TASK-7

HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT

MUGHAL KOT FR D.I KHAN

GENERAL ABSTRACT OF COST

S No. Description Amount (Rs.)

1 Rehabilition of Basic Health Unit 587,217

2 Construction of Type 4 House (03 Nos) 3,644,359

3 Construction of Compound Wall 1,070,558

Dismelting of old Hospital +Removel of Dibrees of old Material
4 (L/S) 50,000

5 Donkey Pump For under Ground Water Tank 4,000

Transformer 25 KVA "Climax" I/c H.pole with transformer for
6 meter etc 400,000

7 Paved 169,514

8 Leveling & Dressing (L/S) 20,000

Grand -Total 5,945,649

 TASK-7

HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT

MUGHAL KOT FR D.I KHAN

ABSTRACT OF COST OF BHU

S No. Description Amount (Rs.)

1 Rehabilition of B H U 408,349

2 Internal Electrification 105,344

3 Sewrage System 61,525

4 Restoration of water Supply (L/S) 12,000

Total: 587,217
 TASK-7

HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT

MUGHAL KOT FR D.I KHAN

ABSTRACT OF COST OF TYPE 4 HOUSE

S No. Description Amount (Rs.)

1 Construction of Type 4 House 1,045,628

2 Internal Electrification 59,631

3 Internal Water Supply 54,312

4 Sewrage System 55,215

Total Cost for 1 House 1,214,786

Add for two more 2,429,573

Total Cost for 3 Nos Houses 3,644,359

 TASK-7
HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR D.I
KHAN
Rehabilition of BHU
S. CSR Item
Description Unit Qty Rate (Rs.) Amount (Rs.)
No. No.
Cost Estimate of Main Building
Plain Cement Concrete including placing,
1 06-05-i Cft 74.25 81.84 6076.93
compacting,finishing & curing (Ratio 1:4:8)

Plain Cement Concrete including placing,

2 06-05-f Cft 73.41 117.70 8640.10
compacting, finishing & curing (Ratio 1:2:4)

3 04--13 Dismantling brick work in lime or cement mortar Cft 321.75 11.86 3815.15

Pacca brick work in ground floor Cement, sand

5 07-05-a-03 Cft 726.75 111.15 80777.75
mortar 1:4

Racking and washing joints of brick masonry

6 11-21 Sft 473.00 2.09 988.57
(old work)

7 11-09-b Cement plaster 1:4 upto 20' height 1/2" thick sft 8128.08 11.49 93391.64

Racking and washing joints of stone masonry

8 11-20 sft 3146.00 3.49 10971.68
(old work)

Pointing flush on stone work, upto 20' height

9 11-19-b sft 1859.00 10.58 19664.50
On stonework raised : in c/s mortar 1:3

10 11-23-a-03 Distempering New surface : Three coats sft 7408.08 3.91 28944.11

First class deodar wood wrought joinery work

11 12-13-d sft 46 108.83 4951.77
GI wire guaze fixed to chowkat with 1/2" strip

12 12-17-a P/F brass spring hinges to wire gauzed door. Each 3 61.65 184.95

Prepare & paint new surface door & windows

13 13-06-c-01 sft 423.92 7.14 3027.93
prime coat.

Prepare & paint new surface door &

14 13-06-c-02 sft 423.92 10.03 4250.14
windows.Each Subsequent coat.

Provide grey cement skirting 3/8" thick

15 10-37-c complete Extra if skirting or dado is finished Sft 2094.00 8.21 17196.56
with pigment

16 03-14-b Rehandling of earthwork upto a lead of 25 m. Cft 361.62 0.98 353.12

Plain Cement Concrete including placing,

17 06-05-f Cft 153.41 117.70 18056.59
compacting, finishing & curing (Ratio 1:2:4)

P/F Light Steel Grited in PCC (1:2:4) 3/4" x3/4"

18 NSI sft 1095.80 15.00 16437.00
on Roof
 2 coats of bitumen laid hot using 34 lbs. for
19 09--12 %sft over roof & blinded with sand at 1 cft per sft 1095.8 10.92 11971.07
% sft

S/F of Polythene sheet on roof in two layers as

20 NSI sft 1095.80 7.00 7670.60
spfd:

Earth filling over roof including watering,

21 09-10-b ramming etc 4" thick earth filling and 1" mud sft 1095.80 10.47 11473.25
plaster

Single layer of tiles 10"x5"x1.25" laid over 4"

22 09--05 sft 1095.80 49.21 53926.40
earth and 1" mud plaster on top of RC roof slab

Cast iron rain water down pipe fixed in position

23 09-19-b Rft 36.00 407.39 14666.04
: 3" dia

Heads for cast iron rain water down pipe fixed

24 09--20 in place including cost of clamp holdfast and Each 3.00 500.35 1501.05
painting

Shoes, bends or offsets for cast iron ran water

25 09--21 Each 3.00 445.79 1337.37
down pipe, including fixing & painting

26 09--15 Khuras on roof 2'x2'x6" Each 3.00 571.97 1715.91

Bottom khuras of brick masonry in c/s mortar

27 09--16 Each 3.00 358.46 1075.38
1:6,4'x2'x4.5" over 3" cem. concrete 1:4:8

Sub-Total: 408348.52
 Cost Estimate of Internal Eletrification of main Building
S CSR Item
Descreption Unit Qty Rate Amount
No. Coad

Wiring of light point in 3/0.029 PVC insulated

1 15-50 Each 20 867.02 17340.4
sheathed cable on sahl wood strip batten

Wiring of sub main/earthing in 1 single core

2 15-48-c Rft 250 27.99 6997.5
PVC insulated & sheathed cable : 7/0.044
P/F: 4' long tube light with starter, tube rod
3 15.24b Nos 20 528.17 10563.4
(Phillips) and choke.
P/F: of 56" sweep capacitor type ceiling fan
4 15.68c with dimmer, (Pak/Royal Fan Delux) i/c Nos 6 2191.13 13146.78
suspension rod and canopy etc.
Supply and Erection white round globe with
5 15-56-b holder, gallery & 100 Watt bulb complete : 8" Nos 7 285.97 2001.79
dia.
6 15-81 Supply and Fixing 20 Amp power plug Nos 4 182.7 730.8
Supply and Erection cubical type factory
7 15-75-b fabricated floor/wall mounting steel main board Nos 1 10057.1 10057.1
comp. : Recessed

P/Fixing: of 2 core 7/0.052 aluminum cable in

8 NSI PVC pipe of approved quality i/c connection Rft 150 80.00 12000
from nearest source to main board.

P/Fixing: 12" Sweep (Pak/Royal) Exhaust fan

9 15.69a Nos. 4 1,571.40 6285.6
with louver.
Providing and Fixing Electirc water geyser 10
10 NSI No 2 10000 20000
gallons best quality.

Special earthing of iron/metal clad switches etc

11 15-53 Nos. 1 6,220.81 6220.81
with copper wire No. 8 SWG in GI pipe 1/2" dia

Sub Total : 105,344.18

 Sewerage system
S CSR Item
Descreption Unit Qty Rate Amount
No. Coad
Construction of 2'x2' or 2.5'dia BB manhole,
upto required depth i/c 4" PCC 1:4:8 in bed, BB
1 NSI wall laid & plastered in 1:4 making channel Each 5.00 1700.00 8500
inside and RCC 1:2:4 cover, 4" thick with 3/8"
dia bars 4" C/C both side.
Supply and Fixing CI manhole cover with frame
2 14-37-c Each 5.00 2742.31 13711.55
etc complete 24" dia

P/L: in trench, jointing and testing 6" dia RCC

3 23.01b pipe Complete as per specification and Rft 60 98.32 5899.2
instruction of Engineer Incharge.
Providing and Laying cut, joint, test, disinfect
4 24-18-c-05 PVC pipe line BSS Class 'D' working pressure : Rft 25.00 127.59 3189.75
3" i/d

Providing and fitting CI soil pipe with : Lead &

5 14-34-a-02 Rft 24 264.69 6352.56
yarn caulked joint : 2" dia.

Providing and Fixing CI specials, such as tees,

6 14-36-a Each 8 475.00 3800
bends etc Lead caulked joint

7 23-10 Septic Tank (int.Size: 7'x2'x5') complete Each 1 10,154.55 10154.55

8 23-11 Soakage Pit (6'dia x 15' deep) complete Each 1 9,917.15 9917.15

Total : 61524.76
 TASK-7

HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR D.I
KHAN

Estimate for Main Building BHU

1 Plain Cement Concrete including placing, compacting, finishing & curing (Ratio 1:4:8)

Unde Ground water Tank floor 1 15 15 0.33 74.25

Total: 74.25 cft

2 Plain Cement Concrete including placing, compacting, finishing & curing (Ratio 1:2:4)

Under Ground Water Tank Floor 1 15 15 0.25 56.25

143.00
Perapet Wall Copping 1 0.75 0.16 17.16

Total: 73.41 cft

Dismantling brick work in lime or cement mortar

3

Description No. Length (ft) Weidth (ft) Height (ft)

Qty

Perapet Wall 1 143.00 0.75 3

321.75

Total:
321.75 cft

Pacca brick work in ground floor Cement, sand mortar 1:4

4

Description No. Length (ft) Weidth (ft) Height (ft)

Qty

Perapet Wall 1 143.00 0.75 3

321.75

Under ground water tank 4 15.00 1.13 6

405.00

Total:
726.75 cft
5 Cement plaster 1:4 upto 20' height 1/2" thick

Description Side No. Length (ft) Height (ft) Quantity (sft)

Male Exam: Room long wall 2 2 12 11 528

Exam: Room Short Wall 2 2 15.25 11 671

Female Room Long Wall 2 2 12 11 528

Female Room Short Wall 2 2 15.25 11 671

(A) Waiting Room Long Wall 2 2 10.75 11 473

Waiting Room Short Wall 2 2 10 11 440

(B)Waiting Room Long Wall 2 2 10 11 440

(B)Waiting Room Short Wall 2 2 10.75 11 473

(A)Bath Room Long Wall 2 2 12 11 528

Bath Room Short Wall 2 2 5.75 11 253

(A)Lawn Long Wall 2 2 10.75 11 473

Lawn Short Wall 2 2 10 11 440

(B) Lawn Long Wall 2 2 10.75 11 473

Lawn Shrt Wall 2 2 10 11 440

(B)Bath Room Long Wall 2 2 12 11 528

Bath Room Short Wall 2 2 5.75 11 253

Enter Fornt Wall 2 1 10 11 220

Under ground water tank 2 4 15 6 720

S.Total : 8552.00 sft

Deduction

D1 1 2 4.00 8.50 68.00

D2 1 4 3.50 6.50 91.00

D3 1 4 2.50 6.50 65.00

W1 1 4 5.83 6.00 139.92

W2 1 2 3.00 6.00 36.00
V1 1 4 3.00 2.00 24.00

S.Total : 423.92 sft

Total: 8128.08 sft

7 Racking and washing joints of stone masonry (old work)

Out Side stone masonary wall Racking
2 2 49.25 11 2167.00
and Washing Long Wall

Short Wall 2 2 22.25 11 979.00

Total: 3146.00 sft

8 Pointing flush on stone work, upto 20' height On stonework raised : in c/s mortar 1:3

Out Side Raised pointing to Wall 1 2 49.25 13 1280.50

Short Wall 1 2 22.25 13 578.50

Total: 1859.00 sft

9 Racking and washing joints of brick masonry (old work)

Take Quantity for Perapet wall 473.00
Total: 473.00 sft
10 Distempering New surface : Three coats
Description Side No. Length (ft) Height (ft) Quantity (sft)
Male Exam: Room long wall 2 2 12 11 528
Exam: Room Short Wall 2 2 15.25 11 671
Female Room Long Wall 2 2 12 11 528
Female Room Short Wall 2 2 15.25 11 671
(A) Waiting Room Long Wall 2 2 10.75 11 473
Waiting Room Short Wall 2 2 10 11 440
(B)Waiting Room Long Wall 2 2 10 11 440
(B)Waiting Room Short Wall 2 2 10.75 11 473
(A)Bath Room Long Wall 2 2 12 11 528
Bath Room Short Wall 2 2 5.75 11 253
(A)Lawn Long Wall 2 2 10.75 11 473
Lawn Short Wall 2 2 10 11 440
(B) Lawn Long Wall 2 2 10.75 11 473
Lawn Shrt Wall 2 2 10 11 440
(B)Bath Room Long Wall 2 2 12 11 528
Bath Room Short Wall 2 2 5.75 11 253
Enter Fornt Wall 2 1 10 11 220
S.Total : 7832.00 sft
Deduction
D1 1 2 4.00 8.50 68.00
D2 1 4 3.50 6.50 91.00
D3 1 4 2.50 6.50 65.00
W1 1 4 5.83 6.00 139.92
W2 1 2 3.00 6.00 36.00
V1 1 4 3.00 2.00 24.00
S.Total: 423.92 sft
Total: 7408.08 sft

11 First class deodar wood wrought joinery work GI wire guaze fixed to chowkat with 1/2" strip
D2 2 3.50 6.50 45.50
Total: 45.50 sft
12 Prepare & paint new surface door & windows prime coat & 2nd Coat
Description Side No. Width (ft) Height (ft) Quantity (sft)
D1 1 2 4.00 8.50 68.00
D2 1 4 3.50 6.50 91.00
D3 1 4 2.50 6.50 65.00
W1 1 4 5.83 6.00 139.92
W2 1 2 3.00 6.00 36.00
V1 1 4 3.00 2.00 24.00
Total: 423.92 sft

13 Provide grey cement skirting 3/8" thick complete Extra if skirting or dado is finished with pigment
Male Exam: Room Long Wall 2 2 15.25 4 244.00
Exam: Room Short Wall 2 2 12.00 4 192.00
Female Room Long Wall 2 2 15.25 4 244.00
Female Room Short Wall 2 2 12.00 4 192.00
Waiting Room Long Wall 1 3 10.00 4 120.00
Waiting Room Short Wall 2 2 21.50 4 344.00
Bath Long Wall 2 4 5.75 4 184.00
Bath Short Wall 2 2 12.00 4 192.00
Front Wall 2 1 47.75 4 382.00
Total : 2094.00 sft
14 Rehandling of earthwork upto a lead of 25 m.
Description Coverd Area Hight Qty
As per Coverd Area 1095.8125 0.33 361.62
49.25 22.25 1095.8125
Total: 361.62 Cft
15 Plain Cement Concrete including placing, compacting, finishing & curing (Ratio 1:2:4) on Roof

As per Coverd Area 1095.8 0.14 153.41

Total: 153.41 Cft
16 P/F Light Steel Grited in PCC (1:2:4) on Roof
As per Coverd Area 1095.8 1095.80
Total: 1095.80 Cft
17 S/F of Polythene sheet on roof in two layers as spfd:
as per Coverd Area 1095.80
Total: 1095.80 Sft
18 2 coats of bitumen laid hot using 34 lbs. for %sft over roof & blinded with sand at 1 cft per % sft
As per Coverd Area 1095.8 1095.80
Total: 1095.80 sft
19 Earth filling over roof including watering, ramming etc 4" thick earth filling and 1" mud plaster
As per Coverd Area 1095.80 1095.80
Total: 1095.80 Sft
20 Single layer of tiles 10"x5"x1.25" laid over 4" earth and 1" mud plaster on top of RC roof slab
As per Coverd Area 1095.8 1095.8
Total: 1095.80 sft
21 Cast iron rain water down pipe fixed in position : 3" dia
4 12 48.00 Rft
22 Khuras on roof 2'x2'x6"
4 4 Nos
23 Bottom khuras of brick masonry in c/s mortar 1:6,4'x2'x4.5" over 3" cem. concrete 1:4:8
4 4 Nos
 TASK-7
HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR
D.I KHAN
New Construction of Type 4 House
CSR Item Amount
S. No. Description Unit Qty Rate (Rs.)
No. (Rs.)
Main Building Type v House
Excavation in foundation of building,
1 03-23-c bridges etc complete : in hard soil or soft Cft 2129.46 33.33 70964.34
murum

Cement Concrete (brick/stone ballast, 1.5"

2 06-03-b to 2"/nullah shingle well graded and Cft 594.26 73.01 43386.50
cleaned) in foundation & plinth (Ratio 1:4:8)

Pacca brick work in foundation and plinth in

3 07-04-a-05 Cft 835.70 97.89 81803.38
Cement, sand mortar 1:6
Damp proof of cem. conc. 1:2:4 i/c bitumen
4 06-22-a-02 coat, 1 layer polythene & 2 coats bitumen sft 167.63 31.07 5208.16
(2" thick)
Pacca brick work in ground floor Cement,
5 07-05-a-03 Cft 2252.83 111.15 250400.62
sand mortar 1:4
RCC in roof slab, beam, column & other
6 06-06-a-03 structural members, insitu or precast. Type Cft 359.26 148.99 53525.12
C (1:2:4)

Supply & fabricate M.S. reinforcement for

7 06-07-c tonne 0.96 82234.55 79133.50
cement concrete (Hot Rold Bars) Grade 40

S/F: of Steel doors 18 SWG MS sheet with

8 25-47 angle iron frame 1½"x1½"x1/8", bolt, sft 28 244.24 6838.72
hinges & paint etc.Main Gate
First class deodar wood wrought joinery in
9 12-07-c doors and windows etc. complete : 1.5" Sft 149 614.38 91389.03
thick
Provide & fix 20 gauge steel chowkat for
10 NCI doors, windows & CS windows,including Sft 149 187.38 27872.78
holdfast etc :
First class deodar wood wrought joinery
11 12-13-d work GI wire guaze fixed to chowkat with sft 123 108.83 13331.68
1/2" strip
Make & fix cleats for doors & windows
12 12-27-a Each 6 84.91 509.46
including hinges and screws.
Providing and Fixing steel windows with
13 25-39-b-05 openable glazed panels With 22 SWG wire Sft 149 430.76 64075.55
gauze : Glass pane 3mm
MS flat 1/2"x1/8" grill in windows of
14 12--50 sft 120.00 140.31 16837.20
approved design.
Supplying and filling sand under floor or
15 07--30 Cft 174.64 11.86 2071.56
plugging in wells

Filling, watering and ramming earth under

16 03-16-a Cft 434.98 14.26 6202.76
floor with surplus earth from foundation, etc
 Plain Cement Concrete including placing,
17 06-05-i Cft 287.08 81.84 23496.19
compacting,finishing & curing (Ratio 1:4:8)

Provide & lay topping of concrete 1:2:4,

18 10-15-e incl. surface finishing & dividing in panels : sft 529.20 31.42 16627.75
2" thick
Burnt brick (1st class) pavement on edge
19 10--47 grouted with sand including preparation of sft 340.75 36.87 12562.91
bed
Cement plaster 1:4 upto 20' height 1/2"
20 11-09-b sft 4407.11 11.49 50637.69
thick
Cement pointing struck joints, on walls
21 11-18-a sft 598.08 12.74 7617.80
upto 20' Hight Ratio (1:2)

22 11-23-a-03 Distempering New surface : Three coats sft 2834.54 3.91 11074.83
Prepare & paint new surface door &
23 13-06-c-01 sft 276.00 7.14 1971.39
windows prime coat.
Prepare & paint new surface door &
24 13-06-c-02 sft 276.00 10.03 2767.12
windows.Each Subsequent coat.

Plain Cement Concrete including placing,

25 06-05-f Cft 60.80 117.70 7156.68
compacting, finishing & curing (Ratio 1:2:4)

P/F Light Steel Grited in PCC (1:2:4) 3/4"

26 NSI sft 434.32 15.00 6514.76
x3/4" on Roof
2 coats of bitumen laid hot using 34 lbs. for
27 09--12 %sft over roof & blinded with sand at 1 cft sft 434.3175 10.92 4744.70
per % sft
S/F of Polythene sheet on roof in two layers
28 NSI sft 434.32 10.00 4343.18
as spfd:
Earth filling over roof including watering,
29 09-10-b ramming etc 4" thick earth filling and 1" sft 434.32 10.47 4547.30
mud plaster
Single layer of tiles 10"x5"x1.25" laid over
30 09--05 4" earth and 1" mud plaster on top of RC sft 434.32 49.21 21373.59
roof slab

Plain Cement Concrete including placing,

31 06-05-h Cft 273.48 98.46 26927.83
compacting,finishing & curing (Ratio 1:3:6)

Plain Cement Concrete including placing,

32 06-05-f compacting, finishing & curing (Ratio 1:2:4) sft 13.70 117.70 1612.35
as a copping
Provide grey cement skirting 3/8" thick
33 10-37-c complete Extra if skirting or dado is finished sft 126.67 8.21 1040.21
with pigment
Cast iron rain water down pipe fixed in
34 09-19-b Rft 48.00 407.39 19554.72
position : 3" dia
Heads for cast iron rain water down pipe
35 09--20 fixed in place including cost of clamp Each 4.00 500.35 2001.40
holdfast and painting

Shoes, bends or offsets for cast iron ran

36 09--21 Each 4.00 445.79 1783.16
water down pipe, including fixing & painting
37 09--15 Khuras on roof 2'x2'x6" Each 4.00 571.97 2287.88
Bottom khuras of brick masonry in c/s
38 09--16 mortar 1:6,4'x2'x4.5" over 3" cem. concrete Each 4.00 358.46 1433.84
1:4:8
Sub-Total: 1045627.61
 Internal Water Supply
CSR Item Amount
S. No. Description Unit Qty Rate (Rs.)
No. (Rs.)
Providing and Fixing glazed earthen ware
1 14-08-b sink including set of brackets, waste pipe Each 2 951.60 1903.20
etc : 25"x18"
Providing and Fixing glazed earthen ware
2 14-10-a low down flushing cistern 3 gallons capacity Each 1 1484.00 1484.00
: White
Providing and Fixing glazed earthen ware
3 14-05-a-01 WHB complete Size 22"x16" : White with Each 1 1611.05 1611.05
pedestal
Providing and Fixing stainless steel sink
4 14-06-a with drain board size 48"x24", including set Each 1 2524.60 2524.60
of brackets, waste pipe etc
Providing and Fixing best quality 5mm
5 NSI mirror 22"x16" size,Plastic towel rail,Plastic Set 1 1000.00 1000.00
shelf 24"x5" CP soap dish.
Providing and Fixing CP stop-cock, heavy
6 14-22-b Each 4 343.27 1373.08
type : 1/2"
Providing and Fixing CP pillar-cock, heavy
7 14-21-b Each 4 417.08 1668.32
type
Providing and Fixing CP waste coupling :
8 14-41-b Each 3 299.83 899.49
1.5"
Providing and Fixing CI floor trap including
9 14-31-a CI grating & concrete chamber all round : Each 3 240.85 722.55
4"x2"
Providing and Fixing brass ball float valve
10 14-48-a Each 4 179.92 719.68
1/2" dia

Providing and Fixing GI pipe & including

11 14-55-f Rft 120 153.98 18477.60
specials complete 1/2" dia

P/F Polyethylene Water Tank 500 gallons

12 14-69-b-03 Each 1 21928.84 21928.84
(Horizantl)

Sub-Total: 54312.41
 Internal Eletrification
CSR Item
S No. Descreption Unit Qty Rate Amount
Coad
Wiring of light point in 3/0.029 PVC
1 15-50 insulated sheathed cable on sahl wood Each 15 867.02 13005.3
strip batten

Wiring of sub main/earthing in 1 single core

2 15-48-c Rft 50 27.99 1399.5
PVC insulated & sheathed cable : 7/0.044

P/F: 4' long tube light with starter, tube rod

3 15.24b Nos 2 528.17 1056.34
(Phillips) and choke.

P/F: of 56" sweep capacitor type ceiling fan

4 15.68c with dimmer, (Pak/Royal Fan Delux) i/c Nos 2 2191.13 4382.26
suspension rod and canopy etc.
Supply and Erection white round globe with
5 15-56-b holder, gallery & 100 Watt bulb complete : Nos 7 285.97 2001.79
8" dia.

6 15-81 Supply and Fixing 20 Amp power plug Nos 2 182.7 365.4

Supply and Erection cubical type factory

7 15-75-b fabricated floor/wall mounting steel main Nos 1 10057.1 10057.1
board comp. : Recessed

P/Fixing: of 2 core 7/0.052 aluminum cable

in PVC pipe of approved quality i/c
8 NSI Rft 100 80.00 8000
connection from nearest source to main
board.

P/Fixing: 12" Sweep (Pak/Royal) Exhaust

9 15.69a Nos. 2 1,571.40 3142.8
fan with louver.
Providing and Fixing Electirc water geyser
10 NSI No 1 10000 10000
10 gallons best quality.

Special earthing of iron/metal clad switches

11 15-53 etc with copper wire No. 8 SWG in GI pipe Nos. 1 6,220.81 6220.81
1/2" dia

Sub Total : 59,631.30

 Sewerage system Of Type 4 House

CSR Item
S No. Descreption Unit Qty Rate Amount
Coad

Construction of 2'x2' or 2.5'dia BB manhole,

upto required depth i/c 4" PCC 1:4:8 in bed,
1 NSI BB wall laid & plastered in 1:4 making Each 4.00 1700.00 6800
channel inside and RCC 1:2:4 cover, 4"
thick with 3/8" dia bars 4" C/C both side.

Supply and Fixing CI manhole cover with

2 14-37-c Each 4.00 2742.31 10969.24
frame etc complete 24" dia

P/L: in trench, jointing and testing 6" dia

3 23.01b RCC pipe Complete as per specification Rft 46 98.32 4521.7368
and instruction of Engineer Incharge.

Providing and Laying cut, joint, test,

4 24-18-c-05 disinfect PVC pipe line BSS Class 'D' Rft 21.16 127.59 2699.80
working pressure : 3" i/d

Providing and fitting CI soil pipe with : Lead

5 14-34-a-02 Rft 24 264.69 6352.56
& yarn caulked joint : 2" dia.
Providing and Fixing CI specials, such as
6 14-36-a Each 8 475.00 3800
tees, bends etc Lead caulked joint

7 23-10 Septic Tank (int.Size: 7'x2'x5') complete Each 1 10,154.55 10154.55

8 23-11 Soakage Pit (6'dia x 15' deep) complete Each 1 9,917.15 9917.15

Total : 55215.04
 TASK-7

HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR
D.I KHAN
Estimate for Type 4 House
1 Excavation in foundation of building, bridges etc complete : in hard soil or soft murum

Description No Length (ft) Width (ft) Depth (ft) Quantity (cft)

Long Wall 2 23.5 3 3.5 493.50
Cross Wall Of Room 3 17.125 3 3.5 539.44
Verandia Front Wall 1 11.75 3 3.5 123.38
Carridor Long Wall 1 13 3 3.5 136.50
Carridor Short Wall 2 6.25 3 3.5 131.25
Long Wall Kitchen+Bath+WC 2 15.5 3 3.5 325.50
Cross Wall Kitchen+Bath+WC 3 6.25 3 3.5 196.88
Cort Yard 1 22.88 2 2.5 114.40
Cross Wall 1 15.25 2 2.25 68.63
Total: 2129.46 cft
Cement Concrete (brick/stone ballast, 1.5" to 2"/nullah shingle well graded and cleaned) in foundation &
2 plinth (Ratio 1:4:8)

Description No Length (ft) Width (ft) Depth (ft) Quantity (cft)

Long Wall 2 23.5 3 1 141.00
Cross Wall Of Room 3 17.13 3 1 154.13
Verandia Front Wall 1 11.75 3 1 35.25
Carridor Long Wall 1 13 3 1 39.00
Carridor Short Wall 2 6.25 3 1 37.50
Long Wall Kitchen+Bath+WC 2 15.5 3 1 93.00
Cross Wall Kitchen+Bath+WC 3 6.25 3 1 56.25
Cort Yard 1 22.88 2 0.5 22.88
Cross Wall 1 15.25 2 0.5 15.25
Total : 594.26 cft
3 Pacca brick work in foundation and plinth in Cement, sand mortar 1:6
Description No Length (ft) Width (ft) Depth (ft) Quantity (cft)
1st Step 22.5" Thick
Long Wall 2 23.5 1.87 0.5 43.95
Cross Wall Of Room 3 17.125 1.87 0.5 48.04
Verandia Front Wall 1 11.75 1.87 0.5 10.99
Carridor Long Wall 1 13 1.87 0.5 12.16
Carridor Short Wall 2 6.25 1.87 0.5 11.69
Long Wall Kitchen+Bath+WC 2 15.5 1.87 0.5 28.99
Cross Wall Kitchen+Bath+WC 3 6.25 1.87 0.5 17.53
Cort Yard 1 22.88 0.75 2.5 42.90
Cross Wall 1 15.25 0.75 2.5 28.59
2nd Step 18" Thick
Long Wall 2 23.5 1.5 0.5 35.25
 Cross Wall Of Room 3 17.125 1.5 0.5 38.53
Verandia Front Wall 1 11.75 1.5 0.5 8.81
Carridor Long Wall 1 13 1.5 0.5 9.75
Carridor Short Wall 2 6.25 1.5 0.5 9.38
Long Wall Kitchen+Bath+WC 2 15.5 1.5 0.5 23.25
Cross Wall Kitchen+Bath+WC 3 6.25 1.5 0.5 14.06
3rd Step 13.5" Thick
Long Wall 2 23.5 1.13 0.5 26.44
Cross Wall Of Room 3 17.125 1.13 0.5 28.90
Verandia Front Wall 1 11.75 1.13 0.5 6.61
Carridor Long Wall 1 13 1.13 0.5 7.31
Carridor Short Wall 2 6.25 1.13 0.5 7.03
Long Wall Kitchen+Bath+WC 2 15.5 1.13 0.5 17.44
Cross Wall Kitchen+Bath+WC 3 6.25 1.13 0.5 10.55
4th Step 9" Thick Wall
Long Wall 2 23.5 0.75 2.5 88.13
Cross Wall Of Room 3 17.125 0.75 2.5 96.33
Verandia Front Wall 1 11.75 0.75 2.5 22.03
Carridor Long Wall 1 13 0.75 2.5 24.38
Carridor Short Wall 2 6.25 0.75 2.5 23.44
Long Wall Kitchen+Bath+WC 2 15.5 0.75 2.5 58.13
Cross Wall Kitchen+Bath+WC 3 6.25 0.75 2.5 35.16
Total: 835.70 cft

4 Damp proof of cem. conc. 1:2:4 i/c bitumen coat, 1 layer polythene & 2 coats bitumen (2" thick)
Description No Length (ft) Width (ft) Quantity (sft)
Long Wall 2 23.5 0.75 35.25
Cross Wall Of Room 3 17.125 0.75 38.53
Verandia Front Wall 1 11.75 0.75 8.81
Carridor Long Wall 1 13.00 0.75 9.75
Carridor Short Wall 2 6.25 0.75 9.38
Long Wall Kitchen+Bath+WC 2 15.5 0.75 23.25
Cross Wall Kitchen+Bath+WC 3 6.25 0.75 14.06
Cort Yard 1 22.88 0.75 17.16
Cross Wall 1 15.25 0.75 11.44
Total: 167.63 sft
5 Pacca brick work in ground floor Cement, sand mortar 1:4
Description No Length (ft) Width (ft) Depth (ft) Quantity (cft)
Long Wall 2 23.5 0.75 11 387.75
Cross Wall Of Room 3 17.125 0.75 11 423.84
Verandia Front Wall 1 11.75 0.75 11 8.81
Carridor Long Wall 1 13 0.75 11 107.25
Carridor Short Wall 2 6.25 0.75 11 103.13
Long Wall Kitchen+Bath+WC 2 15.5 0.75 11 255.75
Cross Wall Kitchen+Bath+WC 3 6.25 0.75 11 154.69
Cort Yard 1 22.88 4.5 8 823.68
Cross Wall 1 15.25 0.75 8 91.50
Parpet Wall (Total Length) 1 114.16 0.75 1 85.62
Fency Wall 1 16.25 0.75 2 24.38
S-Total: 2466.39 cft
 Deduction
D1 1 4.00 0.75 7.00 21.00
D2 3 3.50 0.75 8.50 66.94
D3 2 3.00 0.75 7.00 31.50
D4 1 2.50 0.75 7.00 13.13
W1 2 6.00 0.75 6.00 54.00
W2 1 6.00 0.75 6.00 27.00
W3 1 3.00 0.75 4.00 9.00
S.Total: 213.56
Total: 2252.83

RCC in roof slab, beam, column & other structural members, insitu or precast. Type C (1:2:4)
6
Description No Length Width (ft) Depth (ft) Quantity (cft)
Slabe
Rooms 1 24.25 17 8/9 0.50 217.16
Carridar 1 6.25 13.75 0.50 42.97
Kitchen,Bath, WC 1 15.5 7.5 0.50 58.13
Lintle
D1 1 5.5 0.75 0.5 2.06
D2 3 5 0.75 0.5 5.63
D3 2 4.5 0.75 0.5 3.38
D4 1 4 0.75 0.5 1.50
W1 2 7.5 0.75 0.5 5.63
W2 1 7.5 0.75 0.5 2.81
W3 1 4.5 0.75 0.5 1.69
Projection (Kit,Bath, Ver &
1 27.75 2.00 0.33 18.32
Window)
Total: 359.26 cft

7 Plain Cement Concrete including placing, compacting, finishing & curing (Ratio 1:2:4) On Roof

Rooms 1 24.25 17 8/9 0.14 60.80

Carridar 1 6.25 13.75 0.14 12.03
Kitchen,Bath, WC 1 15.5 7.5 0.14 16.28
Total: 89.11 Cft

2 coats of bitumen laid hot using 34 lbs. for %sft over roof & blinded with sand at 1 cft per % sft
8
Description No Length Width (ft) Quantity (cft)
Rooms 1 24.25 17 8/9 434.32
Carridar 1 6.25 13.75 85.94
Kitchen,Bath, WC 1 15.5 7.5 116.25
Total: 636.51 sft
9 S/F of Polythene sheet on roof in two layers as spfd:
Rooms 1 24.25 17.91 434.32
Carridar 1 6.25 13.75 85.94
Kitchen,Bath, WC 1 15.5 7.5 116.25
Total: 636.51 sft

10 Single layer of tiles 10"x5"x1.25" laid over 4" earth and 1" mud plaster on top of RC roof slab
Rooms 1 24.25 17 8/9 434.32
Carridar 1 6.25 13.75 85.94
Kitchen,Bath, WC 1 15.5 7.5 116.25
Total: 636.51 sft
 Supply & fabricate M.S. reinforcement for cement concrete (Hot Rold Bars) Grade 40
11
Steel Reinforcement 359.26 6.00 2240 0.96
Total: 0.96 tonne
S/F: of Steel doors 18 SWG MS sheet with angle iron frame 1½"x1½"x1/8", bolt, hinges & paint etc.
12
Description No. Width (ft) Height (ft) Quantity (sft)
D1 1 4 7 28.00
Total: 28.00 sft
13 First class deodar wood wrought joinery in doors and windows etc. complete : 1.5" thick
D2 3 3.50 8.50 89.250
D3 2 3.00 7.00 42.000

D4 1 2.50 7.00 17.500

Total: 148.75 sft

14 First class deodar wood wrought joinery work GI wire guaze fixed to chowkat with 1/2" strip
D1 1 4.00 7.00 28.000
D2 3 3.50 7.00 73.500

D3 1 3.00 7.00 21.000

Total: 122.50 sft

15 Provide & fix 20 gauge steel chowkat for doors, windows & CS windows,including holdfast etc :
D2 3 3.5 8.5 89.25
D3 2 3 7 42.00
D4 1 2.5 7 17.50
Total : 148.75 sft
16 Make & fix cleats for doors & windows including hinges and screws.

Cleats 6
6.00
Total: 6.00 Nos
Providing and Fixing steel windows with openable glazed panels With 22 SWG wire gauze : Glass pane
17 3mm
Description No. Width (ft) Height (ft) Quantity (sft)
W1 2 6 6 72.00
W2 1 6 6 36.00
W3 1 3 4 12.00
Total: 120.00 sft
18 MS flat 1/2"x1/8" grill in windows of approved design.
W1 2 6 6 72.00
W2 1 6 6 36.00
W3 1 3 4 12.00
Total: 120.00 sft
19 Prepare & paint new surface door & windows prime coat & 2nd Coat
Description Side No. Width (ft) Height (ft) Quantity (sft)
D2 2 3 6 6 108.00
D3 2 1 6 6 36.00
D4 2 1 3 4 12.00
W1 2 2 6 6 72.00
W2 2 1 6 6 36.00
W3 2 1 3 4 12.00
Total: 276.00 sft
20 Filling, watering and ramming earth under floor with surplus earth from foundation, etc
Rooms 1 22.75 16.41 0.5 186.66
Carridar 1 5.50 12.25 0.5 33.69
Kit, Bath, WC 1 6 14.75 0.5 44.25
Court Yard 1 23.50 14.5 0.5 170.38
Total: 434.98 cft
20 Supplying and filling sand under floor or plugging in wells
Rooms 1 22.75 16.41 0.33 123.20
Carridar 1 5.50 12.25 0.33 22.23
Kit, Bath, WC 1 6 14.75 0.33 29.21
Total: 174.64 cft
21 Plain Cement Concrete including placing, compacting,finishing & curing (Ratio 1:4:8)
Description No Length (ft) Width (ft) Depth (ft) Quantity (cft)
Rooms 1 22.75 16.41 0.33 123.20
Carridar 1 5.50 12.25 0.33 22.23
Kit, Bath, WC 1 6 14.75 0.33 29.21
Court Yard 1 23.50 14.5 0.33 112.45
Total: 287.08 cft
22 Provide & lay topping of concrete 1:2:4, incl. surface finishing & dividing in panels : 2" thick
Description No Length (ft) Width (ft) Quantity (cft)
Rooms 1 22.75 16.41 373.33
Carridar 1 5.50 12.25 67.38
Kit, Bath, WC 1 6 14.75 88.50
Total: 529.20 sft
23 Burnt brick (1st class) pavement on edge grouted with sand including preparation of bed
Description No Length (ft) Width (ft) Quantity (cft)
Court Yard 1 23.5 14.5 340.75
Total : 340.75 sft
24 Cement plaster 1:4 upto 20' height 1/2" thick
Description Side No. Length (ft) Height (ft) Quantity (sft)
Rooms Long Wall 2 2 22.75 11 1001.00
Rooms Short Wall 2 3 16.41 11 1083.06
Carridar Long Wall 1 2 5.5 11 121.00

Carridar Short Wall 2 2 12.25 11 539.00

Kit, Bath, WC Long Wall 2 2 14.75 11 649.00

Kit, Bath, WC Short Wall 2 4 6.00 11 528.00

Ceiling Bed Rooms 2 1 27.5 16.41 902.55
Ceiling Kit,Bath, WC 2 1 14.75 6 177.00
S.Total : 5000.61 sft
Deduction
D1 2 1 4.00 7.00 56.00
D2 2 3 3.50 8.50 178.50
D3 2 2 3.00 7.00 84.00
D4 2 1 2.50 7.00 35.00
W1 2 2 6.00 6.00 144.00
W2 2 1 6.00 6.00 72.00
W3 2 1 3.00 4.00 24.00
S.Total: 593.50 sft
Total: 4407.11 sft
25 Distempering New surface : Three coats
Description Side No. Length (ft) Height (ft) Quantity (sft)
Rooms Long Wall 2 2 22.75 11 1001.00
Rooms Short Wall 2 2 16.41 11 722.04
Carridar Long Wall 1 2 5.5 11 121.00
Carridar Short Wall 2 2 12.25 11 539.00
Kit, Bath, WC Long Wall 2 2 14.75 11 649.00
Kit, Bath, WC Short Wall 3 2 6 11 396.00
Ceiling Bed Rooms 1 1 27.5 16.41 451.28
Ceiling Kit,Bath, WC 1 1 14.75 6 88.50
S.Total : 3428.04 sft
Deduction
D1 2 1 4 7 56.00
D2 2 3 3.5 8.5 178.50
D3 2 2 3 7 84.00
D4 2 1 2.5 7 35.00
W1 2 2 6 6 144.00
W2 2 1 6 6 72.00
W3 2 1 3 4 24.00
S.Total: 593.50 sft
Total: 2834.54 sft
26 Cement pointing struck joints, on walls upto 20' Hight Ratio (1:2)
Description Side No. Length (ft) Height (ft) Quantity (sft)
Court Yard Long Wall 2 1 14.88 8 238.08
Court Yard Long Wall 2 1 22.5 8 360.00
Total: 598.08 sft

27 Plain Cement Concrete including placing, compacting,finishing & curing (Ratio 1:3:6)
Description No. Length (ft) Weidth (ft) Height (ft) Quantity (Cft)
Plinth Protiction (around the
Building 1 91.16 3 0.25 273.48
Total: 273.48 sft

28 Plain Cement Concrete including placing, compacting, finishing & curing (Ratio 1:2:4) as a copping
Description No. Length (ft) Weidth (ft) Height (ft) Quantity (Cft)
Copping of Perapet Wall 1 114.16 0.75 0.16 13.70
Total: 13.70 Cft

29 Provide grey cement skirting 3/8" thick complete Extra if skirting or dado is finished with pigment
Description No. Length (ft) Hight (ft) Quantity (sft)
Room 1 Long Wall 2 15 0.5 15.00
Room 1 Short Wall 2 11 0.5 11.00
Room 2 Long Wall 2 12 0.5 12.00
Room 2 Short Wall 2 12 0.5 12.00
Carridar Long Wall 2 12.25 0.5 12.25
Carridar Long Wall 2 5.5 0.5 5.50
Perapet Wall Rooms+carridar 1 117.83 0.5 58.92
Total: 126.67 sft
30 Cast iron rain water down pipe fixed in position : 3" dia
4 12 48.00 Rft
31 Khuras on roof 2'x2'x6"
4 4 Nos
32 Bottom khuras of brick masonry in c/s mortar 1:6,4'x2'x4.5" over 3" cem. concrete 1:4:8
4 4 Nos
 TASK-7
HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR D.I
KHAN
Cost Estimate of Compound Wall
CSR Item
S No. Descreption Unit Qty Rate Amount
Coad
Excavation in foundation of building, bridges
etc complete : in ordinary soil & Filling,
1 3-23-b+3-16-a Cft 5663.25 3.07 17386.18
watering and ramming earth under floor with
surplus earth from foundation, etc

Cement Concrete (brick/stone ballast, 1.5" to

2 06-03-b 2"/nullah shingle well graded and cleaned) in Cft 1532.25 73.01 111869.42
foundation & plinth (Ratio 1:4:8)

Pacca brick work in foundation and plinth in

3 7-04-a-5 Cft 1510.463 97.89 147852.83
Cement, sand mortar 1:6

Pacca brick work in ground floor Cement,

4 06-05-a-05 Cft 5250 111.15 583533.83
sand mortar 1:4

5 11-09-b Cement plaster 1:4 upto 20' height 1/2" thick Sft 6825 11.49 78419.25

Cement pointing struck joints, on walls, upto

6 11-18-a Sft 6825 12.74 86930.71
20' height Ratio 1:2

7 11-25-a-03 White washing: New surface : Three coats Sft 5375 1.78 9561.59

Plain Cement Concrete including placing,

8 06-05-f compacting, finishing & curing (Ratio 1:2:4) Cft 90.375 117.70 10636.82
as a Copping

Supplying and Fixing 18 SWG MS Sheet

9 25-47-b Gate with angle iron frame (2"x2"x3/16") with Sft 128.00 180 23040.00
side window, lock, painting etc

P/F: of gate light of approved quality and

10 15.63a Each 2 663.90 1327.80
design.

Sub Total: 1,070,558.42

 TASK-7

HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR
D.I KHAN
ESTIMATE OF COMPOUND WALL

S No. Descreption No length Wedth Height Qty

Excavation in foundation of building, bridges etc complete : in ordinary soil & Filling, watering and
1
ramming earth under floor with surplus earth from foundation, etc

Boundry Wall 1 675.00 3.00 2.75 5568.75

Gate Piller 3 3.00 3.00 3.50 94.50

Total: 5663.25 cft

Cement Concrete (brick/stone ballast, 1.5" to 2"/nullah shingle well graded and cleaned) in foundation
2
& plinth (Ratio 1:4:8)

Boundry Wall 1 675.00 3.00 0.75 1518.75

Gate Piller 3 3.00 3.00 0.50 13.50

Total: 1532.25 cft

3 Pacca brick work in foundation and plinth in Cement, sand mortar 1:6
 TASK-7
HEALTH FACILTY IMPROVEMENT & RFEHABILITATION OF BASIC HEALTH UNIT MUGHAL KOT FR
D.I KHAN
Cost Estimate of Brick on Edg Paved

CSR Item
S No. Descreption Unit Qty Rate Amount
Coad

Excavation in foundation of building, bridges

3-23-b+3- etc complete : in ordinary soil & Dressing &
1 Cft 655.56 3.07 2012.58
19-a levelling earth to designed sections Ashes,
sand, silt or soft soil upto cut or fill 6 inches

Plain Cement Concrete including placing,

2 06-05-i CfT 865.34 81.84 70823.26
compacting, finishing & curing (Ratio 1:4:8)

Burnt brick (1st class) pavement on edge

3 10-47 grouted with sand including preparation of Sft 2622.25 36.87 96678.1619
bed
Total: 169514.00
 HEALTH FACILTY IMPROVEMENT & TASK-7
RFEHABILITATION OF BASIC HEALTH UNIT
MUGHAL KOT FR D.I KHAN
Estimate of on Edg Paved

S No. Descreption No Length Weidth Depth Qty

Excavation in foundation of building, bridges etc complete : in ordinary soil &
1 Dressing & levelling earth to designed sections Ashes, sand, silt or soft soil upto cut
or fill 6 inches
Paved Length 1 1.00 214.25 10.00 0.25 535.63

Paved Length 2 1.00 61.00 6.00 0.25 91.50

Paved Length 3 1.00 22.75 5.00 0.25 28.44

Total: 655.56 cft

2 Plain Cement Concrete including placing, compacting, finishing & curing (Ratio 1:4:8)

Paved Length 1 1.00 214.25 10.00 0.33 707.03

Paved Length 2 1.00 61.00 6.00 0.33 120.78
Paved Length 3 1.00 22.75 5.00 0.33 37.54
Total: 865.34 cft
Burnt brick (1st class) pavement on edge grouted with sand including preparation of
3
bed
Paved Length 1 1.00 214.25 10.00 2142.50

Paved Length 2 1.00 61.00 6.00 366.00

Paved Length 3 1.00 22.75 5.00 113.75

Total: 2622.25 sft