COST ESTIMATE OF MULTI STORY CAR PARKING

AT PC HOTEL LAHORE
Civil Works

25-Nov-13
Sr.N
o

Description

QTY.

UNIT

Rate

Amount

2-Dec-13

%Age
Actual

Planned

Actual

Planned

A Civil Works
EARTH WORK
1 Excavation in all types of soil, i.e. Sandy, Clayey, Hard,
average Soft, Wet or Dry in foundations of Columns including
their dewatering (in case the water table encountered during
excavation) adequate shoring and lead the excavated
material outside hotel premises at a suitable location as
directed by client representative also or as directed by the
Engineer Incharge. (Consultant)
0 M to 2.6 M
276,202
BACK FILLING
2 Back Filling Material in columns, footing pits, under tie beams,
including water, ramming, compacting (plate compactor to be
used), consolidating to the required density of modified
AASHTO dry density (compacted measurement) as per
drawing and specifications or as directed by the Engineer
Incharge. (Consultant)
35,000
GHASSU FILLING
3 Supplying & Ghassu Sand free from salt & mud in layers not
exceeding 300 mm (average filling) in depth including
watering, ramming, compacting, through Road Roller
consolidating to the required density of modified AASHTO dry
density (compact measurement) in Plinth as per drawing and
specification or as directed by the Engineer Incharge
(Consultant).
112,000

cft

10

2,762,020

1.26

cft

315,000

0.14

cft

25

2,800,000

1.28

Sft

25

1,616,250

0.74

4 Providing and Applying of Cold Bitumen

Providing and applying of 2 coats of coad bituman at the
outer and inner side of Plinth Beam for Water Proofing

64,650

5 Lean Concrete 1:4:8

Page 1 of 24

9-Dec-13

1,420,000

743,621

2,228,000

1,487,242

Actual

25-Nov-13
Sr.N
o

Description

QTY.

UNIT

Rate

Amount

6 STEEL
Providing & laying steel reinforcement as per ASTM 615 yield
strength 420 Map, and Hot Rolled Deformed Steel as
specified in drawings, as per ASTM 615, with a proof strength
420 Map as manufactured from billet of Pakistan Steel by
M/s. Itifaq Steel, Lahore or equivalent, in any position, height,
level or shape, including cutting, bending, placing and binding
wire unspecified overlaps, spacers etc., complete as per
drawings or as directed by the Engineer In charge
(Consultant)
(a) Footing
(b) Plinth Beam
(c) Pedestal Columns up to Plinth
RCC CONCRETE (Foundations of Column)
7 Providing and laying Reinforced Cement Concrete mix not
leaner than 1:1:2 (5000 psi) Cubical Strength (1 Ordinary
Portland Cement, 1 Sand 2 Crushed Stone 20 mm as coarse
aggregate), in Foundation of Columns including vibrating,
curing, mortar tight form work and its removal but excluding
the cost of reinforcement, complete as per drawings and
specifications or as directed by the Engineer In charge.
(Consultant)

21,192

Cft

270 Tons
9 Tons
28 Tons

187

3,962,904

1.81

115000
115000
115000

31,050,000
1,035,000
3,220,000

14.20
0.47
1.47

123,620

cft

331

40,918,220

18.72

5,298

Cft

395

2,092,710

0.96

Important Note:- At the Junction of column embedding in

footing, column required strength concrete to be poured first
to its footing depth, then footing concrete to be poured.
RCC CONCRETE (In Columns)
8 Providing & laying Reinforced Fair Face Cement Concrete
mix not leaner than 1:1:2 (5000 Psi Cubical Strength) (1
Ordinary Portland Cement 1 Sand free from salt & mud, 2
Crushed Stone 20 mm thick as coarse aggregate) in Columns
up to Plinth of required section, including vibrating, curing,
mortar tight form work and its removal, but excluding the cost
of reinforcement, complete as per drawings & specifications
or as directed by the Engineer In charge. (Consultant)
RCC CONCRETE IN Plinth Beams
Page 2 of 24

9-Dec-13

%Age
Actual

Providing & laying P.C.C. 1:4:8 (1 Ordinary Portland Cement,

4 Sand [free from salt and mud] and 8 Crushed Stone 20 mm
thick as coarse aggregate) in foundation of columns, under
Tie Beam or Situ if required including leveling, compacting &
curing, including form work if any, complete as per drawing
and specification or as directed by the Engineer In charge.
(Consultant)

2-Dec-13

Planned

528,387

Actual

481,712

Planned

1,453,065

Actual

25-Nov-13
Sr.N
o

Description

QTY.

UNIT

Rate

Amount

PCC 1:3:6 under Plinth over Filling

Providing & laying Cement Concrete mix not leaner than 1:3:6
( 1ordinary Portland cement, 3 sand free from sent & mud, 6
Crushed stome 20 mm thick as coarse aggregate) under
plinth over filling
Grout on Pedestal
9 Providing and laying cementations non-shrinkage (Conbextra
HF from FOSROC or Febgrout from FEB or equivalent) grout
under column bases including shimming and grouting of
anchor bolt holes as per grout manufacturer's instructions
complete as per drawings and / or specifications and/or as
directed by the Engineer In charge. (To be paid based on
base-plate surface area).

3,532

cft

375

1,324,500

0.61

5,300

Cft

210

1,113,000

0.51

1,076

sft

418

449,768

0.21

38,050
38,050
38,050
38,050
38,050
38,050
38,050

Sft
sft
sft
sft
sft
sft
sft

126
126
126
126
126
126
126

4,794,300
4,794,300
4,794,300
4,794,300
4,794,300
4,794,300
4,794,300

2.19
2.19
2.19
2.19
2.19
2.19
2.19

B Super Structure
1 R.C.C (1:2:4) 60 mm thick Screed
Providing and laying of trowel finished 60 mm thick Screed
3000 psi Cylindrical using OPC cement, Chenab sand and
Sargodha crush 13mm down with admixture Sika Bond LA as
per manufacture's recommendation and steel bar dia 3/8''@
8'' c/c both ways single layer over HCS roof as per drawing,
specification and instruction of the engineer.
Ground Floor
First Floor Roof
2nd Floor Roof
3rd Floor Roof
4th Floor Roof
5th Floor Roof
6th Floor Roof
Block Work

Page 3 of 24

9-Dec-13

%Age
Actual

9 Providing & laying Reinforced Fair Face Cement Concrete

mix not leaner than 3000 psi Cylindrical (1Ordinary Portland
Cement, 1Sand free from salt & mud, Crushed Stone 20 mm
thick as coarse aggregate) in Plinth Beams of required
section, as shown on the drawings, including vibrating, curing,
mortar tight form work & its removal, but excluding the cost of
reinforcement complete as per drawings and specifications or
as directed by the Engineer In charge. (Consultant)

2-Dec-13

Planned

Actual

Planned

Actual

25-Nov-13
Sr.N
o

Description

QTY.

UNIT

Rate

Amount

Providing and laying Custom Hollow Block masonry with

block set in (1:4) cement sand mortar in superstructure
including raking out joints, scaffolding, curing, drilling for wall
ties where block work joins R.C.C columns, walls etc.
Complete in all respects as per drawings and directed by the
Engineer-in-charge:8'' thick

4'' thick
i Ground Floor
2 Surface Rendering
Cement Plaster1/2'' thick ratio 1:4 on walls fair side complete
in all respect as per drawing and directed by the Engineer-incharge.
Internal
i Ground Floor
ii First Floor to Sixth Floor
External
i Ground Floor
ii First to Sixth Floor

Grand Total

2580 Cft
8560 Cft

200
220

516,000
1,883,200

0.24
0.86

35 Cft

250

8,750

0.00

3950 Sft
12720 Sft

35
40

138,250
508,800

0.06
0.23

3115 Sft
12145 Sft

35
40

109,025
485,800

0.05
0.22

129,869,297

59.41

Page 4 of 24

9-Dec-13

%Age
Actual

i Ground Floor
ii First Floor to Sixth Floor
Providing and laying Custom Hollow Block masonry with
block set in (1:4) cement sand mortar in superstructure
including raking out joints, scaffolding, curing, drilling for wall
ties where block work joins R.C.C columns, walls etc.
Complete in all respects as per drawings and directed by the
Engineer-in-charge:-

2-Dec-13

Planned

Actual

Planned

Actual

9-Dec-13
Planned

16-Dec-13
Actual

Planned

23-Dec-13
Actual

Planned

30-Dec-13
Actual

Planned

6-Jan-14
Actual

Page 5 of 24

Planned

13-Jan-14
Actual

Planned

20-Jan-14
Actual

Planned

27-Jan-14
Actual

Planned

9-Dec-13
Planned

16-Dec-13
Actual

Planned

23-Dec-13
Actual

Planned

30-Dec-13
Actual

Planned

6-Jan-14
Actual

Page 6 of 24

Planned

13-Jan-14
Actual

Planned

20-Jan-14
Actual

Planned

27-Jan-14
Actual

Planned

9-Dec-13
Planned

16-Dec-13
Actual

Planned

23-Dec-13
Actual

Planned

30-Dec-13
Actual

Planned

6-Jan-14
Actual

Page 7 of 24

Planned

13-Jan-14
Actual

Planned

20-Jan-14
Actual

Planned

27-Jan-14
Actual

Planned

9-Dec-13
Planned

16-Dec-13
Actual

Planned

23-Dec-13
Actual

Planned

30-Dec-13
Actual

Planned

6-Jan-14
Actual

Page 8 of 24

Planned

13-Jan-14
Actual

Planned

20-Jan-14
Actual

Planned

27-Jan-14
Actual

Planned

3-Feb-14
Actual

Planned

10-Feb-14
Actual

Planned

17-Feb-14
Actual

Planned

24-Feb-14
Actual

Planned

Page 9 of 24

3-Mar-14
Actual

Planned

10-Mar-14
Actual

Planned

17-Mar-14
Actual

Planned

24-Mar-14
Actual

3-Feb-14
Actual

Planned

10-Feb-14
Actual

Planned

17-Feb-14
Actual

Planned

24-Feb-14
Actual

Planned

Page 10 of 24

3-Mar-14
Actual

Planned

10-Mar-14
Actual

Planned

17-Mar-14
Actual

Planned

24-Mar-14
Actual

3-Feb-14
Actual

Planned

10-Feb-14
Actual

Planned

17-Feb-14
Actual

Planned

24-Feb-14
Actual

Planned

Page 11 of 24

3-Mar-14
Actual

Planned

10-Mar-14
Actual

Planned

17-Mar-14
Actual

Planned

24-Mar-14
Actual

3-Feb-14
Actual

Planned

10-Feb-14
Actual

Planned

17-Feb-14
Actual

Planned

24-Feb-14
Actual

Planned

Page 12 of 24

3-Mar-14
Actual

Planned

10-Mar-14
Actual

Planned

17-Mar-14
Actual

Planned

24-Mar-14
Actual

24-Mar-14
Planned

31-Mar-14
Actual

Planned

7-Apr-14
Actual

Planned

14-Apr-14
Actual

Planned

21-Apr-14
Actual

Page 13 of 24

Planned

28-Apr-14
Actual

Planned

5-May-14
Actual

Planned

12-May-14
Actual

Planned

24-Mar-14
Planned

31-Mar-14
Actual

Planned

7-Apr-14
Actual

Planned

14-Apr-14
Actual

Planned

21-Apr-14
Actual

Page 14 of 24

Planned

28-Apr-14
Actual

Planned

5-May-14
Actual

Planned

12-May-14
Actual

Planned

24-Mar-14
Planned

31-Mar-14
Actual

Planned

7-Apr-14
Actual

Planned

14-Apr-14
Actual

Planned

21-Apr-14
Actual

Page 15 of 24

Planned

28-Apr-14
Actual

Planned

5-May-14
Actual

Planned

12-May-14
Actual

Planned

24-Mar-14
Planned

31-Mar-14
Actual

Planned

7-Apr-14
Actual

Planned

14-Apr-14
Actual

Planned

21-Apr-14
Actual

Page 16 of 24

Planned

28-Apr-14
Actual

Planned

5-May-14
Actual

Planned

12-May-14
Actual

Planned

19-May-14
Actual

Planned

26-May-14
Actual

Planned

2-Jun-14
Actual

Planned

9-Jun-14
Actual

Planned

Page 17 of 24

16-Jun-14
Actual

Planned

23-Jun-14
Actual

Planned

30-Jun-14
Actual

Planned

7-Jul-14
Actual

19-May-14
Actual

Planned

26-May-14
Actual

Planned

2-Jun-14
Actual

Planned

9-Jun-14
Actual

Planned

Page 18 of 24

16-Jun-14
Actual

Planned

23-Jun-14
Actual

Planned

30-Jun-14
Actual

Planned

7-Jul-14
Actual

19-May-14
Actual

Planned

26-May-14
Actual

Planned

2-Jun-14
Actual

Planned

9-Jun-14
Actual

Planned

Page 19 of 24

16-Jun-14
Actual

Planned

23-Jun-14
Actual

Planned

30-Jun-14
Actual

Planned

7-Jul-14
Actual

19-May-14
Actual

Planned

26-May-14
Actual

Planned

2-Jun-14
Actual

Planned

9-Jun-14
Actual

Planned

Page 20 of 24

16-Jun-14
Actual

Planned

23-Jun-14
Actual

Planned

30-Jun-14
Actual

Planned

7-Jul-14
Actual

7-Jul-14
Planned

14-Jul-14
Actual

Planned

21-Jul-14
Actual

Page 21 of 24

Planned

22-Jul-14
Actual

Planned

7-Jul-14
Planned

14-Jul-14
Actual

Planned

21-Jul-14
Actual

Page 22 of 24

Planned

22-Jul-14
Actual

Planned

7-Jul-14
Planned

14-Jul-14
Actual

Planned

21-Jul-14
Actual

Page 23 of 24

Planned

22-Jul-14
Actual

Planned

7-Jul-14
Planned

14-Jul-14
Actual

Planned

21-Jul-14
Actual

Page 24 of 24

Planned

22-Jul-14
Actual

Planned