IPC-14 Abstract MPL-076 (21 Mar 2023)

Page 1 of 54
BILLING PROCESS - PROTOCOL

.Mughals Pakistan (Pvt.) Ltd MPL-076 / IPC # : 14
CONSTRUCTION PROFESSIONALS Invoice Date : 10-Mar-2023
SUMMARY OF IPC # 14 Billing Period: From 14-02-2023 to 31-03-2023
OWNER : Sukh Chayn Valley (Pvt.) Ltd.
PROJECT: Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad (Architectural Works) MPL-076
Contractor : Mughals Pakistan (Private) Limited.

A. Amount of the Contract Rs. 600,000,000
A1 MPL Coordination Charges for Façade / Kitchen / Wood / Doors / Air Conditioning Works Rs. 50,000,000
MPL Coordination and facilitation Charges @ 15% of items deleted for direct order (approx. 550
A2 million) Rs. 82,500,000
A3 Amount of Approved Variation Orders Rs. -

Total Rs. 732,500,000
Amounts (Rs.)
S. No. Description
Total to date Up to last Invoice This Invoice
B. Gross Value of work Done REF: Annexure-A-1 294,673,163 255,451,503 39,221,660
B1 Gross Value of MPL Coordination Charges for Façade / Kitchen / Wood / 50,000,000 47,172,623 2,827,377
Doors / Air Conditioning Works REF: Annexure-A-1-1, (10 million advance and
balance 40 million in monthly installments)
C. Gross Value of work Done against VOs. 5,657,714 3,423,969 2,233,745
D. TOTAL VALUE OF WORK DONE D=(B+C) 350,330,877 306,048,095 44,282,782
E. ADVANCES & DEDUCTIONS
i Mob. Advance Recovery @25% of B i.e Rs. 294,673,163 (83,012,765) (73,207,350) (9,805,415)
ii Retention Money @5% of D i.e Rs. 350,330,877 (17,516,544) (15,302,405) (2,214,139)
TOTAL ADVANCES & DEDUCTIONS E= (100,529,309) (88,509,755) (12,019,554)
Cost Difference between Basic Price (as per contract) and Purchase 8,115,331 5,974,188 2,141,143
F.
Price as per attached details. REF: Annexure-A-3
TOTAL ADDITION F= 8,115,331 5,974,188 2,141,143
G. Amount Payable (D+E+F) 257,916,899 223,512,528 34,404,371
H.i FBR Sales Tax on Services @ 16% 23,174,750 18,009,320 5,165,430

(ref. SRO 251 (I)/2022: Sales tax @ 16% will be imposed) Annexure-A-4
H.ii By adding withholding tax @ 6.5% (on amount of FBR Sales Tax - - -
on Services ) (H.i/0.935-H.i)
I. AMOUNT PAYABLE I=(G + H.i + H.ii) 281,091,649 241,521,848 39,569,800
J Gross Value of MPL Coordination and facilitation Charges 15% of 8,166,325 8,166,325 0
deleted items for direct order by Owner @ 20% of A2)
K. AMOUNT PAYABLE K=(I + J) 289,257,974 249,688,173 39,569,801
Deduction of Income Tax (18,655,035) (16,082,998) (2,572,037)
J Adhoc Payments Received Against IPCs excluding Income Tax (170,700,878) (170,700,878) -
K Misc Deductions (Electricity etc.) (6,367,368) (6,367,368) -
L Misc Deductions (Insurance )
M NET AMOUNT PAYABLE M=(I-J-K) 93,534,693 56,536,929 36,997,764
Prepare By Checked By Approved By

Page 2 of 54
BILLING PROCESS - PROTOCOL

.Mughals Pakistan (Pvt.) Ltd MPL-076 / IPC # : 9
CONSTRUCTION PROFESSIONALS
Invoice Date : 1-Oct-2022
Billing Period: From 01-08-2022 to 30-09-2022
SUMMARY OF IPC No. 09
OWNER : Sukh Chayn Valley (Pvt.) Ltd.
PROJECT: Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad (Architectural Works) MPL-076
Contractor : Mughals Pakistan (Private) Limited.

A. Amount of the Contract Rs. 600,000,000
A1 MPL Coordination Charges for Façade / Kitchen / Wood / Doors / Air Conditioning Works Rs. 50,000,000
MPL Coordination and facilitation Charges @ 15% of items deleted for direct order (approx. 550
A2 million) Rs. 82,500,000
A3 Amount of Approved Variation Orders Rs. -

Total Rs. 732,500,000
Amounts (Rs.)
S. No. Description
Total to date Up to last Invoice This Invoice
B. Gross Value of work Done REF: Annexure-A-1 294,673,163 141,229,400 153,443,763
Gross Value of MPL Coordination Charges for Façade / Kitchen /

B1 Wood / Doors / Air Conditioning Works REF: Annexure-A-1-1, (10 50,000,000 40,082,192 9,917,808
million advance and balance 40 million in monthly installments)
Gross Value of MPL Coordination and facilitation Charges 15% of

B2 - - -
deleted items for direct order by Owner @ 20% of A2)
C. Gross Value of work Done against VOs. - - -
D. TOTAL VALUE OF WORK DONE D=(B+C) 344,673,163 181,311,592 163,361,571
E. ADVANCES & DEDUCTIONS
i Mob. Advance Recovery @25% of B i.e Rs. 294,673,163 (73,668,291) (35,307,350) (38,360,941)
ii Retention Money @5% of D i.e Rs. 344,673,163 (17,233,658) (9,065,580) (8,168,079)
TOTAL ADVANCES & DEDUCTIONS E= (90,901,949) (44,372,930) (46,529,019)
Cost Difference between Basic Price (as per contract) and Purchase
F. 8,115,331 1,733,814 6,381,517
Price as per attached details. REF: Annexure-A-3
TOTAL ADDITION F= 8,115,331 1,733,814 6,381,517
G. Amount Payable (D+E+F) 261,886,545 138,672,476 123,214,069
FBR Sales Tax on Services @ 16%

H.i (ref. SRO 251 (I)/2022: Sales tax @ 16% will be imposed) 14,556,600 9,391,170 5,165,430
Annexure-A-4
By adding withholding tax @ 6.5% (on amount of FBR Sales Tax

H.ii 1,011,956 - 1,011,956
on Services ) (H.i/0.935-H.i)
I. AMOUNT PAYABLE I=(G + H.i + H.ii) 277,455,101 148,063,646 129,391,455
J Deduction of Income Tax @ 6.50% 277,455,101 18,034,582 9,624,137 8,410,445
K AMOUNT PAYABLE K=(I-J) 259,420,519 138,439,508 120,981,011
L Payments Received Against IPCs Excluding Income Tax - - -

M Misc Deductions (Electricity etc.) 3,694,153 3,694,153 -
N NET AMOUNT PAYABLE N=(K-L-M) 255,726,366 134,745,355 120,981,011
Prepare By Checked By Approved By

Page 3 of 54
Annexure 'A-4'
.Mughals Pakistan (Pvt.) Ltd
Project : Construction of Sukh Chayn Residence at Plot No. 6, F-10 Submission Date: March 10, 2023
Markaz, Islamabad (Architectural Works) MPL-076
Contractor: Mughals Pakistan (Pvt.) Limited Invoice # : 14
Engineer: Arshad Shahid Abdullah ((Pvt) Ltd Karachi. Invoice Period: From 14-02-2023 to 31-
03-2023
PRA Sales Tax on services
Amounts
Sr. Description of Works Remarks
#
To date Previous Invoice Current Invoice
Net work done after Recoveries (Work

A Done-Mob.Advance-Retention
Money+Escalation)
257,916,899 223,512,528 34,404,371
Value of work done - Already declared at

0% 103,418,567 103,418,567
Value of work done - Remainder for Tax at

15% for Year end June 30, 2022 154,498,332 120,093,961 34,404,371
Add 16 % FBR Sales Tax

on Services (Work Done-Mob.Advance-
1 Retention Money+Escalation) From 16-02-
2022
23,174,750 18,009,320 5,165,430
B Sub. TOTAL AMOUNT 23,174,750 18,009,320 5,165,430
By adding withholding tax @ 6.5% (on

amount of FBR Sales Tax
on Services ) (B/.935-B) 1,611,078.86 - 1,611,079
TOTAL AMOUNT C/O TO MAIN

SUMMARY 24,785,829 18,009,320 6,776,509
NOTE
Withholding tax on FBR Sales Tax on Services amount is either not to be deducted or should be
added on FBR Sales Tax on Services amount. MPL submits FBR Sales Tax on Services (invoice) of
amount mentioned in IPC & same should be re-imbursed to MPL.
Page 4 of 54
Annexure-A-1-1
Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz,

Project : Islamabad (Architectural Works) MPL-076 IPC Date : 10-Mar-2023
Contrac
tor: Mughals Pakistan (Private) Limited. IPC # : 14
From 14-02-2023 to
EngineerArshad Shahid Abdullah ((Pvt) Ltd Karachi. Billing Period: 31-03-2023
MPL Coordination and facilitation Charges
Amount
Sr # Invoice No. Billing Days Rate/Day This Bill To Date Remarks
Amount Of Contract : 50,000,000

Advance agaisnt Contract Amount @20% : 10,000,000
Blance 80% 40,000,000/365=109,589 Per Day: 109,589
Let. Ref:
1 Invoice No. 01 56.00 109,589 6,136,984.00 6,136,984 SCV/PD/02/2020726
2 Invoice No. 02 36 109,589 3,945,204 10,082,188
3 Invoice No. 03 31 109,589 3,397,259 13,479,447
4 Invoice No. 04 28 109,589 3,068,493 16,547,940
5 Invoice No. 05 31 109,589 3,397,259 19,945,199
6 20% advance paid 10,000,000 29,945,199
7 Invoice No. 06 30 109,589 3,287,670 33,232,869
8 Invoice No. 07 31 109,589 3,397,259 36,630,128
9 Invoice No. 08 61 54,795 3,342,495 39,972,623
10 Invoice No. 09 61 109,589 2,000,000 41,972,623
11 Invoice No. 10 31 109,589 2,000,000 43,972,623
12 Invoice No. 11 30 109,589 1,200,000 45,172,623
13 Invoice No. 12 31 109,589 1,200,000 46,372,623
14 Invoice No. 13 31 109,589 800,000 47,172,623
15 Invoice No. 14 31 109,589 2,827,377 50,000,000
Total Upto IPC-13 50,000,000

Page 5 of 54
Balance MPL Coordination and facilitation Charges -
Page 6 of 54
Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad

Project : (Architectural Works) MPL-076 IPC Date : 10-Mar-2023
Contrac
From 14-02-
2023 to 31-03-
EngineerArshad Shahid Abdullah ((Pvt) Ltd Karachi. Billing Period: 2023
Mob. Advance Recovery Statement
Gross Work Done Amount Mob. Advance Recovery @ 25%

Sr # Invoice No. This Bill To Date This Bill To Date Remarks
Amount Of Contract : 600,000,000

Mob. Advance agaisnt Contract Amount @25% : 120,000,000
1 Invoice No. 01 18,922,929 18,922,929 4,730,732 4,730,732
2 Invoice No. 02 26,407,888 45,330,817 6,601,972 11,332,704
3 Invoice No. 03 14,636,529 59,967,346 3,659,132 14,991,836
4 Invoice No. 04 16,944,349 76,911,695 4,236,087 19,227,923
5 Invoice No. 05 11,946,538 88,858,233 2,986,635 22,214,558
6 Invoice No. 06 9,055,897 97,914,130 2,263,974 24,478,532
7 Invoice No. 07 22,589,799 120,503,929 5,647,450 30,125,982
8 Invoice No. 08 20,725,470 141,229,399 5,181,368 35,307,350
9 Invoice No. 09 23,791,837 165,021,236 7,000,000 42,307,350
10 Invoice No. 10 25,425,638 190,446,874 7,000,000 49,307,350
11 Invoice No. 11 30,755,554 221,202,428 9,900,000 59,207,350
12 Invoice No. 12 14,388,357 235,590,785 7,000,000 66,207,350
13 Invoice No. 13 18,880,333 254,471,118 7,000,000 73,207,350
14 Invoice No. 14 39,221,660 293,692,778 9,805,415 83,012,765
Total Upto IPC-14 83,012,765
Balance Mob. Advance 36,987,235

Page 7 of 54
Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad

Project : (Architectural Works) MPL-076 IPC Date : 10-Mar-2023
Contrac
From 14-02-
2023 to 31-03-
EngineerArshad Shahid Abdullah ((Pvt) Ltd Karachi. Billing Period: 2023
Retention Money Statement
Gross Work Done Amount Retention Money @ 5%

Sr # Invoice No. This Bill To Date This Bill To Date Remarks
1 Invoice No. 01 25,059,915 25,059,915 1,252,996 1,252,996
2 Invoice No. 02 30,462,683 55,522,598 1,523,134 2,776,130
3 Invoice No. 03 18,033,790 73,556,388 901,690 3,677,819
4 Invoice No. 04 20,012,843 93,569,231 1,000,642 4,678,462
Amount upto ipc # 04

5 with Coordination 10,000,000 103,569,231 500,000 5,178,462
6 Invoice No. 05 15,343,798 118,913,029 767,190 5,945,651
7 Invoice No. 06 12,343,569 131,256,598 617,178 6,562,830
8 Invoice No. 07 25,987,059 157,243,657 1,299,353 7,862,183
9 Invoice No. 08 24,067,935 181,311,592 1,203,397 9,065,580
10 Invoice No. 09 26,971,131 208,282,723 1,348,557 10,414,136
11 Invoice No. 10 27,425,638 235,708,361 1,371,282 11,785,418
12 Invoice No. 11 31,666,692 267,375,053 1,583,335 13,368,753
13 Invoice No. 12 16,438,449 283,813,502 821,922 14,190,675
14 Invoice No. 13 44,282,782 328,096,284 2,214,139 16,404,814
Total Retention Money upto IPC # 13 16,404,814
Less already paid upto IPC # 13 (14,190,678)
This Bill 2,214,136

Page 8 of 54
Annexure 'A-1
Construction of Sukh Chayn Residence at Plot

No. 6, F-10 Markaz, Islamabad (Architectural
Project : Works) IPC Date : 10-Mar-2023
Contractor: Mughals Pakistan (Pvt) Limited IPC # : 14
Engineer: Arshad Shahid Abdullah ((Pvt) Ltd Karachi. Billing Period: From 14-02-2023 to 31-03-2023
Work Done Summary (Civil Work)

BOQ Div- Amount (Rs)
Sr # Ref Description of Works BOQ Amount (Rs) Last Bill This Bill To Date Remarks
B BASEMENTS
1 5 Division No. 5 : Metals 690,950
2 7 Division No. 7 : Thermal and Moisture Protection 1,119,300 1,022,694 19,095 1,041,789
3 8 Division No. 8 : Openings 2,301,768

1.Benching = Claim in CC Flooring
2. Plaster ( U.G.W.T Claim Only)
3. Plaster of Sum Pit, Water Chanels, Planter , not
Executed.
4 9.1 Division No. 9.1 : Finishes - Plaster 1,794,250 750,342 0 750,342
5 9.2 Division No. 9.2 : Finishes - Flooring 59,340,505 53,611,966 3,207,664 56,869,120
1.Concrete Skirting = Claimed (.66 Mn in Dev-9.2)
2. VCT Skirting = De-scope
3. VCT Dado = De-scope
4. Porcelain Tile Dado (Not Executed)
5.S.S Sheet Cladding of Loby =De-scope
6.Enviston Cladding = Not Executed
Division No. 9.3 : Finishes - Skirting, Dado &

6 9.3 External Cladding 4,512,979
Division No. 9.4 : Finishes - Stair, Steps and
7 9.4 Landings 2,803,805 224,940 784,702 1,009,642
Surface of Concrete Wall Convert into Plaster
Surface , The Rate of Paint on Plaster Surface
Less Then Concrete Surface
8 9.5 Division No. 9.5 : Finishes - Paint Work 31,281,465 10,586,987 3,917,214 14,504,200
Division No. 9.6 : Finishes - Suspended Ceiling
9 9.6 Work -
10 9.7 Division No. 9.7 : Finishes - Miscellaneous 4,226,810 1,576,711 27,108 1,603,819
11 10 Division No.10 : Specialties -
A SUPER STRUCTURE
1 5 Division No. 5 : Metals 423,769 1,207,122 (1) 1,207,122

1.The Main Item of Roof Treatment is Balance
/Not Executed
2.Water Profing of Floor Baths= Claimed
3.Water Proofing of O.W.T,Water Chanel,Planter,
G.F External Development Pool Base wall =
Balance Work/ not Executed
2 7 Division No. 7 : Thermal and Moisture Protection 48,204,085 5,178,677 948,776 6,127,453
3 8 Division No. 8 : Openings -

Architectural Texured Coating Finish to External
Facad =De-scope
4 9.1 Division No. 9.1 : Finishes - Plaster 45,761,250
5 9.2 Division No. 9.2 : Finishes - Flooring 158,860,593 64,736,260 11,043,606 75,779,867
Division No. 9.3 : Finishes - Skirting, Dado &
6 9.3 External Cladding 108,019,775 37,936,793 2,945,525 40,882,318
Division No. 9.4 : Finishes - Stair, Steps and
7 9.4 Landings 11,428,320 3,000,000 1,217,051 4,217,051
8 9.5 Division No. 9.5 : Finishes - Paint Work 107,230,075 57,559,462 5,069,447 62,628,910
Division No. 9.6 : Finishes - Suspended Ceiling
9 9.6 Work -
Concrete Work of Additional Structre like Guard
Room, IESCO Room , Service Room External
Ramp,Planters , Sump Pits, Sky Light Walls ,
Ventilation & Intake Duct are Being Claim in this
Item , Boundary Wall And Other Items = De-
scoped.
10 9.7 Division No. 9.7 : Finishes - Miscellaneous 12,000,301 18,059,553 9,991,977 28,051,530
TOTAL COST OF WORK DONE 600,000,000 255,451,509 39,172,165 294,673,163
Submitted By --- Checked by--- Technically Checked By ---

Page 9 of 54

CONSTRUCTION PROFESSIONALS Annexure 'A-1-a
Project : Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad (Architectural Works) MPL-076 Date : 10-Mar-2023
Contractor : Mughals Pakistan (Pvt.) Limited IPC # : 14

ABSTRACT OF COST (Civil Work)

BOQ Quantities Amount
S. No. Description Remarks
Unit BOQ Quantity Rate Total Amount Last Bill This Bill To Date Last Bill This Bill To Date
A).BASEMENTS
Division No. 7 : Thermal and Moisture Protection (Basements)
Waterproofing For UGWT, Sump Pit, Etc.

Cementitious Waterproofing Treatment by brush application of ICS /
Penetron International Ltd. or Expenproof TGP from M/s. Fospak or
approved equivalent including treatment at the junctions of horizontal
7.1.1 & vertical surface & where construction joint is provided, etc. complete
in all respect as per manufacturer's specifications and instructions.
Refer To Drawings - AD-030, AD-040, AD-041, AD-042, AD-051, AD-060,
AD-070, AD-139, AD-157, AD170
Refer To Drawings - AD-171
a,b,c,d,e,f) Under Ground Water Tank Internal Surface & Walls SM 1,150 780 897,000 1,311.146 24.481 1,335.627 1,022,694 19,095 1,041,789 100%
Sub-Total 897,000 1,022,694 19,095 1,041,789

Division No. 9.1 : Finishes - Plaster (Basements)
1:4 cement sand plaster / flooring, finished with cement niru, of

minimum thickness as specified over waterproofing (to be paid
separately - Refer to BOQ Item 7.1.1) including making champhered
9.1.1
edges, curing, scaffolding, etc. complete in all respect.
AD-157, AD170
Plaster Under Ground Water Tank, Sump Pits, Water channels, Planters
a)
Toilet, etc.
i) Flooring in Slope minimum 40mm thick SM 625 1,079 674,375 303.010 - 303.010 326,948 (0) 326,948 100%
ii) Plaster on Walls 20mm thick SM 675 980 661,500 432.035 - 432.035 423,394 0 423,394
Same as Above Item 9.1.1 but Plaster on Ceiling of U.G.W.T

9.1.2 SM 475 965 458,375 - - - - - -
20mm thick minimum
Sub-Total 1,794,250 750,342 0 750,342
Division No.9.2: Finishes Flooring (Basements)
Sub Base;
9.2.1 CM 175 9,302 1,627,850 32.976 - 32.976 306,743 - 306,743
iv) 1:3:6 Sub Floor / Screed
Sub Base;
9.2.1 CM 6 25,497 152,982 2.829 1.941 4.770 72,131 49,490 121,621
v) 1:3:6 Base Pads
Submitted by -- Checked by -- Technically Checked by --

Page 10 of 54



Concrete Flooring.
1:2:4 cement concrete floor smooth finished (by Hand Held Power
Trowel Machine / Helicopter Machine- for Parking Areas & Driveways)
laid in alternate panels of approximately 15 SM Area including
construction joint (with waterproof cement concrete grout),
9.2.2
expansion/control joint (with polystyrene & sealant), curing, hacking of
existing surface for bonding where necessary, etc. complete in all
respect.
A) 75mm thick minimum (in slope towards drain where required)
i) Basement - 3 SM 7,350 2,171 15,956,850 7,820.940 346.104 8,167.044 16,130,298 1,423,048 17,553,346 99%
ii) Basement - 2 SM 7,800 2,171 16,933,800 7,717.598 38.518 7,756.116 16,754,905 83,623 16,838,528 100%
iii) Basement - 1 SM 7,380 2,171 16,021,980 7,932.945 9.360 7,942.305 15,844,630 1,053,259 16,897,889 98%
75mm thick minimum on Ramps but with 'V' grooves. Refer To

9.2.3 (b)
Drawings - AD-050, AD-051
i) Basement - 3 SM 500 2,017 1,008,500 523.180 - 523.180 1,055,254 0 1,055,254
ii) Basement - 2 SM 500 2,017 1,008,500 492.840 - 492.840 994,058 0 994,058
iii) Basement - 1 SM 475 2,017 958,075 253.820 239.020 492.840 511,955 482,103 994,058
9.2.5 Porcelain Tiles flooring for Toilet and Ablution
ii) Basement - 2 SM 90 1,935 174,150 29.180 - 29.180 29,361 (0) 29,361 52%
9.2.7 Porcelain Tiles flooring for Lift Lobby and Footpath
i) Basement - 3 SM 100 1,951 195,100 250.000 29.200 279.200 253,630 29,624 283,254 52%
ii) Basement - 2 SM 100 1,951 195,100 300.380 - 300.380 304,742 (0) 304,742 52%
iii) Basement - 1 SM 100 1,951 195,100 249.330 - 249.330 252,950 0 252,950 52%
Porcelain Tiles flooring for Drivers waiting, Stores, QTR, Security Room
9.2.9
etc
i) Basement - 3 SM 10 1,951 19,510 - 10.620 10.620 - 20,720 20,720 100%

Page 11 of 54



ii) Basement - 2 SM 90 1,951 175,590 153.520 48.350 201.870 263,575 90,889 354,464 90%
iii) Basement - 1 SM 230 1,951 448,730 150.540 7.660 158.200 176,222 24,399 200,621 65%
Concrete Skirting.
Same as Item # 9.3.1 above but with 150mm x 150mm high cement
concrete coved skirting in Parking & Driveways Areas and also including
9.3.2
polystyrene & sealant, etc. complete in all respect.
Refer to Drg. # AD-001
i) Basement - 3 RM 650 635 412,750 347.250 - 347.250 220,504 (0) 220,504 100%
ii) Basement - 2 RM 650 635 412,750 347.250 - 347.250 220,504 (0) 220,504 100%
iii) Basement - 1 RM 650 635 412,750 347.250 - 347.250 220,504 (0) 220,504 100%
Sub-Total 56,310,067 53,611,966 3,207,664 56,869,120

Division No. 9.4.1 : Stairs Steps and Landings (Basement)
9.4.1 Precast Granolithic Panels
i) Basement-3 to Ground Floor SM 60 10,440 626,400 21.546 75.163 96.709 224,940 784,702 1,009,642 100%
Sub-Total 626,400 224,940 784,702 1,009,642

Division No.9.5: Finishes Paint Work (Basements)
9.5.1a Vinyle Emulsion Paint on RCC Concrete Surface
Vinyl Emulsion paint (Jotun / ICI / Berger) minimum three coats of

approved shade over a coat(s) of primer (of same brand) to Internal
RCC Concrete Surfaces prepared smooth with carborandum stone,
filling the depression with putty including scaffolding, etc. complete in
all respect.
i) Basement - 3 SM 7,925 505 4,002,125 6,574.500 730.500 7,305.000 1,660,061 1,660,062 3,320,123 90%
ii) Basement - 2 SM 10,160 505 5,130,800 8,866.800 8,866.800 3,582,187 671,660 4,253,847 95%
iii) Basement - 1 SM 7,755 505 3,916,275 8,116.411 8,116.411 1,844,454 614,818 2,459,273 60%
9.5.3 Matt Enamel on Plaster Surface
Matt Enamel paint (Jotun / ICI / Berger) minimum three coats of

approved shade over a coat(s) of primer (of same brand) to Internal
Plaster Surfaces prepared smooth with carborandum stone, filling the
depression with putty including scaffolding, etc. complete in all respect.

Page 12 of 54



i) Basement - 3 SM 525 770 404,250 952.514 490.668 1,443.182 220,031 780,094 1,000,125 90%
ii) Basement - 2 SM 610 770 469,700 1,650.047 - 1,650.047 1,016,429 190,580 1,207,009 95%
iii) Basement - 1 SM 1,300 770 1,001,000 1,605.338 1,605.338 494,444 - 494,444 40%
9.5.3a Matt Enamel on RCC Concrete Surface - - - -
Matt Enamel paint (Jotun / ICI / Berger) minimum three coats of

approved shade over a coat(s) of primer (of same brand) to RCC
Concrete Surfaces prepared smooth with carborandum stone, filling
the depression with putty including scaffolding, etc. complete in all
respect.
i) Basement - 3 SM 4,125 893 3,683,625 1,295.520 - 1,295.520 462,760 - 462,760 40%
ii) Basement - 2 SM 3,460 893 3,089,780 1,219.315 1,219.315 871,079 (0) 871,079 80%
iii) Basement - 1 SM 5,680 893 5,072,240 1,219.320 1,219.320 435,541 - 435,541 40%
Sub-Total 26,769,795 10,586,987 3,917,214 14,504,200

Division No.9.7: Finishes Miscellaneous (Basements)
9.7.4 Precast Concrete Kerb Stone / Car Stopper
125mm x 200mm, 3000 psi cube strength precast concrete kerb stone
for footpath with 1:4 cement sand mortar base including grouting,
curing, paint finished with Hi-gloss enamel paint of approved shade,
9.7.4ii RM 1,000 1,105 1,105,000 1,199.930 17.700 1,217.630 1,325,923 19,558 1,345,481 100%
etc. complete in all respect.
450mm x 90mm, 3000 psi cube strength precast concrete kerb stone
for Lift Lobby with 1:4 cement sand mortar base including grouting,
curing, paint finished with Hi-gloss enamel paint of approved shade,
9.7.4iii RM 1,000 957 957,000 262.056 7.890 269.946 250,788 7,550 258,338 100%
Refer To Drawings - AD-130 to AD-138
Sub-Total 2,062,000 1,576,711 27,108 1,603,819

B). SUPER STRUCTURE
Division No. 5 : Metals (Super Structure)
Grating.
Hot Dip Galvanized M.S. Grating (inclusive of angles) fabricated from
5.2 approved M.S. sections including fixing arrangement, sealing the edges, KG 400 650 260,000 1,857.110 - 1,857.110 1,207,122 (1) 1,207,122 100%
Refer To Drawings - AD-051a

Page 13 of 54



Sub-Total 260,000 1,207,122 (1) 1,207,122

Division No.7: Thermal & Moisture Protection (Super Structure)
Waterproofing For OHWT, Etc.

Cementitious Waterproofing Treatment by brush application of ICS /
Penetron International Ltd. or Expenproof TGP from M/s. Fospak or
approved equivalent including treatment at the junctions of horizontal
7.1.1
& vertical surface & where construction joint is provided, etc. complete
in all respect as per manufacturer's specifications and instructions.
Refer To Drawings - AD-250 to AD-259a, AD-310, AD-311, AD-340, AD-
341, AD-600, AD-603, AD-605, AD-609, AD-613, AD-618
a) Overhead Water Tank (Internal Surface-Base & Wall) SM 275 780 214,500
b) Water Channels (Internal Surface) SM 250 780 195,000 - - - - - -
c) Planters (Internal Surface-Base & Wall) SM 2,300 780 1,794,000
d) Toilet (Floor & Walls as required). SM 5,200 780 4,056,000 5,241.608 - 5,241.608 4,088,454 0 4,088,454 100%
e) Ground Floor, Part of External Development Areas SM 3,500 780 2,730,000 14.054 - 14.054 10,962 0 10,962
f) Ground Floor, Pool (Base & Wall) SM 325 780 253,500

7.4
Roof Treatment consisting of following items complete in all respect.
(For payment screed area will be measured).
Roof Treatment.
Type-A (Roof Level Open Tarrace)
Refer To Drawings - AD-350 SM 230 9,042 2,079,660 - - - - - 20%
Type-B (Roof Level )

Refer To Drawings - AD-350 , AD-360 SM 600 6,385 3,831,000 - - - - - 20%
Type-C (Roof Level )

Refer To Drawings - AD-360 , AD-370 SM 2,100 12,620 26,502,000 503.058 300.443 803.501 1,079,261 948,776 2,028,037 20%
Type-D (Upper Top Roof Level )

Refer To Drawings - AD-370a SM 400 12,456 4,982,400 - - - - - 20%
Type-E (Upper Roof & O.H.T Level )

Refer To Drawings - AD-370a SM 275 5,503 1,513,325 - - - - - 20%
Type-F (Ground Floor - Vestibule & Guard House)

Refer To Drawings - AD-281 , AD-655 SM 50 1,054 52,700 - - - - - 20%
Sub-Total 48,204,085 5,178,677 948,776 6,127,453

Page 14 of 54



Division No.9.2: Flooring (Super Structure)

9.2.1 Sub - Base.
Sand Filling of approved quality in layers not more than 200mm in

depth, compacting with mechanical means, ramming, dressing,
watering, etc, complete in all respect.
i) CM 550 2,314 1,272,700 63.609 6.473 70.082 147,191 14,977 162,169
Refer To Drawings - A-510, A-511, A-512, A-513, AD-292, AD-293, AD-
600, AD-603, AD-605, AD-607, AD-608, AD-609, AD-613, AD-618, AD-
621, AD-630
Polythene Sheet weighing 200 grams per square meter including

overlapping of 200mm at joints stuck with bitumen, etc. complete in all
respect.
ii) SM 1,800 648 1,166,400 9.180 - 9.180 5,949 - 5,949
Refer To Drawings - A-510, A-511, A-512, A-513, AD-292, AD-293, AD-
621, AD-630
Brick Blast compacted under sub-floor laid in level as required,

including filling voids, ramming, watering, consolidating, etc, complete
iii) CM 150 3,210 481,500 - - - - -
in all respect.
Refer To Drawings - AD-051a, AD-609, AD-613, AD-621, AD-630
1:3:6 C.C. sub floor / screed / fill including curing, etc. complete in all
respect.
iv) Refer To Drawings - A-510, A-511, A-512, A-513, AD-292, AD-293, AD- CM 470 9,302 4,371,940 146.690 (99.758) 46.932 1,364,510 (927,949) 436,561
621, AD-630
1:2:4 C.C. screed, including curing, etc. complete in all respect.

v) CM 100 14,056 1,405,600 - - - - - -
Refer To Drawings - AD-051a, AD-609, AD-613, AD-621, AD-630
Un-Galvanized BRC Fabric Mesh B-283 (100mm x 200mm x 7 mm dia

wire), etc. complete in all respect.
vi) Refer To Drawings - A-510, A-511, A-512, A-513, AD-292, AD-293, AD- SM 1,800 1,831 3,295,800 9.180 - 9.180 16,809 - 16,809
621, AD-630
1:3:6 C.C. base pad, platform, wall, up stand, steps, seats, etc including
formwork, curing, hacking of existing surface for bonding where
vii) CM 10 22,432 224,320 134.229 134.229 - 3,011,025 3,011,025
necessary, etc. complete in all respect.
Refer To Drawings - AD-051a, AD-259
Wash Pebble / Gravels of approved sizes, including washing, cleaning,

viii) lifting, wastage, etc., complete in all respect. SM 50 1,066 53,300 - -
Refer To Drawings - AD-609, AD-630
500mm x 50mm x 50mm thick EPDM Rubber Tiles flooring for

Children's Play area of approved quality and make with approved
ix) adhesive, including cutting, wastage, lifting, self levelling etc., complete SM 50 139,127 6,956,350 - -
in all respect.

Page 15 of 54



One layer of local made jute base felt of 32 Kg. per 10 Sq. meter
including coat of primer as per manufacturer's specifications & site
conditions, bonding coat of bitumen (Hycarb Asphalt 10-20) at 1.6 Kg.
x) SM 125 617 77,125 - -
per sq.metre & final flood coat of bitumen (Hycarb Asphalt 10-20) at
2.5 Kg. per sq.metre etc. complete in all respect.
Concrete Flooring (CEP).

1:2:4 cement concrete floor smooth finished laid in panels of
approximately 2.5 SM Area with 8mm thick, 30mm deep glass dividing
9.2.2 - - -
strips including curing, hacking of existing surface for bonding where
A) 75mm thick minimum - - -

Ground Floor - Under Carpet / PVC Flooring & Floor Matt, Etc.
i) SM 350 1,269 444,150 - - - - -
(Refer to Drg. # I-401a, I-401b, I-402a, Detail-07)
ii) Pent House Level-1, Pent House Level-2, Roof - Machine Room. SM 120 1,269 152,280 - -
Granite Coping (Under Bride & Terrace Railings, Planters, Ramps etc).
Same as item # 9.2.22 above but with 20mm thick pre-finished granite
coping with 6 sides chemical treatment (Polish Finish) of approved
sample for coping & steps, etc. complete in all respect.
9.2.24 SM 750 13,012 9,759,000 - 68.840 68.840 - 895,746 895,746
Basic Price of Granite shall be Rs. 6460 Per SM. Ex-Islamabad.
AD-510, AD-540, AD-600, AD-603, AD-605, AD-607, AD-608, AD-609,
AD-613, AD-618, AD-621, AD-630
Granite on Toilets Plumbing Wall & Upstand, Etc.

Same as item # 9.2.22 above but with 20mm thick pre-finished granite strips
with 6 sides chemical treatment (finish as approved) of approved sample for
9.2.27 coping, etc. complete in all respect. SM 325 13,012 4,228,900 - - - - - -
For payment net running length will be measured.
Refer To Drawings - AD-250 to AD-259a, I-201b, I-701, Detail-08

Page 16 of 54



Granite on Toilet Seats.

20mm thick pre-finished (finish as approved) granite with 6 sides
chemical treatment (with grooves / beveled/rounded edges) of
approved sample for seat with 1:4 cement sand mortar base of
required thickness, setting the granite with neat cement mortar,
9.2.29 grouting the joints with white cement mixed with approved pigment of SM 110 13,012 1,431,320 - - - - - -
matching colour fixed on 50mm thick Pre-cast Slab, including cutting,
curing, cleaning, hacking of existing surface for bonding where
Refer To Drawings - AD-250b, AD-259b
Porcelain Tile Flooring - PT (As Approved).

Porcelain tile of approved sample for flooring with 1:3:6 plain cement
concrete base of required thickness so as to achieve a minimum overall
finished floor thickness of 75mm, setting the tiles with dry bond,
grouting the joints with waterproof grout of Resicheme or approved
9.2.4 - -
equivalent as per manufacturer's specifications & instructions including
cutting, curing, cleaning, hacking of existing surface for bonding where
Apartments & Pent House - Balcony & Backyard
Refer To Drawings - AD-700 to AD-704 & AD-710
i) 1st Floor SM 210 1,935 406,350 278.600 - 278.600 280,327 150,945 431,273 80%
ii) 2nd Floor SM 210 1,935 406,350 278.600 - 278.600 280,327 150,945 431,273 80%
iii) 3rd Floor SM 210 1,935 406,350 278.600 - 278.600 280,327 150,945 431,273 80%
iv) 4th Floor SM 210 1,935 406,350 278.600 - 278.600 231,809 199,464 431,273 80%
v) 5th Floor SM 210 1,935 406,350 278.600 - 278.600 231,809 199,464 431,273 80%

Page 17 of 54



vi 6th Floor SM 210 1,935 406,350 278.600 - 278.600 231,809 145,555 377,364 70%
vii 7th Floor SM 210 1,935 406,350 278.600 - 278.600 280,327 97,036 377,364 70%
viii) 8th Floor SM 210 1,935 406,350 278.600 - 278.600 280,327 97,036 377,364 70%
ix) 9th Floor SM 210 1,935 406,350 278.600 278.600 280,327 150,945 431,273 80%
x) 10th Floor SM 210 1,935 406,350 278.600 278.600 280,327 150,945 431,273 80%
xi) 11th Floor SM 210 1,935 406,350 278.600 278.600 280,327 150,945 431,273 80%
xii) 12th Floor SM 210 1,935 406,350 278.600 278.600 280,327 43,127 323,455 60%
Porcelain Tile Flooring - PT1 (Core White Polished 60cm x 120cm of

Kale).
Porcelain tile of approved sample for flooring with 1:3:6 plain cement concrete
base of required thickness so as to achieve a minimum overall finished floor
thickness of 75mm, setting the tiles with dry bond, grouting the joints with
9.2.5 waterproof grout of Resicheme or approved equivalent as per manufacturer's
specifications & instructions including cutting, curing, cleaning, hacking of
existing surface for bonding where necessary, etc. complete in all respect.
Apartments & Pent House - Entrance Foyer / Lobby / Courtyard, Lounge
& Store
Passage (Pent House Only)
i) Ground Floor SM 700 1,847 1,292,900 659.000 659.000 1,144,143 48,687 1,192,830 98%
ii) 1st Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
iii) 2nd Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
iv) 3rd Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
v) 4th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 866,960 - 866,960 43%

Page 18 of 54



v) 5th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 866,960 - 866,960 43%
vi 6th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 866,960 - 866,960 43%
vii 7th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
viii 8th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
ix 9th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
x 10th Floor SM 1,150 1,847 2,124,050 1,091.600 1,091.600 1,895,214 80,647 1,975,861 98%
xi 11th Floor SM 1,150 1,847 2,124,050 937.900 - 937.900 1,628,363 69,292 1,697,655 98%
xii) 12th Floor SM 1,150 1,847 2,124,050 1,052.900 - 1,052.900 1,166,824 291,706 1,458,530 75%
Porcelain Tile Flooring - PT2 (Wooden Textured Chakra Walnut 15cm x

90cm of Kale).
Porcelain tile of approved sample for flooring with 1:3:6 plain cement concrete
base of required thickness so as to achieve a minimum overall finished floor
9.2.6 thickness of 75mm, setting the tiles with dry bond, grouting the joints with
waterproof grout of Resicheme or approved equivalent as per manufacturer's
Apartments - Bedrooms, Dress / W.I.C. & Servant Room
i) Ground Floor SM 910 1,951 1,775,410 875.600 875.600 1,605,798 68,332 1,674,130 98%
ii) 1st Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 2,050,345 87,249 2,137,594 98%
iii) 2nd Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 2,050,345 87,249 2,137,594 98%
iv) 3rd Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 2,050,345 87,249 2,137,594 98%

Page 19 of 54



v) 4th Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 937,924 - 937,924 43%
v) 5th Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 937,924 - 937,924 43%
vi 6th Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 937,924 - 937,924 43%
vii 7th Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 2,050,345 87,249 2,137,594 98%
viii 8th Floor SM 1,150 1,951 2,243,650 1,118.000 1,118.000 2,050,345 87,249 2,137,594 98%
ix 9th Floor SM 1,150 1,951 2,243,650 1,118.000 - 1,118.000 2,050,345 87,249 2,137,594 98%
x 10th Floor SM 1,150 1,951 2,243,650 1,118.000 - 1,118.000 2,050,345 87,249 2,137,594 98%
xi 11th Floor SM 1,150 1,951 2,243,650 915.200 915.200 1,678,422 71,422 1,749,844 98%
xii) 12th Floor SM 1,150 1,951 2,243,650 1,071.700 1,071.700 1,254,532 313,633 1,568,165 75%
Porcelain Tile Flooring - PT3 (Travertino Light Matt 15cm x 90cm of

Kale).
Porcelain tile of approved sample for flooring in slope with 1:3:6 plain cement
concrete base of required thickness so as to achieve a minimum overall finished
floor thickness of 75mm, setting the tiles with dry bond, grouting the joints with
Apartments - Kitchen & Laundry
Pent House Level 1 & 2, Roof - Electrical & Service Room
i) Ground Floor SM 225 1,951 438,975 216.094 47.77 263.864 396,303 108,200 504,503 98%
ii) 1st Floor SM 300 1,951 585,300 266.400 47.770 314.170 488,562 112,125 600,687 98%
iii) 2nd Floor SM 300 1,951 585,300 266.400 47.770 314.170 488,562 112,125 600,687 98%

Page 20 of 54



iv) 3rd Floor SM 300 1,951 585,300 266.280 47.770 314.050 488,342 112,115 600,457 98%
v) 4th Floor SM 300 1,951 585,300 266.400 266.400 223,491 - 223,491 43%
v) 5th Floor SM 300 1,951 585,300 266.400 266.400 223,491 - 223,491 43%
vi 6th Floor SM 300 1,951 585,300 266.400 266.400 223,491 - 223,491 43%
vii 7th Floor SM 300 1,951 585,300 266.400 23.890 290.290 488,562 66,467 555,029 98%
viii 8th Floor SM 300 1,951 585,300 266.400 47.770 314.170 488,562 112,125 600,687 98%
ix 9th Floor SM 300 1,951 585,300 266.400 47.770 314.170 488,562 112,125 600,687 98%
x 10th Floor SM 300 1,951 585,300 266.400 47.770 314.170 488,562 112,125 600,687 98%
xi 11th Floor SM 300 1,951 585,300 217.600 47.770 265.370 399,065 108,317 507,382 98%
xii) 12th Floor SM 300 1,951 585,300 258.400 23.890 282.290 302,483 110,578 413,061 75%
Ceramic Tile Flooring - CT5 (Calcutta White Matt 30cm x 90cm of Kale).
Ceramic tile of approved sample for flooring in slope with 1:3:6 plain cement
9.2.8 specifications & instructions including cutting, curing, cleaning, hacking of
Ground Floor Common Areas - Ladies & Gents Toilet
Apartments & Pent House Level 1 & 2 - Bathrooms, Powder & Servant
Bath
Refer To Drawings - AD-250 to AD-259b
i) Ground Floor SM 200 1,951 390,200 185.500 185.500 340,196 14,476 354,672 98%
ii) 1st Floor SM 210 1,951 409,710 196.000 196.000 359,452 15,296 374,748 98%

Page 21 of 54



iii) 2nd Floor SM 210 1,951 409,710 196.000 196.000 359,452 15,296 374,748 98%
iv) 3rd Floor SM 210 1,951 409,710 196.000 196.000 359,452 15,296 374,748 98%
iv) 7th Floor SM 210 1,951 409,710 196.000 - 196.000 359,452 15,296 374,748 98%
v) 8th Floor SM 210 1,951 409,710 196.000 196.000 359,452 15,296 374,748 98%
vi) 9th Floor SM 210 1,951 409,710 196.000 - 196.000 359,452 15,296 374,748 98%
vii) 10th Floor SM 210 1,951 409,710 196.000 - 196.000 359,452 15,296 374,748 98%
viii) 11th Floor SM 210 1,951 409,710 196.000 196.000 198,846 87,951 286,797 75%
ix) 12th Floor SM 210 1,951 409,710 182.600 - 182.600 185,251 - 185,251 52%
Ceramic Tile Flooring - CT7 (Cosy Matt 30cm x 90cm of Kale).

Ceramic tile of approved sample for flooring in slope with 1:3:6 plain cement
9.2.9 specifications & instructions including cutting, curing, cleaning, hacking of
Bath
i) Ground Floor SM 120 1,951 234,120 109.700 109.700 201,183 8,561 209,744 98%
ii) 1st Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%
iii 2nd Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%

Page 22 of 54



iv 3rd Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%
iv 7th Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%
v 8th Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%
vi 9th Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%
vii 10th Floor SM 160 1,951 312,160 149.600 149.600 274,357 11,675 286,032 98%
viii 11th Floor SM 160 1,951 312,160 149.600 149.600 151,772 67,130 218,902 75%
ix 12th Floor SM 160 1,951 312,160 143.200 - 143.200 145,279 - 145,279 52%
Porcelain Tile Flooring - F1 (GPB-E 304 Core White 80cm x 160cm of

Kale).
9.2.11 grouting the joints with waterproof grout of Resicheme or approved
Entrance Foyer & Main Entrance Lobby
(Refer to Drg. # I-401a, I-401b, I-402a, Detail-03, 05, 07)
i) Ground Floor SM 370 1,951 721,870 316.900 316.900 321,501 - 321,501 52%
- - - - -

Page 23 of 54



Porcelain Tile Flooring - F2 (MPB-R257 Statuario Polished 60cm x

120cm of Kale).
9.2.12 grouting the joints with waterproof grout of Resicheme or approved
Common Corridors / Passages
(Refer to Drg. # I-401a, I-401b, I-402a, I-402b, Detail-01)
i) Ground Floor SM 280 1,951 546,280 300.500 54.750 355.250 304,863 249,611 554,474 80%
ii) 1st Floor SM 450 1,951 877,950 441.900 441.900 448,316 396,588 844,904 98%
iii) 2nd Floor SM 450 1,951 877,950 441.900 441.900 448,316 396,588 844,904 98%
iv) 3rd Floor SM 450 1,951 877,950 441.900 441.900 448,316 396,588 844,904 98%
v) 4th Floor SM 450 1,951 877,950 441.900 441.900 370,723 - 370,723 43%
v) 5th Floor SM 450 1,951 877,950 441.900 441.900 370,723 - 370,723 43%
vi 6th Floor SM 450 1,951 877,950 441.900 441.900 370,723 - 370,723 43%
vii 7th Floor SM 450 1,951 877,950 441.900 441.900 603,503 241,401 844,904 98%
viii 8th Floor SM 450 1,951 877,950 441.900 13.260 455.160 603,503 266,754 870,257 98%
ix 9th Floor SM 450 1,951 877,950 441.900 48.500 490.400 603,503 334,132 937,635 98%
x 10th Floor SM 450 1,951 877,950 441.900 13.260 455.160 603,503 266,754 870,257 98%
xi 11th Floor SM 450 1,951 877,950 441.900 6.630 448.530 603,503 254,077 857,580 98%

Page 24 of 54



xii) 12th Floor SM 450 1,951 877,950 441.900 - 441.900 448,316 - 448,316 52%
Porcelain Tile Flooring - F5 (Calcutta White 30cm x 60cm of Kale).

9.2.13 grouting the joints with waterproof grout of Resicheme or approved - - - -
(Refer to Drg. # I-401a, I-401b, I-701)
i) Ground Floor - Office Toilet. (T.2) SM 4 1,847 7,388 16.200 16.200 15,559 - 15,559 52%
Wooden Laminated Flooring (F4).

Pre-finished in line & level Wooden Laminated Floor Planks (Supplied
by Owner / Vendor fixing will be in contractors scope) for Flooring fixed
on 20mm thick Imported Marine Ply base, solignum and fire retardant
treated partal wood internal framing of approved sections (as shown),
50mm x 12mm thick Solid Oak wood lipping on edges with approved
9.2.18 polish finish, PVC nosing of approved sample on steps edges, termite - - - -
control treatment, including approved quality Under layer, groove as
per drawing & detail, wastage, lifting etc., complete in all respect as per
manufacturer's specifications and instructions.
For payment net installed laminate floor area shall be measured.
Planks Code: D3901
Refer To Drawings, I-401b, I-402a, Detail-02, 03, 04, 05, 06
i) Ground Floor Waiting Area SM 60 10,516 630,960 101.100 101.100 552,847 - 552,847 52%
9.2.31a 60mm thick grey pavers 6000PSI SM 1,050 1,928 2,024,400 262.880 45.850 308.730 506,833 88,398 595,231
Sub-Total 124,727,618 64,736,260 11,043,606 75,779,867

Division No.9.3 Finishes - Skirting, Dado & External Cladding

Page 25 of 54



Porcelain Tile Skirting - PT1 (Core White Polished 60cm x 120cm of

Kale).
75mm high cut to size porcelain tile skirting of approved sample with 1:4
cement sand mortar base of required thickness, setting the tiles with dry bond,
grouting the joints with waterproof grout of Resicheme or approved equivalent
9.3.4 as per manufacturer's specifications & instructions including metal lathe,
Apartments & Pent House - Entrance Foyer / Lobby / Courtyard, Lounge
& Store
Passage (Pent House Only)
i Ground Floor RM 600 273 163,800 582.900 582.900 149,584 6,365 155,949 98%
ii 1st Floor RM 600 273 163,800 887.200 887.200 227,673 9,688 237,361 98%
iii 2nd Floor RM 600 273 163,800 887.200 887.200 227,673 9,688 237,361 98%
iv 3rd Floor RM 600 273 163,800 887.200 887.200 227,673 9,688 237,361 98%
V 7th Floor RM 600 273 163,800 887.200 887.200 227,673 9,688 237,361 98%
vi 8th Floor RM 600 273 163,800 887.200 - 887.200 227,673 9,688 237,361 98%
vii 9th Floor RM 600 273 163,800 887.200 887.200 227,673 9,688 237,361 98%
viii 10th Floor RM 600 273 163,800 887.200 887.200 227,673 9,688 237,361 98%
ix 11th Floor RM 600 273 163,800 762.900 - 762.900 195,775 8,331 204,106 98%
x 12th Floor RM 600 273 163,800 875.400 - 875.400 179,238 23,898 203,137 85%

Page 26 of 54



Porcelain Tile Skirting - PT2 (Wooden Textured Chakra Walnut 15cm x

90cm of Kale).
9.3.5 grouting the joints with waterproof grout of Resicheme or approved equivalent
as per manufacturer's specifications & instructions including metal lathe,
Apartments - Bedrooms, Dress / W.I.C. & Servant Room
i Ground Floor RM 800 273 218,400 793.000 793.000 203,500 8,659 212,159 98%
ii 1st Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
iii 2nd Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
iv 3rd Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
V 7th Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
vi 8th Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
vii 9th Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
viii 10th Floor RM 800 273 218,400 1,059.200 1,059.200 271,812 11,566 283,378 98%
ix 11th Floor RM 800 273 218,400 876.900 - 876.900 225,030 9,576 234,606 98%
x 12th Floor RM 800 273 218,400 1,008.400 - 1,008.400 206,470 27,529 233,999 85%

Page 27 of 54



Porcelain Tile Skirting - PT3 (Travertino Light Matt 15cm x 90cm of

Kale).
grouting the joints with waterproof grout of Resicheme or approved equivalent
9.3.6 as per manufacturer's specifications & instructions including metal lathe,
Apartments - Kitchen & Laundry
Pent House Level 1 & 2, Roof - Electrical & Service Room
i Ground Floor RM 280 273 76,440 164.600 331.250 495.850 42,240 90,420 132,660 98%
ii 1st Floor RM 280 273 76,440 209.600 347.620 557.220 53,788 95,291 149,079 98%
iii 2nd Floor RM 280 273 76,440 209.600 347.620 557.220 53,788 95,291 149,079 98%
iv 3rd Floor RM 280 273 76,440 209.600 347.620 557.220 53,788 95,291 149,079 98%
v 7th Floor RM 280 273 76,440 209.600 320.930 530.530 53,788 88,150 141,938 98%
vi 8th Floor RM 280 273 76,440 209.600 347.620 557.220 53,788 95,291 149,079 98%
vii 9th Floor RM 280 273 76,440 209.600 347.620 557.220 53,788 95,291 149,079 98%
viii 10th Floor RM 280 273 76,440 209.600 347.620 557.220 53,788 95,291 149,079 98%
ix 11th Floor RM 280 273 76,440 170.500 347.620 518.120 43,754 94,864 138,618 98%
x 12th Floor RM 280 273 76,440 198.400 320.930 519.330 40,622 79,889 120,511 85%

Page 28 of 54



Porcelain Tile Dado - PT4 (Marakesh Cream Polished 60cm x 120cm of

Kale).
Porcelain tiles dado of approved sample with 1:4 cement sand mortar base of
required thickness, setting the tiles with dry bond, grouting the joints with
specifications & instructions including metal lathe, cutting, curing, cleaning,
hacking of existing surface for bonding where necessary, etc. complete in all
respect.
Apartments - Laundry
i Ground Floor SM 115 1,947 223,905 122.520 25.490 148.010 224,234 58,178 282,412 98%
ii 1st Floor SM 115 1,947 223,905 157.560 14.360 171.920 288,363 39,671 328,034 98%
iii 2nd Floor SM 115 1,947 223,905 157.560 16.750 174.310 288,363 44,231 332,594 98%
iv 3rd Floor SM 115 1,947 223,905 157.560 13.240 170.800 288,363 37,534 325,897 98%
v 7th Floor SM 115 1,947 223,905 157.560 22.230 179.790 288,363 54,687 343,050 98%
vi 8th Floor SM 115 1,947 223,905 157.560 4.920 162.480 288,363 21,659 310,022 98%
vii 9th Floor SM 115 1,947 223,905 157.560 3.490 161.050 288,363 18,930 307,293 98%
viii 10th Floor SM 115 1,947 223,905 157.560 157.560 288,363 12,271 300,634 98%
iX 11th Floor SM 115 1,947 223,905 157.560 157.560 288,363 12,271 300,634 98%
X 12th Floor SM 115 1,947 223,905 157.560 157.560 245,415 15,338 260,754 85%

Page 29 of 54



Ceramic Tile Dado - CT6 (Calcutta White Polished 30cm x 90cm of

Kale).
Ceramic tiles dado of approved sample with 1:4 cement sand mortar base of
9.3.14 specifications & instructions including metal lathe, cutting, curing, cleaning,
hacking of existing surface for bonding where necessary, etc. complete in all
respect.
Bath
i Ground Floor SM 1,200 1,947 2,336,400 1,489.135 1,489.135 2,725,385 115,974 2,841,359 98%
ii 1st Floor SM 1,200 1,947 2,336,400 1,420.690 1,420.690 2,600,118 110,644 2,710,762 98%
iii 2nd Floor SM 1,200 1,947 2,336,400 1,420.690 1,420.690 2,600,118 110,644 2,710,762 98%
iv 3rd Floor SM 1,200 1,947 2,336,400 1,420.690 1,420.690 2,627,779 82,983 2,710,762 98%
v 4th Floor SM 1,200 1,947 2,336,400 - - - 0%
vi 5th Floor SM 1,200 1,947 2,336,400 - - - 0%
vii 6th Floor SM 1,200 1,947 2,336,400 - - - 0%
viii 7th Floor SM 1,200 1,947 2,336,400 1,420.693 1,420.693 2,600,124 110,643 2,710,767 98%
ix 8th Floor SM 1,200 1,947 2,336,400 1,420.690 1,420.690 2,600,118 110,644 2,710,762 98%
x 9th Floor SM 1,200 1,947 2,336,400 1,420.690 1,420.690 2,600,118 110,644 2,710,762 98%
xi 10th Floor SM 1,200 1,947 2,336,400 1,420.690 1,420.690 2,600,118 110,644 2,710,762 98%
xii 11th Floor SM 1,200 1,947 2,336,400 1,184.100 - 1,184.100 2,167,116 92,218 2,259,334 98%
xiii 12th Floor SM 1,200 1,947 2,336,400 1,415.360 - 1,415.360 2,066,779 275,571 2,342,350 85%

Page 30 of 54



Ceramic Tile Dado - CT8 (Cosy Polished 60cm x 120cm of Kale).

Ceramic tiles dado of approved sample with 1:4 cement sand mortar base of
specifications & instructions including metal lathe, cutting, curing, cleaning,
9.3.15 hacking of existing surface for bonding where necessary, etc. complete in all
respect.
Bath
i Ground Floor SM 250 1,947 486,750 264.120 264.120 483,387 20,570 503,957 98%
ii 1st Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
iii 2nd Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
iv 3rd Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
v 4th Floor SM 250 1,947 486,750 - - - 0%
vi 5th Floor SM 250 1,947 486,750 - - - 0%
vii 6th Floor SM 250 1,947 486,750 - - - 0%
viii 7th Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
ix 8th Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
x 9th Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
xi 10th Floor SM 250 1,947 486,750 266.320 266.320 487,414 20,741 508,155 98%
x 11th Floor SM 250 1,947 486,750 221.650 - 221.650 405,659 17,262 422,921 98%

Page 31 of 54



xi 12th Floor SM 250 1,947 486,750 256.420 - 256.420 374,437 49,925 424,362 85%
Porcelain Tile Dado - Calcutta White 30cm x 90cm of Kale (W9).

Porcelain tiles dado of approved sample with 1:4 cement sand mortar
base of required thickness, setting the tiles with dry bond, grouting the
joints with waterproof grout of Resicheme or approved equivalent as
9.3.18 per manufacturer's specifications & instructions, including 6mm
Aluminum 'U' channel, metal lathe, cutting, curing, cleaning, hacking of
existing surface for bonding where necessary, etc. complete in all
respect.
(Refer to Drg. # I-201b, I-701, Detail-04, 05, 06, 07, 08)
i Ground Floor (Common Toilet T.2) SM 18 1,947 35,046 77.020 77.020 137,961 8,997 146,959 98%
Sub-Total 43,561,446 37,936,793 2,945,525 40,882,318

Division No. 9.4.1 : Stairs Steps and Landings
9.4.1 Precast Granolithic Panels
i) Ground Floor to 12th Floor SM 200 10,524 2,104,800 - 400.708 400.708 3,000,000 1,217,051 4,217,051 100%
Sub-Total 2,104,800 3,000,000 1,217,051 4,217,051

Division No.9.5: Finishes : Paint Work
Vinyl Emulsion.
Vinyl Emulsion paint (Jotun / ICI / Berger) minimum three coats of approved
9.5.1 shade over a coat(s) of primer (of same brand) to Internal Plastered Surfaces
prepared smooth with carborandum stone, filling the depression with putty
including scaffolding, etc. complete in all respect.
i) Ground Floor (only 2 coats of Paint Remaining) SM 1,225 505 618,625 3,025.608 3,025.608 1,298,742 76,397 1,375,139 90%
ii) 1st Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
iii) 2nd Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
iv) 3rd Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
v) 4th Floor SM 1,500 505 757,500 882.400 - 882.400 178,245 - 178,245 40%

Page 32 of 54



vi 5th Floor SM 1,500 505 757,500 882.400 - 882.400 178,245 - 178,245 40%
vii 6th Floor SM 1,500 505 757,500 - - - - - 40%
viii 7th Floor (only 2 coats of Paint Remaining) SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
ix 8th Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
x 9th Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
xi 10th Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,327,517 78,089 1,405,606 90%
xii 11th Floor SM 1,500 505 757,500 3,092.642 3,092.642 1,093,249 312,357 1,405,606 90%
xii 12th Floor SM 1,500 505 757,500 3,092.642 3,092.642 624,714 312,357 937,071 60%
Matt Enamel On Plastered Surfaces.

Matt Enamel paint (Jotun / ICI / Berger) minimum three coats of approved
9.5.2 shade over a coat(s) of primer (of same brand) to Internal Plastered Surfaces
prepared smooth with carborandum stone, filling the depression with putty
including scaffolding, etc. complete in all respect.
9.5.2-i) Ground Floor SM 775 770 596,750 436.746 436.746 285,850 16,815 302,665 90%
ii 1st Floor SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
iii 2nd Floor SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
iv 3rd Floor SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
v 4th Floor SM 900 770 693,000 - - - - - 40%
vi 5th Floor SM 900 770 693,000 - - - - - 40%
vii 6th Floor SM 900 770 693,000 - - - - - 40%

Page 33 of 54



viii 7th Floor (only 2 coats of Paint Remaining) SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
ix 8th Floor SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
x 9th Floor SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
xi 10th Floor SM 900 770 693,000 117.124 117.124 76,658 4,509 81,167 90%
xii 11th Floor SM 900 770 693,000 117.124 117.124 63,130 9,018 72,148 80%
xii 12th Floor SM 900 770 693,000 117.124 117.124 36,074 18,037 54,111 60%
9.5.3 Same as item 9.5.2 above but Texture Paint as approved in required
number of coats as per manufacturer's instructions.
i) Ground Floor SM 775 962 745,550 1,750.290 1,750.290 1,431,212 84,189 1,515,401 90%
ii) 1st Floor SM 900 962 865,800 1,384.986 1,384.986 1,132,503 66,618 1,199,121 90%
iii) 2nd Floor SM 900 962 865,800 1,384.986 1,384.986 1,132,503 66,618 1,199,121 90%
iv) 3rd Floor SM 900 962 865,800 1,384.986 1,384.986 1,132,503 66,618 1,199,121 90%
v) 4th Floor SM 900 962 865,800 1,384.986 - 1,384.986 532,943 - 532,943 40%
vi 5th Floor SM 900 962 865,800 1,227.486 - 1,227.486 472,337 - 472,337 40%
vii 6th Floor SM 900 962 865,800 - - - - - 40%
viii 7th Floor (only 2 coats of Paint Remaining) SM 900 962 865,800 1,073.701 1,073.701 877,965 51,645 929,610 90%
ix 8th Floor SM 900 962 865,800 1,073.690 1,073.690 877,956 51,645 929,601 90%
x 9th Floor SM 900 962 865,800 1,073.701 1,073.701 877,965 51,645 929,610 90%

Page 34 of 54



xi 10th Floor SM 900 962 865,800 1,384.986 1,384.986 1,132,503 66,618 1,199,121 90%
xii 11th Floor SM 900 962 865,800 1,384.986 1,384.986 932,650 133,235 1,065,885 80%
xii 12th Floor SM 900 962 865,800 1,384.986 1,384.986 532,943 266,471 799,414 60%
Matt Enamel On EPS Partitions.

9.5.4 Matt Enamel paint (Jotun / ICI / Berger) minimum three coats of approved
shade over a coat(s) of primer (of same brand) to Internal Easy Panel
Partitions, including scaffolding, etc. complete in all respect.
i) Ground Floor SM 2,350 770 1,809,500 865.476 865.476 566,454 33,321 599,775 90%
ii) 1st Floor SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
iii) 2nd Floor SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
iv) 3rd Floor SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
v) 4th Floor SM 2,675 770 2,059,750 670.380 670.380 206,477 - 206,477 40%
vi 5th Floor SM 2,675 770 2,059,750 670.380 670.380 206,477 - 206,477 40%
vii 6th Floor SM 2,675 770 2,059,750 - - - - - 40%
viii 7th Floor (only 2 coats of Paint Remaining) SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
ix 8th Floor SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
x 9th Floor SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
xi 10th Floor SM 2,675 770 2,059,750 670.380 670.380 438,764 25,809 464,573 90%
xii 11th Floor SM 2,675 770 2,059,750 670.380 670.380 361,335 51,619 412,954 80%

Page 35 of 54



xiii 12th Floor SM 2,675 770 2,059,750 670.380 670.380 206,477 103,239 309,716 60%

Page 36 of 54



9.5.5 Same as item 9.5.4 above but Texture Paint as approved in required
number of coats as per manufacturer's instructions.
i) Ground Floor SM 2,350 962 2,260,700 3,682.688 3,682.688 3,011,334 177,137 3,188,471 90%
ii) 1st Floor SM 2,675 962 2,573,350 3,610.145 3,610.145 2,952,016 173,648 3,125,664 90%
iii) 2nd Floor SM 2,675 962 2,573,350 3,610.145 3,610.145 2,952,016 173,648 3,125,664 90%
iv) 3rd Floor SM 2,675 962 2,573,350 3,610.145 3,610.145 2,952,016 173,648 3,125,664 90%
v) 4th Floor SM 2,675 962 2,573,350 3,610.145 - 3,610.145 1,389,184 - 1,389,184 40%
vi 5th Floor SM 2,675 962 2,573,350 3,415.455 - 3,415.455 1,314,267 - 1,314,267 40%
vii 6th Floor SM 2,675 962 2,573,350 - - - - - 40%
viii 7th Floor (only 2 coats of Paint Remaining) SM 2,675 962 2,573,350 3,216.555 3,216.555 2,630,177 154,716 2,784,893 90%
ix 8th Floor SM 2,675 962 2,573,350 3,216.552 3,216.552 2,630,175 154,716 2,784,891 90%
x 9th Floor SM 2,675 962 2,573,350 3,216.555 3,216.555 2,630,177 154,716 2,784,893 90%
xi 10th Floor SM 2,675 962 2,573,350 3,610.145 3,610.145 2,952,016 173,648 3,125,664 90%
xii 11th Floor SM 2,675 962 2,573,350 3,610.145 3,610.145 2,431,072 347,296 2,778,368 80%
xii 12th Floor SM 2,675 962 2,573,350 3,610.145 3,610.145 1,389,184 694,592 2,083,776 60%
Weather Shield On Plastered Surfaces.

Weather Shield paint (ICI) or approved equivalent minimum three coats
9.5.6 of approved shade to Internal Plastered Surfaces prepared smooth
with carborandum stone including scaffolding, etc. complete in all
respect.

Page 37 of 54



i) Ground Floor SM 200 616 123,200 917.320 917.320 226,028 (0) 226,028 40%
ii) 1st Floor SM 200 616 123,200 303.396 303.396 74,757 - 74,757 40%
iii) 2nd Floor SM 200 616 123,200 303.396 303.396 74,757 (0) 74,757 40%
iv) 3rd Floor SM 200 616 123,200 303.396 303.396 74,757 (0) 74,757 40%
v) 4th Floor SM 200 616 123,200 144.164 79.616 223.780 35,522 19,617 55,139 40%
vi 5th Floor SM 200 616 123,200 - 151.698 151.698 - 37,378 37,378 40%
vii 6th Floor SM 200 616 123,200 - 151.698 151.698 - 37,378 37,378 40%
viii 7th Floor SM 200 616 123,200 303.396 303.396 74,757 - 74,757 40%
ix 8th Floor SM 200 616 123,200 - - - - - - 40%
x 9th Floor SM 200 616 123,200 - - - - - - 40%
xi 10th Floor SM 200 616 123,200 - - - - - 40%
xii 11th Floor SM 200 616 123,200 - - - - - 40%
xiii 12th Floor SM 200 616 123,200 - - - - - 40%
Deduction of Foyer Area (Work Not Executed) (1,506,773) - (1,506,773)
Sub-Total 91,025,525 57,559,462 5,069,447 62,628,910

Division No.9.6: Finishes : Suspending Ceiling Work

Page 38 of 54



Gypsum Board Sheet Ceiling (Apartments).

12mm thick Gypsum Board Sheet(Gypsum Board : Elephant Brand Thailand or
Knauf Germany or approved equivalent) including G.I. frame work of approved
sections with G.I. Hangers & Angles and 16-18 swg. aluminum edgings as
9.6.1 shown, including cutting for all openings where required, epoxy filling & fibre
tape on sheet joints, metal tape on edges, paint finish on gypsum board, etc.,
complete in all respect.
For Payment exposed horizontal and vertical areas shall be measured.
Refer To Drawings - AD-250 TO AD-250e, AD-259, AD-260 TO AD-267,
AD-274 TO AD-276
i) Ground Floor SM 930 Deleted - -
Gypsum Board Sheet Ceiling (Toilets / Wet Areas).

Same as Item # 9.6.1 above but with 12mm thick Moisture Resistant M.R.
Gypsum Board Sheet(Gypsum Board : Elephant Brand Thailand or Knauf
9.6.2 Germany or approved equivalent), etc., complete in all respect. - -
For Payment exposed horizontal and vertical areas shall be measured.
Refer To Drawings - AD-250 TO AD-250e, AD-259, AD-260 TO AD-267,
AD-274 TO AD-276
Wooden Ceiling Laminate Floor Planks Finish in Apartments.

Laminated floor planks ceiling, consisting of G.I. frame work of approved
sections with G.I. Hangers & Angles and 16-18 swg, 8mm thick MDF board
(Lasani or approved equivalent) fixed on frame with laminate floor planks
(Supplied by Vendor fixing will be in contractors scope) of approved sample
9.6.3 fixed with approved adhesive, 150mm x 50mm thick Golden Teak wood lipping - -
on edges with approved polish finish, termite control treatment, including all
hardwares, making of access panels, wastage, scaffolding, glue, grooves, lifting,
cutting, fixing etc., complete as per drawing & instruction of the Architect.
For payment net exposed laminated planks surface area will be measured.
Refer To Drawings - AD-260 TO AD-267, AD-274 TO AD-276

9.6.8 Pre-Fabricated Gypsum Board Access Panel. - -
Provide & install in position Pre-Fabricated Gypsum Board Access
Panels (Zerve Board or approved equivalent) of approved sample with
- -
aluminum profile including all hardware, fixing arrangement, etc.
complete in all respect.
i) 450mm x 450mm x 9mm thick No. - 12,339 - - - -
ii) 600mm x 600mm x 9mm thick No. 2,700 Deleted - -
- -

Page 39 of 54



Sub-Total - - - -

Page 40 of 54



Division No.9.7 Finishes - Miscellaneous (Super Structure)
Acrylic Finish Counter Top & Coping on Ground Floor GYM (CT1 &
CT3).
12mm thick approved Acrylic solid surface - CT1 & CT3 (Corian - DuPont)
wrapped with approved adhesive on 12mm thick Commercial Ply (Fire
Retardant Paint inner side) for counter top & coping, solignum & Fire Retardant
Paint treated partal wood frame of approved sections (as shown), 50mm x
9.7.2 50mm x 3mm thick M.S. Angel framing for counter support, termite control SM 8 61,965 495,720 - - - - -
treatment, including anti rust epoxy paint on all M.S. Work, edge polishing,
rounded / beveled edges, cutting, curing, cleaning, hacking of existing surface
for bonding where necessary, etc. complete in all respect.
Corian Code # DOVE 2 for CT1 & BLACK QUARTZ 3 for CT3
For payment corian surface area will be measured.
(Refer to Drg, #. I-201a, I-201b, I-602, Detail-42, 43, 44)
9.7.13 Boundary Wall:

Boundary Wall as per drawings & specifications.
Refer To Drawings - A-542, AD290 to AD-293
R.C.C. Concrete 3000 psi cylindrical strength at 28 days for Columns &
Beam / Upstand (under block masonry) from Existing Pile Beam of any
size including steel reinforcement, formwork, curing, drilling (including
a) for hollow masonry vertical reinforcement also) into Existing RCC
Surface & grouting with FIS EM EPOXY or Equivalent, etc. complete in
all respect. At any level.
Refer To Drawings - Strucutral Drawings MC-01, MC-02

Page 41 of 54



i) Columns CM 4 54,264 217,056 11.268 - 11.268 611,447 - 611,447
ii) Beam / Upstand CM 55 57,629 3,169,595 297.129 173.084 470.213 17,123,247 9,974,658 27,097,905
9.7.14 Guard Room, Guard House & IESCO Room:
Guard Room, Guard House & IESCO Room as per drawings &
specifications.
Refer To Drawings - A-542, AD-650, AD-653, AD-655, AD-657, AD-658
a) Solid Block Masonry 150mm thick (Refer to BOQ Item # 9.7.13 a). SM 130 1,726 224,380 40.120 10.034 50.154 69,247 17,319 86,566
b) 12mm thick minimum plaster inner side (Refer to BOQ Item # 9.1.1 A). SM 150 1,290 193,500 63.948 63.948 82,493 - 82,493
c) 20mm thick minimum plaster outside (Refer to BOQ Item # 9.1.1 A). SM 150 2,187 328,050 79.158 79.158 173,119 - 173,119
d) Weather Shield Paint - internal & external (Refer to BOQ Item # 9.5.5). SM 300 729 218,700
Sub-Total 4,847,001 18,059,553 9,991,977 28,051,530

Adjustment (7)
Grand Total 403,189,987 255,451,503 39,196,910 294,673,163

Page 42 of 54



C). V.Os
Providing & Placing of Extra 10mm Screed of Ratio 1:3:6 Including

V.O-1 Compaction through vibrator , Curing as per Specifications and SM 48,480 153 7,417,440 9,904.000 584.000 10,488.000 1,515,312 89,352 1,604,664
Drawings.
Providing & Fixing of Aluminum Edge Beads at Corner of Tiles in Bath

V.O-2 Rooms ,Complete in all Respect and as directed by the Entire RFT 11,957.000 121 1,446,797 11,960.950 - 11,960.950 1,374,911 72,364 1,447,275 100%
satisfaction of the Engineer in charge.
Providing/Casting and fixing precast panels to stair step 4"wide nosing

& riser, with remaing 8" tread is to be finished with 3000 Psi concrete
V.O-3 SM 1,000.000 2,336 2,336,000 228.487 886.999 1,115.486 533,746 2,072,029 2,605,775
cast in situ including including lead & lift, leveling finishing curing etc.
complete in all respect as per specification or directed by the engineer.
Sub-Total 11,200,237 3,423,969 2,233,745 5,657,714

Annexure 'A-1-a

Quantities Amount
S. No. Description Unit Quantity Rate Remarks
Last Bill This Bill To Date Last Bill This Bill To Date
NON BOQ ITEMS
VO-1 -
i) -
ii) -
Grand Total - - -
Page 44 of 54
CONSTRUCTION PROFESSIONALS Annexure 'A-3'
Construction of Sukh Chayn Residence at Plot No. 6, F-10

Project : Markaz, Islamabad (Architectural Works) MPL-076 Submission Date: 1-Oct-2022
Contractor: Mughals Pakistan (Pvt) Limied Invoice # : 14

From 14-02-2023 to 31-
Owner: Sukh Chayn Valley (Pvt.) Ltd. Invoice Period: 03-2023
Price Adjustment - Summary
Amounts
Sr. Description of Works Remarks
#
Previous Invoice Current Invoice To date
1 POL 5,974,188 2,141,143 8,115,331
Gross Value of MPL

Coordination Charges
for Façade / Kitchen /
Wood / Doors / Air
Conditioning Works REF:
Annexure-A-1-1, (10
million advance and
balance 40 million in
monthly installments) 5,974,188 2,141,143 8,115,331
Annexure A-3aPAL
Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad (Architectural Works)
PRICE ADJUSTMENTS CALCULATIONS AS PER S.NO. 5 OF ADDENDUM/RESPONSE TO QUERIES OF MUGHALS PAKISTAN QUERIES SE# 1 (tender submission date is 28-05-2021 so Base price considered dated 01-05-2021 (28 days prior to tender submission)
IPC,s 15days 16days 4days 21days 5days 31days 31days 28 days 31 days IPC # 06 IPC # 07 IPC # 07
1st April 2022

1st. Oct. 2021 to 16th Oct. 2021 to 1st. Nov. 2021 to 5th. Nov. 2021 to 26th. Nov. 2021 1st Dec. 2021 to 1st Jan. 2022 to 1st Feb. 2022 to 1st Mar. 2022 to 1st May to 26st 27th May to 31st
Work done Month----- to 30th april
15th. Oct. 2021 31st. Oct. 2021 4th. Nov. 2021 25st. Nov. 2021 to 30th Nov. 2021 31st Dec. 2021 31st Jan. 2022 28th Feb. 2022 31st Mar. 2022 May 2022 May 2022
2022
Prices for the Month of---- Oct. 2021 Oct. 2021 Nov. 2021 Nov. 2021 Nov. 2021 Dec. 2021 Jan. 2022 Feb. 2022 Mar. 2022 April 2022 May 2022 May 2022
a = Fixed 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97
142.62 142.62 142.62 143.12 149.04 144.15 144.15 144.15 174.89

Current Rate Rs./Ltr. Dn 122.04 134.48 134.48
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
Weighting d 0.03 0.03 0.03
112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55
Base Rate Rs./Ltr. Do 112.55 112.55 112.55
0.0386 0.0380 0.0380 0.0381 0.0397 0.0384 0.0384 0.0384 0.0466
d x Dn/Do 0.0331 0.0364 0.0364
Pn = 1.00306 1.00642 1.00642 1.00863 1.00802 1.00802 1.00815 1.00973 1.00842 1.00842 1.00842 1.01662
Work Done (P) = 5,068,642 5,406,551 1,351,638 7,096,098 3,667,762 22,740,126 14,636,529 16,944,349 11,946,538 9,055,897 18,946,283 3,643,516
(PnxP) 5,084,152 5,441,261 1,360,316 7,157,337 3,697,177 22,922,502 14,755,817 17,109,218 12,047,128 9,132,148 19,105,866 3,704,059
Less (P) say Work Done 5,068,642 5,406,551 1,351,638 7,096,098 3,667,762 22,740,126 14,636,529 16,944,349 11,946,538 9,055,897 18,946,283 3,643,516
15,510 34,710 8,678 61,239 29,415 182,376 119,288 164,869 100,590 76,251 159,583 60,543
Escalation/De-escalation 0.306% 0.642% 0.642% 0.863% 0.802% 0.802% 0.815% 0.973% 0.842% 0.842% 0.842% 1.662%
Page 45 of 54
Annexure A-3aPAL
Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz, Islamabad (Architectural Works)
ays prior to tender

PRICEsubmission)
ADJUSTMENTS CALCULATIONS AS PER S.NO. 5 OF ADDENDUM/RESPONSE TO QUERIES OF MUGHALS PAKISTAN QUERIES SE# 1 (tender submission date is 28-05-2021 so Base price considered dated 01-05-2021 (28 days prior to tender submission)
IPC,s IPC # 08 IPC # 08 IPC # 08 IPC # 08 IPC # 08 IPC # 09 IPC # 09 IPC # 09 IPC # 10 IPC # 11 IPC # 12 IPC # 13 IPC # 14
Grand Total (26-July-
1st June to 2nd 3rd June to 15th 16th June to 30th 01st July to 14th 15th July to 31st 1st Aug to 15th 16th Aug to 31st 1st Sep to 30 Sep 1st Oct to 31st Oct- 1st Nov to 30th 1st dec to 31st 1st Jan to 14Feb- 14 Feb to 31st Mar- 2021 to 31 Jan-2023
Work done Month----- June 2022 June 2022 June 2022 July 2022 July 2022 Aug 2022 Aug 2022 2022 2022 Nov-2022 Dec-2022 2023 2023
Prices for the Month of---- June 2022 June 2022 June 2022 July 2022 July 2022 August 2022 August 2022 September 2022 1/Oct/22 1/Nov/22 1/Dec/22 1/Jan/23 1/Jan/23
a = Fixed 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.95 0.95
174.89 204.15 263.31 276.54 236.00 244.95 244.44 247.43 235.30 235.30 235.30 235.30 235.30
Current Rate Rs./Ltr. Dn
0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.05 0.05
Weighting d
112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55 112.55
Base Rate Rs./Ltr. Do
0.0466 0.0544 0.0702 0.0737 0.0629 0.0653 0.0652 0.0660 0.0627 0.0627 0.0627 0.1045 0.1045
d x Dn/Do
Pn = 1.01662 1.02442 1.04018 1.04371 1.03291 1.03529 1.03516 1.03595 1.03272 1.03272 1.03272 1.05453 1.05453
Work Done (P) = 690,849 4,490,518 5,181,367 4,679,945 5,682,790 5,850,452 6,240,482 11,700,903 26,184,118 31,755,554 14,388,357 18,880,333 39,221,660 295,451,256
(PnxP) 702,329 4,600,158 5,389,579 4,884,511 5,869,784 6,056,920 6,459,866 12,121,575 27,040,831 32,794,557 14,859,126 19,909,902 41,360,468 303,566,587
Less (P) say Work Done 690,849 4,490,518 5,181,367 4,679,945 5,682,790 5,850,452 6,240,482 11,700,903 26,184,118 31,755,554 14,388,357 18,880,333 39,221,660 295,451,256
11,480 109,640 208,212 204,566 186,994 206,468 219,384 420,671 856,713 1,039,003 470,770 1,029,569 2,138,809 8,115,331
Escalation/De-escalation 1.662% 2.442% 4.018% 4.371% 3.291% 3.529% 3.516% 3.595% 3.272% 3.272% 3.272% 5.453% 5.453% 2.747%
Page 46 of 54
MUGHALS PAKISTAN (PVT.) LTD. 14 Feb 2023 to 31 Mar 2023
Construction Professionals IPC # 14
Construction of Sukh Chayan Residence at F-10 Markaz Islamabad
Works Which are being Executed by SCV
Work Order Work Done /Payable Amount 15% Amount
S.No DESCRIPTION Remarks
Amount Bill # Amount of Work Done
Sub Contractor
1 Dynamic Enterprises IPC # 01 3,458,010 518,702
Contract # SCV-WO-FW-12
Sub Contractor
Golden Construction & Finishers
2 IPC # 01 1,047,065 157,060
Contract # SCV-WO-FN-
01,05,08,09
Sub Contractor
Sub Contractor
Sub Contractor
Sub Contractor
6 Dynamic Enterprises IPC # 01 967,597 145,140
Sub Contractor
Sub Contractor
Sub Contractor
Sub Contractor
20% Advance
10 Dynamic Enterprises Payments
11,441,850 1,716,278
Sub Contractor
11 IPC # 03 - -
Alcon International (Façade
12 New Mujahid Alcon IPC # 01 15,627,880 2,344,182

MUGHALS PAKISTAN (PVT.) LTD. 14 Feb 2023 to 31 Mar 2023
Construction Professionals IPC # 14
Construction of Sukh Chayan Residence at F-10 Markaz Islamabad
Works Which are being Executed by SCV
Work Order Work Done /Payable Amount 15% Amount
S.No DESCRIPTION Remarks
Amount Bill # Amount of Work Done
30% Advance
13 Garbage Chute Payments
4,131,000 619,650
30% Advance
14 Garbage Chute Payments
729,000 109,350
Sub Contractor
Sub Contractor
Sub Contractor
Sub Contractor
Sub Contractor
Sub Contractor
19 MS Ilyas Khan IPC # 01 783,914 117,587
Sub Contractor
20 MS Ilyas Khan IPC # 02 313,566 47,035
Sub Contractor
21 MS Ilyas Khan IPC # 01 313,566 47,035
Total Amount 54,442,169 8,166,325
Less Already Paid 8,166,325 (-)
This Bill Payable 0

PROJECT
Islamabad
Average Rate of POL July - 21

Sr.No Date POL Rate (Rs.) Remarks
1 26-Jul-21 116.5300
2 27-Jul-21 116.5300
3 28-Jul-21 116.5300
4 29-Jul-21 116.5300
5 30-Jul-21 116.5300
6 31-Jul-21 116.5300
Average Rate Of POL July - 21 116.5300

PROJECT
Islamabad
Average Rate of POL August - 21

1 1-Aug-21 116.5300
2 2-Aug-21 116.5300
3 3-Aug-21 116.5300
4 4-Aug-21 116.5300
5 5-Aug-21 116.5300
6 6-Aug-21 116.5300
7 7-Aug-21 116.5300
8 8-Aug-21 116.5300
9 9-Aug-21 116.5300
10 10-Aug-21 116.5300
11 11-Aug-21 116.5300
12 12-Aug-21 116.5300
13 13-Aug-21 116.5300
14 14-Aug-21 116.5300
15 15-Aug-21 116.5300
16 16-Aug-21 116.5300
17 17-Aug-21 116.5300
18 18-Aug-21 116.5300
19 19-Aug-21 116.5300
20 20-Aug-21 116.5300
21 21-Aug-21 116.5300
22 22-Aug-21 116.5300
23 23-Aug-21 116.5300
24 24-Aug-21 116.5300
25 25-Aug-21 116.5300
26 26-Aug-21 116.5300
27 27-Aug-21 116.5300
28 28-Aug-21 116.5300
29 29-Aug-21 116.5300
30 30-Aug-21 116.5300
31-Aug-21 116.5300
Average Rate Of POL August - 21 116.5300
PROJECT
Islamabad
Average Rate of POL September - 21

1 1-Sep-21 115.0300
2 2-Sep-21 115.0300
3 3-Sep-21 115.0300
4 4-Sep-21 115.0300
5 5-Sep-21 115.0300
6 6-Sep-21 115.0300
7 7-Sep-21 115.0300
8 8-Sep-21 115.0300
9 9-Sep-21 115.0300
10 10-Sep-21 115.0300
11 11-Sep-21 115.0300
12 12-Sep-21 115.0300
13 13-Sep-21 115.0300
14 14-Sep-21 115.0300
15 15-Sep-21 115.0300
16 16-Sep-21 120.0400
17 17-Sep-21 120.0400
18 18-Sep-21 120.0400
19 19-Sep-21 120.0400
20 20-Sep-21 120.0400
21 21-Sep-21 120.0400
22 22-Sep-21 120.0400
23 23-Sep-21 120.0400
24 24-Sep-21 120.0400
25 25-Sep-21 120.0400
26 26-Sep-21 120.0400
27 27-Sep-21 120.0400
28 28-Sep-21 120.0400
29 29-Sep-21 120.0400
30 30-Sep-21 120.0400
Average Rate Of POL September - 21 117.5350

PROJECT
Islamabad
Average Rate of POL October - 21

1 1-Oct-21 122.0400
2 2-Oct-21 122.0400
3 3-Oct-21 122.0400
4 4-Oct-21 122.0400
5 5-Oct-21 122.0400
6 6-Oct-21 122.0400
7 7-Oct-21 122.0400
8 8-Oct-21 122.0400
9 9-Oct-21 122.0400
10 10-Oct-21 122.0400
11 11-Oct-21 122.0400
12 12-Oct-21 122.0400
13 13-Oct-21 122.0400
14 14-Oct-21 122.0400
15 15-Oct-21 122.0400
16 16-Oct-21 134.4800
17 17-Oct-21 134.4800
18 18-Oct-21 134.4800
19 19-Oct-21 134.4800
20 20-Oct-21 134.4800
21 21-Oct-21 134.4800
22 22-Oct-21 134.4800
23 23-Oct-21 134.4800
24 24-Oct-21 134.4800
25 25-Oct-21 134.4800
26 26-Oct-21 134.4800
27 27-Oct-21 134.4800
28 28-Oct-21 134.4800
29 29-Oct-21 134.4800
30 30-Oct-21 134.4800
Average Rate Of POL October - 21 128.2600

PROJECT
Islamabad
Average Rate of POL November - 21

1 1-Nov-21 134.4800
2 2-Nov-21 134.4800
3 3-Nov-21 134.4800
4 4-Nov-21 134.4800
5 5-Nov-21 142.6200
6 6-Nov-21 142.6200
7 7-Nov-21 142.6200
8 8-Nov-21 142.6200
9 9-Nov-21 142.6200
10 10-Nov-21 142.6200
11 11-Nov-21 142.6200
12 12-Nov-21 142.6200
13 13-Nov-21 142.6200
14 14-Nov-21 142.6200
15 15-Nov-21 142.6200
16 16-Nov-21 142.6200
17 17-Nov-21 142.6200
18 18-Nov-21 142.6200
19 19-Nov-21 142.6200
20 20-Nov-21 142.6200
21 21-Nov-21 142.6200
22 22-Nov-21 142.6200
23 23-Nov-21 142.6200
24 24-Nov-21 142.6200
25 25-Nov-21 142.6200
26
27
28
29
30
Average Rate Of POL November - 21 141.3176

CONSTRUCTION OF SUKH CHAYN RESIDENCE F-10 MARKAZ ISLAMABAD

TABLE OF CONTENT
BOQ Div-
Sr #
Ref Description of Works BOQ Amount (Rs) Remarks
A SUPER STRUCTURE
2 7 Division No. 7 : Thermal and Moisture Protection 48,204,085
3 8 Division No. 8 : Openings -
5 9.2 Division No. 9.2 : Finishes - Flooring 158,860,593
6 9.3 Division No. 9.3 : Finishes - Skirting, Dado & External Cladding 108,019,775
7 9.4 Division No. 9.4 : Finishes - Stair, Steps and Landings 11,428,320
8 9.5 Division No. 9.5 : Finishes - Paint Work 107,230,075
9 9.6 Division No. 9.6 : Finishes - Suspended Ceiling Work -
10 9.7 Division No. 9.7 : Finishes - Miscellaneous 12,000,301 491,928,168.00
B BASEMENTS
2 7 Division No. 7 : Thermal and Moisture Protection 1,119,300
3 8 Division No. 8 : Openings 2,301,768
5 9.2 Division No. 9.2 : Finishes - Flooring 59,340,505
6 9.3 Division No. 9.3 : Finishes - Skirting, Dado & External Cladding 4,512,979
7 9.4 Division No. 9.4 : Finishes - Stair, Steps and Landings 2,803,805
8 9.5 Division No. 9.5 : Finishes - Paint Work 31,281,465
9 9.6 Division No. 9.6 : Finishes - Suspended Ceiling Work -
10 9.7 Division No. 9.7 : Finishes - Miscellaneous 4,226,810
11 10 Division No.10 : Specialties - 108,071,832
TOTAL COST OF WORK DONE 600,000,000

IPC-14 Abstract MPL-076 (21 Mar 2023)

Uploaded by

Copyright:

Available Formats

IPC-14 Abstract MPL-076 (21 Mar 2023)

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

IPC-14 Abstract MPL-076 (21 Mar 2023)

Uploaded by

Copyright:

Available Formats

Page 1 of 54

BILLING PROCESS - PROTOCOL

Contractor : Mughals Pakistan (Private) Limited.

A3 Amount of Approved Variation Orders Rs. -

C. Gross Value of work Done against VOs. 5,657,714 3,423,969 2,233,745

D. TOTAL VALUE OF WORK DONE D=(B+C) 350,330,877 306,048,095 44,282,782

E. ADVANCES & DEDUCTIONS

TOTAL ADVANCES & DEDUCTIONS E= (100,529,309) (88,509,755) (12,019,554)

G. Amount Payable (D+E+F) 257,916,899 223,512,528 34,404,371

H.i FBR Sales Tax on Services @ 16% 23,174,750 18,009,320 5,165,430

I. AMOUNT PAYABLE I=(G + H.i + H.ii) 281,091,649 241,521,848 39,569,800

Deduction of Income Tax (18,655,035) (16,082,998) (2,572,037)

Prepare By Checked By Approved By

BILLING PROCESS - PROTOCOL

Contractor : Mughals Pakistan (Private) Limited.

A3 Amount of Approved Variation Orders Rs. -

B. Gross Value of work Done REF: Annexure-A-1 294,673,163 141,229,400 153,443,763

Gross Value of MPL Coordination Charges for Façade / Kitchen /

Gross Value of MPL Coordination and facilitation Charges 15% of

C. Gross Value of work Done against VOs. - - -

D. TOTAL VALUE OF WORK DONE D=(B+C) 344,673,163 181,311,592 163,361,571

E. ADVANCES & DEDUCTIONS

TOTAL ADVANCES & DEDUCTIONS E= (90,901,949) (44,372,930) (46,529,019)

TOTAL ADDITION F= 8,115,331 1,733,814 6,381,517

G. Amount Payable (D+E+F) 261,886,545 138,672,476 123,214,069

FBR Sales Tax on Services @ 16%

By adding withholding tax @ 6.5% (on amount of FBR Sales Tax

I. AMOUNT PAYABLE I=(G + H.i + H.ii) 277,455,101 148,063,646 129,391,455

J Deduction of Income Tax @ 6.50% 277,455,101 18,034,582 9,624,137 8,410,445

K AMOUNT PAYABLE K=(I-J) 259,420,519 138,439,508 120,981,011

L Payments Received Against IPCs Excluding Income Tax - - -

N NET AMOUNT PAYABLE N=(K-L-M) 255,726,366 134,745,355 120,981,011

Prepare By Checked By Approved By

PRA Sales Tax on services

Net work done after Recoveries (Work

Value of work done - Already declared at

Value of work done - Remainder for Tax at

Add 16 % FBR Sales Tax

B Sub. TOTAL AMOUNT 23,174,750 18,009,320 5,165,430

By adding withholding tax @ 6.5% (on

TOTAL AMOUNT C/O TO MAIN

Construction of Sukh Chayn Residence at Plot No. 6, F-10 Markaz,

MPL Coordination and facilitation Charges

Amount Of Contract : 50,000,000

Blance 80% 40,000,000/365=109,589 Per Day: 109,589

2 Invoice No. 02 36 109,589 3,945,204 10,082,188

3 Invoice No. 03 31 109,589 3,397,259 13,479,447

4 Invoice No. 04 28 109,589 3,068,493 16,547,940

5 Invoice No. 05 31 109,589 3,397,259 19,945,199

6 20% advance paid 10,000,000 29,945,199

7 Invoice No. 06 30 109,589 3,287,670 33,232,869

8 Invoice No. 07 31 109,589 3,397,259 36,630,128

9 Invoice No. 08 61 54,795 3,342,495 39,972,623

10 Invoice No. 09 61 109,589 2,000,000 41,972,623

11 Invoice No. 10 31 109,589 2,000,000 43,972,623

12 Invoice No. 11 30 109,589 1,200,000 45,172,623

13 Invoice No. 12 31 109,589 1,200,000 46,372,623

14 Invoice No. 13 31 109,589 800,000 47,172,623

15 Invoice No. 14 31 109,589 2,827,377 50,000,000

Total Upto IPC-13 50,000,000