Engineer's Estimate

ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.
All heating, ventilation & air conditioning works shall be completed,
tested and commissioned as per drawings, specifications and as per
instruction of Consultant
1 Unloading, rigging, lifting, installation, testing and commissioning of
owner supplied air handling units of different capacities complete in all
respects, ready to operate with supply and fixing of all accessories,
including hanger steel base, vibration isolators, including
interconnecting power & control wiring (terminal connection) with inlet
& outlet chilled water connections, drain connection, flexible rubber
duct connection / connector etc. complete in all respects ready to
operate as per schedule, specification, drawings and as per instruction
of consultant.
1.1 AHU-01 No. 1 10,000 10,000 25,000 25,000 35,000
1.2 AHU-02 No. 1 10,000 10,000 25,000 25,000 35,000
1.3 AHU-03 Nos. 2 10,000 20,000 25,000 50,000 70,000
2 Unloading, rigging, lifting, installation, testing and commissioning of
owner supplied ducted fan coil units of different capacities complete
in all respects, ready to operate with supply and fixing of all
accessories, including hanger steel base, vibration isolators, including
interconnecting power & control wiring ( (terminal connection) with inlet
& outlet chilled water connections, drain connection, flexible rubber
duct connection / connector etc. complete in all respects ready to
operate as per schedule, specification, drawings and as per instruction
of consultant.
2.1 GF-DFCU-01 No. 1 6,000 6,000 12,000 12,000 18,000
2.2 GF-DFCU-02 No. 1 6,000 6,000 12,000 12,000 18,000
2.3 GF-DFCU-03 No. 1 6,000 6,000 12,000 12,000 18,000
3 Supply & installation of valves & accessories for AHUs with supports,
hangers, flanges, gas kits, nut & bolts where it required, etc. complete
in all respects as per specifications, drawings and as per instructions of
consultant.
3.1 Ball Valve
i. 1.25" dia Nos. 8 4,825 38,600 600 4,800 43,400

ii. 1.5" dia No. 0 5,880 0 700 0 0

SEM Engineers Page 1 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.

iii. 2" dia Nos. 4 10,197 40,788 800 3,200 43,988

iv. 2.5" dia Nos. 4 15,263 61,052 1,000 4,000 65,052

3.2 Strainers

i. 1.25" dia Nos. 2 7,319 14,638 600 1,200 15,838

ii. 1.5" dia No. 0 10,102 0 700 0 0

iii. 2" dia No. 1 16,146 16,146 800 800 16,946

iv. 2.5" dia No. 1 26,473 26,473 1,000 1,000 27,473

3.3 Balancing Valve (with self sealing measuring nipples)

i. 1.25" dia Nos. 2 9,809 19,618 600 1,200 20,818

ii. 1.5" dia No. 0 11,777 0 700 0 0

iii. 2" dia No. 1 15,531 15,531 800 800 16,331

iv. 2.5" dia No. 1 36,384 36,384 1,000 1,000 37,384

3.4 Thermometer 6" Height Scale Type (with Thermo well) 0 ºC to 60 ºC Nos. 8 8,159 65,272 500 4,000 69,272
3.5 Pressure Gauge with Ball Valve & Siphon, Liquid filled Dial type range
0 psi to 100 psi. (4" dial Size)
Nos. 8 5,621 44,968 500 4,000 48,968
3.6 2-Way Motorized Valve with Actuator (0-100% modulating)

ii. 1" dia Nos. 2 25,271 50,542 800 1,600 52,142

ii. 1.25" dia No. 0 26,384 0 900 0 0

iii. 1.5" dia No. 1 87,213 87,213 1,000 1,000 88,213

iii. 2" dia No. 1 95,383 95,383 1,200 1,200 96,583

Digital Decorative Thermostat Controller (BMS Interfacable) with Duct
3.7 Nos. 4 20,000 80,000 2,000 8,000 88,000
Mounted Sensor
Fan Control Panel with incoming Ckt. Breaker, auto S/D starter with
3.8
protections and safeties Nos. 4 30,000 120,000 5,000 20,000 140,000
3.9 Control wiring from controller to sensors, motorized valve and Power
wiring from FCP to fan, up to 15' radius Jobs 4 12,000 48,000 3,000 12,000 60,000

SEM Engineers Page 2 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.
4 Supply & installation of valves & accessories for DFCUs with supports,
hangers, flanges, gas kits, nut & bolts where it required, etc. complete
in all respects as per specifications, drawings and as per instructions of
consultant.
4.1 Ball Valve

i. 1" dia Nos. 12 3,313 39,756 500 6,000 45,756

4.2 Strainers

i. 1" dia Nos. 3 5,064 15,192 500 1,500 16,692

4.3 Balancing Valve (with self sealing measuring nipples)

i. 1" dia Nos. 3 7,091 21,273 500 1,500 22,773

4.4 Thermometer 6" Height Scale Type (with Thermo well) 0 ºC to 60 ºC Nos. 6 8,159 48,954 500 3,000 51,954
4.5 Pressure Gauge with Ball Valve & Siphon, Liquid filled Dial type range
0 psi to 100 psi. (4" dial Size)
Nos. 6 5,621 33,726 500 3,000 36,726
4.6 2-Way Motorized Valve with Actuator (0-100% modulating)

i. 3/4" dia Nos. 3 24,158 72,474 700 2,100 74,574

Digital Decorative Thermostat Controller (BMS Interfacable) with Duct
4.7 Nos. 3 20,000 60,000 2,000 6,000 66,000
Mounted Sensor
4.8 Control wiring from controller to sensors, motorized valve and Power
wiring from FCP to fan, up to 15' radius Jobs 3 8,000 24,000 3,000 9,000 33,000
5 Supply & installation of valves & accessories for chilled water riser
circuit with supports, hangers, flanges, gas kits, nut & bolts where it
required, etc. complete in all respects as per specifications, drawings
and as per instructions of consultant.
5.1 Butterfly Valve (Gear Operated)

i. 4" dia Nos. 4 23,572 94,287 1,500 6,000 100,287

ii. 6" dia Nos. 4 33,626 134,503 2,000 8,000 142,503

SEM Engineers Page 3 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.

5.2 Balancing Valve (with self sealing measuring nipples)

i. 4" dia No. 1 68,919 68,919 1,500 1,500 70,419

ii. 6" dia No. 1 112,913 112,913 2,000 2,000 114,913

5.3 Strainers

i. 4" dia No. 1 47132 47132 1500 1500 48632

ii. 6" dia No. 1 84,927 84,927 2,000 2,000 86,927

5.4 Ball Valve for Drainage

i. 2" dia Nos. 4 10,197 40,788 1,200 4,800 45,588

5.5 Air vent with Ball Valve Nos. 4 5,955 23,820 500 2,000 25,820

5.6 Thermometer 6" Height Scale Type (with Thermo well) 0 ºC to 60 ºC Nos. 4 8,159 32,636 500 2,000 34,636
5.7 Pressure Gauge with Ball Valve & Siphon, Liquid filled Dial type range
0 psi to 100 psi. (4" dial Size)
Nos. 4 5,621 22,484 500 2,000 24,484
6 Supply & installation of SCH-40 M.S.(As per ASME & API standard,
Heavy Quality with standard SCH 40 wall thickness) pipes & fitting for
chilled water circulation system complete with bends, tees, unions,
sockets, specials, MS Pipe support, hangers & anchors, M.S. angle, U
channel, roller support, bolts, rods, clamps, concrete fasteners etc as
required to complete in all respects ready to operate as per
specification, drawings and as per instruction of consultant.
6.1 1" dia Rft Rate Only 267 150 0
6.2 1.25" dia Rft 170 475 80,750 175 29,750 110,500
6.3 1.5" dia Rft 80 578 46,240 220 17,600 63,840
6.4 2" dia Rft 265 783 207,495 250 66,250 273,745
6.5 2.5" dia Rft 40 1,210 48,400 275 11,000 59,400
6.6 3" dia Rft 200 1,523 304,600 325 65,000 369,600
6.7 4" dia Rft 410 2,235 916,350 525 215,250 1,131,600

6.8 6" dia Rft Rate Only 3,706 1,100

SEM Engineers Page 4 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.

6.9 8" Dia Rft Rate Only 6,037 1,350

6.10 10" Dia Rft Rate Only 9,521 1,600

7 Supply & installation of Pre Formed Polystyrene (Thermopore)
insulation (32 kg/m3 density) for Internal chilled water pipes, bends,
tees, unions, sockets, valves and on specials protected with Kraft
paper, wrapped with 8oz Canvas cloth than paint with anti fungus paint
complete in all respects ready to operate as per specification, drawings
and as per instruction of consultant.
7.1 1" dia Rft Rate Only 145 50 0

7.2 1.25" dia Rft 170 155 26,350 70 11,900 38,250

7.3 1.5" dia Rft 80 165 13,200 85 6,800 20,000

7.4 2" dia Rft 65 185 12,025 100 6,500 18,525

7.5 2.5" dia Rft 10 305 3,050 115 1,150 4,200

7.6 3" dia Rft 20 340 6,800 130 2,600 9,400

7.7 4" dia Rft 360 390 140,400 150 54,000 194,400

7.8 6" dia Rft Rate Only 650 175 0

7.9 8" Dia Rft Rate Only 785 200 0

7.10 10" Dia Rft Rate Only 940 225 0

8 Supply & installation of Pre Formed Polyurethane with aluminum facing
(Bituminous Kraft Paper Wrapping) (50 kg/m3 density) for plant room &
exposed to weather pipes, bends, tees, unions, sockets, valves and on
specials, wrapped with 8 oz. canvas cloth than painted with anti fungus
paint, complete in all respects as per specification, drawings and as per
instruction of Consultant.
8.1 1" dia Rft Rate Only 190 50 0

8.2 1.25" dia Rft Rate Only 220 60 0

8.3 1.5" dia Rft Rate Only 230 70 0

8.4 2" dia Rft 200 250 50,000 80 16,000 66,000

SEM Engineers Page 5 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.

8.5 2.5" dia Rft 30 425 12,750 90 2,700 15,450

8.6 3" dia Rft 180 480 86,400 100 18,000 104,400

8.7 4" dia Rft 50 575 28,750 125 6,250 35,000

8.8 6" dia Rft Rate Only 985 195 0

8.9 8" Dia Rft Rate Only 1,210 240 0

8.10 10" Dia Rft Rate Only 1,435 290 0

9 Supply, fabrication and installation of painted 26 (SWG) gauge G.I
cladding over pipe insulation in plant room & exposed to weather
complete in all respects ready to operate as per specification, drawings
and as per instruction of consultant.
9.1 1" dia Rft Rate Only 125 175 0

9.2 1.25" dia Rft Rate Only 140 200 0

9.3 1.5" dia Rft Rate Only 150 225 0

9.4 2" dia Rft 200 170 34,000 250 50,000 84,000

9.5 2.5" dia Rft 30 235 7,050 350 10,500 17,550

9.6 3" dia Rft 180 255 45,900 375 67,500 113,400

9.7 4" dia Rft 50 295 14,750 425 21,250 36,000

9.8 6" dia Rft Rate Only 425 600 0

9.9 8" Dia Rft Rate Only 505 725 0

9.10 10" Dia Rft Rate Only 590 850 0

10 Supply & installation of air curtains including, supports, electrical
connection etc, complete in all respects ready to operate as per
drawings, specification & as per instruction of consultant.
10.1 3' Length No. 1 35,000 35,000 3,000 3,000 38,000

10.1 4' Length No. 1 40,000 40,000 3,000 3,000 43,000

SEM Engineers Page 6 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.
11 Unloading, rigging, lifting, placement, installation, testing and
commissioning of Ventilation Fans as per mentioned in schedule,
including supply & installation of vibration isolator, electrical
connection, flexible duct connection / connector, support & hangers
complete in all respects ready to operate as per drawings, specification
and as per instruction of consultant.
11.1 FAF-01 No. 1 5,000 5,000 10,000 10,000 15,000

11.2 FAF-02 No. 1 5,000 5,000 10,000 10,000 15,000

11.3 FAF-03 No. 1 5,000 5,000 10,000 10,000 15,000

11.4 FAF-04 No. 1 5,000 5,000 10,000 10,000 15,000

11.5 FAF-05 No. 1 5,000 5,000 10,000 10,000 15,000

11.6 FAF-06 No. 1 5,000 5,000 10,000 10,000 15,000

11.7 EAF-01 No. 1 5,000 5,000 10,000 10,000 15,000

11.8 EAF-02 No. 1 5,000 5,000 10,000 10,000 15,000

11.9 EAF-03 No. 1 5,000 5,000 10,000 10,000 15,000

11.10 EAF-04 No. 1 5,000 5,000 10,000 10,000 15,000

11.11 EAF-05 No. 1 5,000 5,000 10,000 10,000 15,000

12 Supply, fabrication and installation of machine made G.I sheet metal
duct complete in all respects including splitter dampers, guide vanes,
flexible duct connection, access door, transformation, plenums
chambers, anchors supports & hangers, wooden frame complete in all
respects ready to operate as per drawings, specification, instruction
and approval of Consultant. Sqft 6,900 195 1,345,500 50 345,000 1,690,500
13 Supply and Installation of aluminum foil facing fiber glass (24 kg/m3
density) insulation 1" thick for G.I. sheet metal ducts of different
sections (for internal area except toilet exhaust duct) with Aluminum
tape protected with 8oz canvas cloth than painted anti fungus paint
compete in all respect as per specifications, drawings and as per
instructions of Consultant. Sqft 5,750 80 460,000 25 143,750 603,750

SEM Engineers Page 7 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.
14 Supply & installation of 50mm thick Pre Formed Polyurethane
insulation (Bituminous Kraft Paper Facing, 50 kg/m3 density for
external duct, exposed Supply & Return Air duct complete in all
respects ready to operate as per drawings, specification, instruction
and approval of Consultant. Sqft 1,150 395 454,250 65 74,750 529,000
15 Supply, fabrication and installation of M.S sheet metal welded duct of
2.0 mm (16 Gauge) thickness for kitchen exhaust air. complete in all
respects including 300 x150 access doors at all changes in direction,
transformation, plenums chambers, connection pecs of hood round to
square, supports & hangers etc. complete in all respects ready to
operate as per drawings, specification, instruction and approval of
Consultant.. Sqft 1,150 425 488,750 100 115,000 603,750
16 Supply, fabrication and installation of 2" thick rockwool insulation of
50kg/m3 density with wire mesh reinforcement for M.S sheet metal
ducts of kitchen exhaust air, complete in all respects ready to operate
as per drawings, specification, instruction and approval of Consultant. Sqft 1,380 130 179,400 30 41,400 220,800
17 Supply, Fabrication and installation of 26 SWG gauge painted G.I.
cladding for external ducting etc. complete in all respects ready to
operate as per drawings, specification, instruction and approval of
Consultant. Sqft 2,530 140 354,200 50 126,500 480,700
18 Supply and Installation of acoustical duct sound liner (aeroflex
adhesive 12mm thick) in supply air duct complete in all respects ready
to operate as per specification, drawings and as per instruction of
Consultant. Sqft 575 275 158,125 35 20,125 178,250
19 Supply & installation of aluminum fabricated powder coated fresh &
exhaust Air louvers including wooden frame, rain protection sheet bird
mesh etc complete in all respects ready to operate as per specification,
drawings and as per instruction of consultant. Sqin 1,150 16 18,400 5 5,750 24,150
20 Supply & installation of aluminum fabricated, powder coated grills,
diffusers and registers etc for supply, return, exhaust & fresh air of
different sizes (Grade A) wooden frame, supports and other
accessories etc. complete in all respects ready to operate as per
specification, drawings and as per instruction of Consultant.
20.1 Supply, Return, Fresh, Exhaust Air Diffuser with Damper

i 6" x 6" Nos. 2 2,000 4,000 500 1,000 5,000

ii 12" x 12" Nos. 6 2,500 15,000 700 4,200 19,200

SEM Engineers Page 8 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.

iii 15" x 15" Nos. 5 3,000 15,000 800 4,000 19,000

iv. 12" dia Nos. 6 4,000 24,000 1,200 7,200 31,200

20.2 Swirl Diffuser with Damper

i 12" dia Nos. 10 10,000 100,000 1,200 12,000 112,000

20.3 Supply, Return, Fresh & Exhaust Air Grills / Registers

ii 12" x 12" Nos. 6 2,500 15,000 700 4,200 19,200

ii 24" x 6" Nos. 2 2,500 5,000 1,200 2,400 7,400

20.4 Linear Slots 6,000 Series

i. 2 Slots of 3/4" Rft 100 1,200 120,000 150 15,000 135,000

20.5 S.S Mesh with G.I Frame Sqin 600 10 6,000 5 3,000 9,000
21 Supply & installation of flexible duct including hangers, jubilee clamp
complete in all respects as per specification, drawings & as per
instruction of consultant.
21.1 6" Dia Rft 162 250 40,500 60 9,720 50,220
21.2 10" Dia Rft 60 350 21,000 80 4,800 25,800
22 Supply & installation of butterfly damper for above flexible duct with gas
kits, nut bolts, complete in all respects, ready to operate as per
specification, drawings & as per instruction of consultant.
22.1 6" Dia Nos. 54 1,800 97,200 500 27,000 124,200

22.2 10" Dia Nos. 20 2,500 50,000 700 14,000 64,000

23 Supply, fabrication & installation of pre-insulated Volume Control
Damper, blades to be constructed with extruded aluminum in airfoil
shape with thermal isolation gape & shall have seals, pvc / aluminum
profiles duct connection at both end etc. complete in all respects ready
to operate as per drawings, specification, instruction and approval of Sqin 2,875 22 63,250 5 14,375 77,625
24 Supply and installation of Fire Damper with linkage & fuse complete in
all respects ready to operate as per specification, drawings & as per
instruction of Consultant. Sqin 2,300 20 46,000 5 11,500 57,500

SEM Engineers Page 9 of 10

Engineer's Estimate
ACMV Works of Saffron Kitchen

Saffron Kitchen & Dining Rev.01

Regent Plaza Karachi Date: 17-10-2019

MATERIAL LABOUR TOTAL

S.NO. DESCRIPTION UNIT QTY RATE AMOUNT RATE AMOUNT AMOUNT Rs.
25 Supply, Installation, testing and commissioning of uPVC (Sch 40.) drain
pipe insulated with 3/8" thick rubber foam insulation including clamps,
bends, tees, drain plugs, sockets, protection treatment, PVC tape
wrapping complete in all respects as per specifications, drawings & as
per instructions of Consultant.
25.1 1" dia Rft 58 135 7,830 50 2,900 10,730

25.2 1.25" dia Rft 150 160 24,000 60 9,000 33,000

25.3 1.5" dia Rft 21 180 3,780 80 1,680 5,460

25.4 2" dia Rft 12 200 2,400 100 1,200 3,600

26 Painting & Identification work on chilled water pipes & exhaust duct,
supports, hangers etc. complete in all respects with one coat of ICI
make Red lead oxide primer & two coats of ICI make enamel paint as
per instruction of Consultant. Job. 1 80,000 80,000 20,000 20,000 100,000
27 Testing, balancing and commissioning of water side of the system
(from independent agency) complete in all respects including flow
measurement & balancing, temp, pressure, electrical data of related
equipment etc. as per specifications and as per instructions of
Consultant. Job. 1 0 50,000 50,000 50,000
28 Testing, balancing and commissioning of air side of the system
complete (from independent agency) in all respects including air
measurement & balancing, temp, pressure & electrical data of related
equipment etc. as per specifications and as per instructions of Job. 1 0 125,000 125,000 125,000
29 Consultant.
Making of Shop drawings on Auto CAD 2013 with section details and
equipment foundation details, as per instruction of Consultant. Job. 1 0 40,000 40,000 40,000
30 Making of As Built drawings, Documentation Technical / Operational
Manual & LOG Book for each equipment as per instruction of
Consultant. Job. 1 0 40,000 40,000 40,000

Total Cost of ACMV Works Rs. 8,310,236 2,362,150 10,672,386

Note:
> Contractor is instructed to visit the site, understand the nature of work and then fill the rates accordingly and submit the quotation.
No argument and discussion will be entertained after awarding of work.
> Miscellaneous work which was not included in BOQ but necessary to complete the project in all respects and ready to operate as per
instructions of Consultant. (Bidder should mentioned the type of works).

SEM Engineers Page 10 of 10