Corporate Office Islamabad (Cost Estimation)
Corporate Office Islamabad (Cost Estimation)
BILL OF QUANTITIES
CLIENT
Name of Project :- INTERIOR DESIGN
ARCHITECT
Company Name:- AL-ATASH ARCHITECT & ASSOCIATES
Email:-
ESTIMATOR:-
Company Name:- AL-ATASH ESTIMATION & MANAGEMENT
Email:- [email protected]
CONTRACTOR
Company Name:-
Address:-
Mobile No:-
Email:-
CORPORATE OFFICE ISLAMABAD
AL ATASH ESTIMATION & MANAGEMENT
02 - MAIN SUMMARY
7 GENRATOR 5,000,000
9 IT SYSTEM 16,430,000
Providing and laying first class solid brick masonry 4-1/2" thick at
any floor of approved quality, shape, design and thickness in
superstructure laid in 1:4 cement sand mortar using local sand
i/c all required scaffolding raking out and cleaning of joints,
curing, complete as per specification and instruction of the
Consultant.
4.5" Brick Work 489.00 Cft 500.00 244,500.00
ii PLASTER
Providing and applying ½" thick cement plaster (1:3) using 1-part
of grey cement and 3- parts of chenab sand to ceiling and slab
beams i/c curing scaffolding complete in all respects
Internal Plaster 2,608.00 Sft 60.00 156,480.00
ii MANAGER
Floor = Laminated Floor
Surface = Semi Gloss
Brand = Pak Carpets, Serina Flooring
Tile Size = 6" x 48"
Base Rate = 450/Sft
Tile 440.00 Sft 500.00 220,000.00
Skirting (4") - Rft 250.00 -
ii SMOKING AREA
Floor = Porcelain Tile
Surface = Lapatto Finish
Brand = Master
Tile Size = 24"x24"
Bond = 1/4" thick
Plaster = 3/4" Mortor thick & Ratio 1:4
Base Rate = 4000/Mtr
Tile 85.80 Sft 522.00 44,787.60
Skirting (4") 42.90 Rft 174.00 7,464.60
v KITCHEN (WALL)
Floor = Porcelain Tiles
Surface = Glazed Finish
Brand = Master
Tile Size = 12"x24"
Bond = 1/4" thick
Plaster = 3/4" Mortor thick & Ratio 1:4
Base Rate = 3500/Mtr
Tile 119.89 Sft 475.00 56,947.28
3 CARPET TILES
Providing and fixing as per design with making
material respect as per design and directed by
consultant.
i OVER ALL
Floor = Carpet Tiles
Brand = Pak Carpets, Serina Flooring
Tile Size = 22"x22"
Base Rate = 450/Sft
Tile 4,620.00 Sft 450.00 2,079,000.00
4 CABINET
5 DOOR
Providing and fixing as per design with making all
material respect as per design and directed by
consultant.
i DOOR
Providing & fixing
Type = Semi Solid Door
Frame = Dolly (Complete in all respect)
Paint = Polish
Hardware = Including hinges, locks, and door
handles (as approved by architect)
Kitchen 42.00 Sft 2,800.00 117,600.00
Rest Room 21.00 Sft 2,800.00 58,800.00
6 MARBLE
i WINDOW SILLS
Providing & fixing
Marble = Verona
Finish = Polish
Marble thick = 3/4" th
Plaster = 1" thick (1:2) Ratio
Base Rate = 800/Sft
Area 8.00 Sft 1,200.00 9,600.00
7 CEILING
i POP CEILING
8 CLADDING
i FRONT ELEVATION GLAZZING
Glass Partition = 12mm (Ghani)
Tempring = Yes
Edge Polishing = Yes
Aluminium = Existing
Frosted Paper = Imported
Area 1,150.00 Sft 1,100.00 1,265,000.00
ii COLUMN FACING
Providing & fixing
MDF = 3/4"
Partal Thick = 1.5" x 1.5"
Partal Frame = 2'-0" x 2'-0"
Paint
Code = Fenomastic / Matt Emulsion
Brand = Jotun
Paint & Putty Coat = 3 Nos & 2 Nos
Area 1,737.59 Sft 300.00 521,278.20
9 PAINT
i WALL PAINT
Providing & Laying
Code = Matt Emulsion
Brand = Nippon / Jotun
Paint & Putty Coat = 3 Nos & 2 Nos
Area 6,000.00 Sft 73.00 438,000.00
10 PARTITION
i MDF DUMMY BEAM (Glass Partiton)
Providing & fixing partition
M.D.F Dummy Beam
MDF = Al Noor High Gloos
Partal Size = 1.5" x 1.5"
12 COUNTER
i RECEPTION COUNTER
Providing and fixing Reception Counter complete in all -
respect as per design.
As Per Drawing
Counter Top = Al Noor S Gloss (MDF)
Counter Front = Al Noor S Gloss (MDF)
MS Pipe = 1 1/2"x 1 1/2" x 18 SWG
Finsih = S.S Brush Gold Deco
Back Side = Framebox + Drawer + Cabinet in
alnoor matt sheet
Unit 1.00 Nos 450,000.00 450,000.00
13 3D DIGITAL
Providing and fixing as per design with making
material respect as per design and directed by
consultant.
14 GARDEN
i PATIO
Providing & Laying Planter as per drawing.
Brick Work = 4 1/2"
Plaster = Inernal + External (3/4")
Height = As Per Drawing
Water Proofing = Yes
Earth Filling = Yes
Gravel = Different Size
Draing Pipe = 6" uPVC
P.C.C = 1:2:4 (6" Thick)
Finish = Graphy Over Brick Work
Patio-01 (10'-5" x 9'-0") 1.00 Nos 100,000.00 100,000.00
Patio-02 (22'-4" x 6'-9") 1.00 Nos 100,000.00 100,000.00
Patio-03 (12'-10" x 6'-6") 1.00 Nos 100,000.00 100,000.00
Patio-04 (6'-6" x 6'-7") 1.00 Nos 100,000.00 100,000.00
15 FLOWERPOT
1'-6" Circle 8.00 Nos 3,000.00 24,000.00
1'-6" Circle 24.00 Nos 4,000.00 96,000.00
4'-0" x 1'-6" 2.00 Nos 9,000.00 18,000.00
5'-0" x 1'-6" 1.00 Nos 12,000.00 12,000.00
Prayer Area + Smoking Area (18'-6" x 1'-8") 1.00 Nos 45,000.00 45,000.00
16 DUSTBIN
Dustbin 20.00 Nos 1,500.00 30,000.00
-
5 INDIAN WATER CLOSET -
Providing and fixing European type concealed water 1.00 No 25,000.00 25,000.00
closet, white / light color, including 3 gallons cistern,
P/S trap, C.P tee stop cock with wall cups,
connection pipes, , hanged double Bakelite seat and
cover of best quality, all joints to services and drains,
plugging and screwing as necessary to the structure
and make good the same, complete in all respe ct as
per specifications and drawings.
(Base Price 15,000)
(Rocca/Turkish Brand or Equivalent Brand)
-
6 WASH HAND BASIN VANITY -
Providing and fixing wash hand basin vanity type 6.00 No 40,000.00 240,000.00
with granite top polish finish and making vanity hole and
gola finish,as per design approved colour and brand ,
C.P. tee stop cock with wall cups, , waste couplien,
plug with C.P. brass chain, 1-1/2" dia pvc botle trap
for waist pipe, connections to water lines, C.P. brass
union, nuts, washers,C.P. grating including C.P.
bottle trap etc. Complete in all respect as per
specifications and drawings.
(Base Price 15,000)
(Made by Master or Equivalent Brand)
-
7 SS SINGLE KITCHEN SINK -
Providing and fixing single bowl SS Kitchen Sink, C.P. 1.00 No 10,000.00 10,000.00
tee stop cock with wall cups, , waste couplien, plug
with C.P. brass chain, 1-1/2" dia P.V.C. (D-type)
Waste pipe, connections to water lines, C.P. brass
union, nuts, washers, C.P. grating including C.P. bottle
trap etc. Complete in all respect as per specifications and
drawings.
(Base Price 3,500)
(Made by Master or Equivalent Brand)
10 TOILET PAPER
Providing and fixing chromium plated toilet paper 8.00 No 5,500.00 44,000.00
holder, complete in all respect as per specifications and
drawings.
(Master or Equivalent Brand)
11 TOWEL BAR
Providing and fixing C.P. 3/4" dia. towel bar / rail, 4.00 No 7,000.00 28,000.00
including fixing material i.e. drilling in wall, rawalpug,
nail/nut bolt and etc complete in all respect as per
specifications and drawings.
(Master or Equivalent Brand)
12 GLASS WORK
Providing and fixing best quality distortion free 48.00 Sft 700.00 33,600.00
imported Belgium glass (beveled) mirrors 5mm thick,
with hard board backing, chromium plated
screws/brackets, complete in all respects as per
specifications and drawings.
-
13 HAND DRYER -
Providing and fixing electric hand dryer best quality as 4.00 No 7,000.00 28,000.00
per approved colour and design complete in all
respects as per specifications and drawings.
(Siemens or Equivalent Brand)
-
14 GULLY TRAP -
Providing and installing Gully Trap including All 12.00 No 6,000.00 72,000.00
types of fitting and accessories, complete in all
respe ct as per specifications and drawings.
3 Ceiling Mounted AC
Cassette Type A.C (2.0 Ton)
8.00 Nos 400,000.00 3,200,000.00
4 Copper Pipe
Providing and instalation of copper pipe/tube as per 1.00 Job 1,000,000.00 1,000,000.00
required and ac drainiage.
Pize Size
1 Ton = 3/8" & 1/4"
1.5 Ton = 1/4" & 1/2"
2 Ton = 3/8" & 5/8"
4 Ton = 3/8" & 3/4"
(xi) USB Extension (15 Mtr Long) 1.00 Nos 1,500.00 1,500.00
(xii) HDMI Cable (15 Mtr Long) 1.00 Nos 2,500.00 2,500.00
2 Staff Incharge
Workstations - Bridge
Series Made of high
pressure laminate top in
approved color with pvc
edge bending along with
technonogy box and cable Nos 6 48,000 288,000
management system and
MS Powder coated base.
Size: W1200 x D600 x
H750mm
4 Staff Chairs
Merryfair Fulkrum SH
medium back
Nos 46 47,500 2,185,000
5 Manager Chairs
Merryfair Fulkrum SH high
back
Nos 15 49,500 742,500
8 Directors Executive
Desk - Avon Series
Made of imported Oak
veneer top and side rack
with painted hood, digital
locking system premium Nos 5 275,000 1,375,000
quality accessories.
Sizes: W2100 x D900 x
H750mm
15 Chairman Chamber
Desk - Lincoln Series
Made of imported Oak
veneer top and side rack
with painted hood, digital
locking system premium Nos 1 375,000 375,000
quality accessories.
Sizes: 2100 x 900 x
750mm
16 Chairman Chair
Merryfair : Regent
Artificial leather with
synchronized mechanism
and aluminum base with Nos 1 125,000 125,000
polished arms swivel chair
17 Chairman Chamber
Visitor Chair
Made of premium quality
cushioning with imported Nos 2 55,000 110,000
fabric/leatherette
upholstery with MS
powder coated base.
19 Chairman Chamber
Single Seater Sofa -
Jade Series
Made of premium quality
cushioning with imported 110,000
Nos 2 55,000
fabric/leatherette
upholstery with MS
powder coated base.
22 Chairman Relaxing
Chair - Aero Series
Chair with foot rest is
made of premium quality
cushioning with imported Nos 1 145,000 145,000
fabric/leatherette
upholstery with S.S base.
23 Conference Rom
Meeting Table - Spark
Series Made of painted
glass top with oak polihed
veneer center technology
panel with Nos 1 318,000 318,000
S.S base.
Size: W 3900 x D 1350 x
H 750mm
27 Lounge Table
Made of high pressure
laminate top and MS / S.S
base. Nos 1 45,000 45,000
Size: 750mm Dia
28 Lounge Chairs
Made of premium quality
cushioning with imported
fabric upholstery with solid Nos 2 42,000 84,000
wooden legs.
Sr
USERS CODE UNIT QTY RATE AMOUNT
No.
1 Draftmasn Branded
/ Arch intel core i7 4rth
infrastructure Generation Nos 34.00 70,000.00 2,380,000.00
32 GB RAM, 256 GB SSD,
2 Architects / 1TB HDD i7 4rth
intel core
Town planners Generation
32 GB RAM, 256 GB SSD, Nos 14.00 70,000.00 980,000.00
1TB HDD
3 Senior 3D visualiser 6 GBcore
intel Graphic
i9, 12Card
generation
Asus mother board
Supply 80+Gold
1TB Nvme
64GB RAM DDR4, 2TB Nos 1.00 1,000,000.00 1,000,000.00
HDD
3090Ti Graphic Card
Corsiar Black Casing
4 3D visualiser water cooler
intel core system with
i7 4rth
Normal system Generation
32 GB RAM, 256 GB SSD, Nos 3.00 300,000.00 900,000.00
1TB HDD
5 3D Viusaliser 6 GBcore
intel Graphic
i9, 12Card
generation
Asus mother board
Supply 80+Gold
500GB Nvme
Nos 3.00 300,000.00 900,000.00
64GB RAM DDR4, 2TB
HDD
3060Ti Graphic Card
Corsiar Black Casing
6 HR/ Admin water990
Dell cooler system with
/Procurment 250 SSD Nos 9.00 150,000.00 1,350,000.00
500 HDD
7 Managers
Directors Laptop Core i5, 7th
Nos 11.00 150,000.00 1,650,000.00
IT/ Conference generation
Room
LCD
Nos 75.00 30,000.00 2,250,000.00
8 Printer Sharp MX-3640n Nos 2.00 564,000.00 1,128,000.00
9 Plotter From Current Office Nos 1.00 300,000.00 300,000.00
10 Switches 5-48 P, 1-24 P Nos 6.00 110,000.00 660,000.00
11 Server Rack 42 U Full Size Nos 1.00 16,000.00 16,000.00
12
Servers From Current Office-3 Nos 3.00 700,000.00 2,100,000.00
Sr
USERS CODE UNIT QTY RATE AMOUNT
No.
13 UPS By Admin Separate for IT 5 KVA
Nos 1.00 200,000.00 200,000.00
16 Attendance
From Current Office Nos 1.00 20,000.00 20,000.00
Machine
17 Wifi Unifi AP LR Nos 4.00 33,500.00 134,000.00
18 Router MikroTik 750gr3 Nos 2.00 16,500.00 33,000.00
19 PDU Insdside Rack Nos 4.00 4,000.00 16,000.00
20 Patch Panel &
Insdside Rack Nos 8.00 9,500.00 76,000.00
Cable Manager
21 FacePlates Rack and End User Nos 100.00 400.00 40,000.00
21 I/O Rack and End User Nos 45.00 600.00 27,000.00
22 Ip Phones Gxp 15 Nos 30.00 9,000.00 270,000.00
-
2 HOBE -
Providing and fixing Hobe best quality as per 1.00 No 45,000.00 45,000.00
approved colour and design complete in all respects
as per specifications and drawings.
(Haier or Equivalent Brand)
-
3 COOKING RANGE -
Providing and fixing Cooking Raneg best quality as 1.00 No 45,000.00 45,000.00
per approved colour and design complete in all
respects as per specifications and drawings.
(Haier or Equivalent Brand)
-
4 LCD (40 Inch) -
Providing and fixing LCD (42") best quality as per 10.00 No 50,000.00 500,000.00
approved colour and design complete in all respects
as per specifications and drawings.
(Samsang or Equivalent Brand)
-
5 LCD (32 Inch) -
Providing and fixing LCD (42") best quality as per 5.00 No 35,000.00 175,000.00
approved colour and design complete in all respects
as per specifications and drawings.
(Samsang or Equivalent Brand)
-
6 MICROWAVE OVEN -
Providing and fixing Microwave Oven best quality as 1.00 No 25,000.00 25,000.00
per approved colour and design complete in all
respects as per specifications and drawings.
(Dawlance or Equivalent Brand)
-
7 BLENDER -
Providing and fixing Blender best quality as per 1.00 No 5,000.00 5,000.00
approved colour and design complete in all respects
as per specifications and drawings.
(Anex or Equivalent Brand)
-
9 VACUUM CLEANER -
Providing and fixing Vacuum Cleaner best quality as 1.00 No 15,000.00 15,000.00
per approved colour and design complete in all
respects as per specifications and drawings.
(Anex or Equivalent Brand)
-
10 COFFE MACHINE -
Providing and fixing Coffe Machine best quality as per 2.00 No 125,000.00 250,000.00
approved colour and design complete in all respects
as per specifications and drawings.
(Haier or Equivalent Brand)