforcement (also includes removal of rust from
bars):-

i)

Deformed bars (Grade-60)

45,882
100Kg
4.0

Brick Work

4.1

Pacca brick work in foundation and plinth in Cement, sand mortar

Ratio 1:4

667.00

11,314.40

75,467

100Kg

405.520

13,340
100Cft
5.0

Flooring

5.1

Metal Works

405.52

76.00

17,645.45

13,411

100Cft

75.6

45,882

11,314.4

75.60

13,340

29,587 As per Structural

Drawings

71
As per Actual
Measurement

17,645.5
-

REVISED ROUGH COST ESTIMATE FOR DEVELOPMENT OF FOREST PARK BANSARA GALI MURREE
COMPARATIVE STATEMENT
As per Revised Estimate
Item
No.

Description

As Per Approved Rough Cost Estimate (A)

Unit

5.2

Qty

Rate (Rs.)

Amount (Rs.)

B+C

As per Revised Rough Cost Estimate (B)

Unit

Qty

100Kg

165.095

Rate (Rs.)

Work yet to be done

Amount (Rs.)

24,942
200.00

15,107.45

Sub-total: MRS Items

1.0

Flooring

1.1

Provide and lay 1" thick (avg.) natural dressed stone of

approved quality, texture, size and colour over floor set in 3/4" thick
1:3 cement sand bedding mortar as per approved pattern, jointed
and grouted with cement complete in all respect as shown on the
drawings and / or directed by the Engineer.

30,215
167,870

(C)
Rate (Rs.)

Amount
(Rs.)

Excess

Total
Qty (7+11)

Reasons for
Revision

Saving

Amount (10+14)

128.00

240.00

30,720

128.00

(Before execution of below mentioned itemized works the

Contractor shall provide the shop drawings for the prior approval of
the Engineer) all wooden elements to be treated with anti-termite
proof and weather resistant transparent chemical. also all buried
part of wood to be treated with linseed oil or bitumen coating.

Provide, erect and fix in position first class Deodar wood structural /
non structural member i/c all jointing material, i.e. nails, screws,
glue, etc, complete in all respect as per details shown on drawings.
and/or as approved by the Enginee:-

i)

Wooden Columns / Joists. 8" dia

Cft

34.00

6,000.00

204,000

Cft

24.35

6,000.0

ii)

Wooden Beams / Rafter / Purlins. 9"x6"

Cft

47.00

6,060.00

284,820

Cft

23.5

6,060.0

iii)

Wooden Planks (walls). 6"x3".

6,440.00
6,870.00

386,400
295,410

71.8

6,440.0

Wooden Planks (roof). 6"x1 1/2".

60.00
43.00

Cft

iv)

Cft
Cft

iv)

Wooden Planks (roof). 6"x1".

Cft

10,190.00

91,710

128.00

Cft

9.00

30,720

24.35

146,100

142,410

23.50

142,410

462,392

71.80

462,392

26.10

10,190.0

57,900

75992

192,618
192618

91,710

9.00

44,331
-

7,380.0

P/F Wooden benches size of 4'x1-1/4"x2" i/c seat

consisting of 1st class deodar wood planks of 4"x11/2"x2" and bottom vertical posts 6"x6"
4 Nos. 2'
height and Bottom Horizontal sports 6"x2"x2' 2 No. i/c
cost of termite proofing, weather resistant transparent
chemical and all kind of labour / over heads involved in
making and fixing complete all respect at site.

Cft

123,540
-

146,100

192,618

vi)

26.1

5,273

240.0

Wood Work

Cft

24,942

As per Consumed
Weight
123,540

Sft.

165.10

15,107.5

30,720

Sft.

2.1

Qty

Small iron work, such as gusset plates, knees, bends, stirrups,

straps, rings, etc. including cutting, drilling, riveting, handling,
assembling and fixing; including erection in position.

100Kg

2.0

Unit

9.00

91,710

As per Actual
Measurement
142,410 As per Actual
Measurement
As per Actual
Measurement
295,410 Not Used
1" used as per
Drawing

REVISED ROUGH COST ESTIMATE FOR DEVELOPMENT OF FOREST PARK BANSARA GALI MURREE
COMPARATIVE STATEMENT
As per Revised Estimate
Item
No.

Description

As Per Approved Rough Cost Estimate (A)

Unit

Qty

Rate (Rs.)

Amount (Rs.)

As per Revised Rough Cost Estimate (B)

Unit

Qty

Rate (Rs.)

Making and fixing 2" thick wooden decorative jali of

deodar wood of approved design and shape i/c cost of
termite proofing, weather resistant transparent
chemical and all kind of labour / over heads involved in
making and fixing complete all respect at site.

2.3

P/F 2" thick first quality egg pure knot free deodar wood
door i/c brass hinges tower bolt 9" long(3 No.) magnet
door stopper, cleats G.I. clamp brass handle of best
quality three No. i/c fixing of deodar wooden beading of
size 3''x3/4'' (Fancy type) on both side , i/c deodar wood
chowkhat 3" x 3" size i/c lacquer polishing complete in
all respect as approved by the Engineer Incharge.

Sft

2.4

P/F handle type lock made in Japan / Spain medium size

with ornamental cover plate 12" to 18" long as
approved by Engineer Incharge

2.5

P/F 5/8" dia Antique style sliding bolt brass made best
quality i/c cost of screws to complete as approved by
Engineer Incharge
Sub-total: Non-MRS Items

Work yet to be done

Amount (Rs.)

56,684

Sft

2.2

B+C

39.00

1,480.00

57,720

Sft

38.3

21.00

1,500.00

31,500

Each

1.00

2,500.00

2,500

Each

1.00

2,500.0

Each

1.00

1,000.00

1,000

Each

1.00

1,000.0

1,385,780

40.8

Qty

(C)
Rate (Rs.)

Amount
(Rs.)

Excess

Total
Qty (7+11)

38.30

Reasons for
Revision

Saving

Amount (10+14)

56,684

1,036
As per Actual
Measurement

1,480.0

61,200

Sft

Unit

40.80

61,200

1,500.0

As per Actual
Measurement

29700
2,500

1.00

2,500

1,000

1.00

1,000

1,187,334

298,310

496,756
541,087

Total: MRS & Non-MRS ITEMS

1,553,650

Sub Divisional Officer

Provincial Building Sub Division Murree

1,310,874

298,310

Ececutive Engineer
Provincial Building Division Rawalpindi