Sei sulla pagina 1di 39

FINAL VARIATION STATEMENT -TENDER NO.P&S/25.

01/5210-REHABILITATION BIRD WOOD DRAIN


CENTRAL DRAIN AND CANTONMENT DRAIN (FROM MULTAN TO BABU SABU ) CENTRAL DRAIN (PACKAGE-I)
Sr. # Ref.
MR
DESCRITION
S
A
Widening of Bridges
STANDARDIZED ITEMS
1 1/4 Dismantling and removing road metalling.

RATE

Unit

781.45

%Cft

AS PER 1ST V.O


QTY

42.46

AMOUNT

33,177.73

AS PER Final V.O


QTY

25.89

EXCESS

AMOUNT

SAVING

20227.99
-

Excavation in foundation of building, bridges and other


structures, i/c dag belling, dressing, refilling, around
structures with excavated earth, watering and ramming
2 3/21(a)lead up to one chain.
b) in ordinary soil
From 0 to 5 ft,.
from 5.01 ft to 10 ft,. Depth
from 10.01 ft to 15 ft,. Depth
from 15.01ft to 20ft,. Depth

4118.40
4221.30
4427.1
4770.10

%0Cft
%0Cft
%0Cft
%0Cft

22.12
10.63
10.63
0.72

91,099.01
44,872.42
47,060.07
3,434.47

Filling and compacting soil, earth and boulders behind


retaining walls (including excavation of soil and lead upto 50
3 3/30 ft.( 15 m).

3516.50

%0Cft

45.00

158,242.50

68.91
19.45
3.50

283799.48
82124.25
15496.00

192,700.47
37,251.83

REMARKS

12,949.74
-

31,564.07
3,434.47

158,242.50
-

(a) (i) Reinforced cement concrete in roof slab, beams,


columns lintels, girders and other structural members laid in
situ or precast laid in position, or prestressed members cast
in situ, complete in all respects:-

4 6/6
Type-B (Nominal mix 1:1.5:3) 4000 psI

330.05

P.Cft

0.00

(a)(ii) Reinforced cement concrete in slab of raft / strip


foundation, base of slab of column and retaining walls not
5 6/6 requiring form work.
Type-B (Nominal mix 1:1.5:3) 4000 Psi(Class A-3)(For
foundation )

258.80

P.Cft

0.00

Cement concrete plain i/c placing, compacting, finishing and


curing complete. ( i/c washing of stone aggregate )

6 6/5
(1:4:8)
(1:2:4)
(1:3:6)
Fabrication of mild steel reinforcement bar cage for R.C.C.
bored piles, including cutting, bending, laying in
position,welding and fastening, including cost of binding
wire and labour charges for binding of steel reinforcement
7 6/8(b) (also includes removal of rust from the bars):- G-60(Piles)

15597.35
19955.80
17412.95

%Cft
%Cft
%Cft

47.45
4.10
26.00

452,736.70

11627.95

%Kg

1710.16

19,885,634.98

740169.12
81818.78

740,169.12
81,818.78

452,736.70

1488.39

17306933.80

2,578,701.18

Page 1 of 39

Sr. # Ref.
MR
S

DESCRITION

Fabrication of mild steel reinforcement for cement concrete,


including cutting, bending, laying in position, making joints
and fastenings, including cost of binding wire and
labourcharges for binding of steel reinforcement (also
8 6/8(c) includes removal of rust from bars): -.(Deform Bars) G-60
Providing and fixing rubber bearing pad at site of work.
9 18/15 (Elastomeric Bearing Pad)
Dismantling cement concrete reinforced,separating
reinforcement from concrete, cleaning and straightening the
10 4/20 same
11 4/13 Dismantling brick work in lime or cement mortar.
Providing and laying plant premixed bituminous
carpet,including compaction and finishing to required
camber, grade and density.
6% Bitumen

RATE

Unit

11249.45
18

7032.95
1660.55

%Kg

AS PER 1ST V.O


AMOUNT

QTY

1151.50

12,953,741.68

1394.14

36.00

Cu.Inch

%Cft
%Cft

Per Inch
thickness per
5009.4 100Sft

AS PER Final V.O

QTY

179.38
614.26

236.94

1,261,570.57
1,020,013.59

51.17
135.77

AMOUNT

15683322.85

Supplying and filling sand under floor; or plugging in wells.

36.00
-

901,676.94
794,560.72
-

1200
335.75

%Cft
%0Cft

76000.000
20428.000

3,724,000.00
751,750.40

73690.000
9200.000

3610810.00
338560.00

1205.350
5594.400

1,446,420.00
1,878,319.80

960.660
6281.280

1152792.00
2108939.76

Providing and laying reinforced cement concrete ( i/c


prestressed concrete ) using coarse sand and screened
aggregate and washed aggregate in required shape and
design, i/ form moulds, shuttering, lifting, compacting,
curing rendering and finishing exposed surface , complete
(but excluding the cost of steel reinforcement , its
6/6 fabrication and placing in position etc.)

P.Cft

12682.380

4,185,819.52

1339.540

442115.18
-

(a)(ii) Reinforced cement concrete in slab of raft / strip


foundation, base of slab of column and retaining walls not
requiring form work. ON GROUND
Type-A (Nominal mix 1:1:2) 4000 psi
Type-B (Nominal Mix 1:1.5:3)
Type-C(Nominal mix 1:2:4) 3000 Psi
3/27 Extra for slush or duldal i/c dewatering.

313.65
258.80
232.00
3125.75

P/Cft
p/cft
P/Cft
%0Cft

38343.390

12,026,404.27

1738.000
29.361

403,216.00
91,776.08

18621.040
2874.510
64.131

5840489.20
743923.19
0.00
200458.10

113,190.00
413,190.40
293,628.00

330.05

1,186,927.24
-

230,619.96

(a) (i) Reinforced cement concrete in roof slab, beams,


columns lintels, girders and other structural members laid in
situ or precast laid in position, or prestressed members cast
in situ, complete in all respects:Type-B (Nominal mix 1:1.5:3) 3000 Psi (Elevated)

0.00

49 P/Bag
36.8 P/Bag

REMARKS

2,729,581.17

1186927.24

Supply and filling jute bags 1.25 Cft. capacity, with sand ,

30/7 (With out Labour)


28/35Bailing out water: - by pump

SAVING

359893.633875
225452.8735

16/3(b)sewing and laying in position.


Under Water.
In Dry

EXCESS

3,743,704.34
6,185,915.08
(743,923.19)

(403,216.00)
108,682.01
Page 2 of 39

Sr. # Ref.
MR
S

DESCRITION

RATE

Transportation of earth all types when total distance i/c the


lead coverd in the item of work is more then 1000ft. (Lead
3/17 upto 5 mile)
Providing, laying, cutting, testing and disinfecting P.V.C pipe
line of B.S.S with B Class working pressure pipe in
26/b trenches, complete in all respects.
4" i/d
6" i/d
8" i/d
10" i/d

Supplying and filling sand under floor; or plugging in wells.

Providing and laying Sub Base Course of approved quality


and grade, and supply and spreading of stone screening,
including placing, mixing, spreading and compaction of
base course material to required depth, camber and grade
to achieve 100% maximum modified AASHO dry density,
including carriage of all materials to site of work except
18/3(a)gravel and aggregat.

Providing and laying Base Course-Class-B (WBM) of


approved quality and grade, and supply andspreading of
stone screening, including placing, mixing, spreading and
compaction of base course material to required depth,
camber and grade to achieve 100%
maximum modified AASHO dry density, including carriage
18 4(a)of all materials to site of work except gravel and aggregat .
Providing and laying bituminous priming coat, using 10 lbs.
kerosene oil and 10 lbs. binder per 100 Sft. or 0.5 Kg
18/6 kerosene and 0.5 Kg binder per square metre.
Providing and laying bituminous tack coat, using 10 lbs. of
18/7 bitumen per 100 Sft
Providing and laying plant premixed bituminous carpet
including compaction and finishing to required camber,
18/10 (iv)
grade and density.
(vii) 4.5% Bitumen(2" thick )

Total (MRS Items)


Add 4.48%Above
Total (MRS Items)

Unit

AS PER 1ST V.O


QTY

AMOUNT

AS PER Final V.O


QTY

AMOUNT

5273.70

%0Cft

44.094

232,538.53

101.856

537159.57

164.25
318.45
480.95

P/Rft
P/Rft
P/Rft

438
246
13

71,941.50
78,338.70
6,252.35

113
210

18560.25
66874.5

EXCESS

SAVING

304,621.04
-

1362.8

8200.00

10364.00

1182

%0Cft

%Cft

%Cft

%Sft

184.8

5.00

35.44

52.900

251,845.44

737.153

1004592.1084

752,746.67
-

41,000.00

36.52

21,670.97

8357.8

%Sft

87.5

731,307.50

367,300.16
-

62,527.80
21,670.97

63,510,975.98
2,845,291.72
66,356,267.70

41,000.00
-

62,527.80

%Sft

53,381.25
11,464.20
6,252.35
-

367,300.16

593.4

REMARKS

731,307.50

50,864,512.63
2,278,730.17
53,143,242.80

Page 3 of 39

Sr. # Ref.
MR
S

DESCRITION

1
2

Exploratory / confirmatory boring and testing in dry / wet


area including Geotechnical report (4 Copies to be
submitted)

Providing and fixing drainage pipe in dridge deck with steel


grating (PVC) pipe of dia as shown in drawing.

Unit

AS PER 1ST V.O


QTY

AMOUNT

AS PER Final V.O


QTY

AMOUNT

Non Standrad items


Pile integrity testing complete in all respects to satisfaction
of the Engineer Incharge.

RATE

Providing and casting in situ bored reinforced concrete piles


with type C concrete (nominal mix 1: 12: 4 ) , using 10%
extra cement in dry mix, and course sand, including all
labour and material (except the cost of steel reinforcement
and its labour for bending and laying in position, etc. which
will be paid separately, including, screening & washing of
shingle and curing:30" i/d Pile.
Removal of jute bags.
Additional Non-standardized items

EXCESS

SAVING
-

6268.8

P/Job

12,537.60

208960

P/Job

1,253,760.00

717.78

P.Rft

50

35,889.00

2137.66
3.9

P/Rft
P/Job

96428

376,069.20

REMARKS
-

12,537.60
7

1462720

208,960.00
35,889.00

7544

0
29421.6

346,647.60
-

Boring the pile in areas of offset of the existing


Foundations of Old Bridges, Old Building Material like Tiles,
Bricks, solid Waste, Plastic Katchra, Glass Material, and
casting in situ bored reinforced concrete Piles with Type- A
(Nominal Mix (1:1:2) 4000 Psi , using Bentonite , and
course sand, including all machinery i.e. crane for lowering
of bar cage, excavator, dump truck, trimee, front end loader
and generator for welding of bar cage . (except the cost of
steel reinforcement and its labour for bending and laying in
position, etc. which will be paid separately, including,
screening & washing of shingle and curing:
30" i/d Pile.

4204

P/Rft

793

3,333,772.00

792

3329568

4,204.00

Boring the pile in areas of offset of the existing


Foundations of Old Bridges, Old Building Material like Tiles,
Bricks, solid Waste, Plastic Katchra, Glass Material, and
casting in situ bored reinforced concrete Piles with Type- A
(Nominal Mix (1:1:2) 4000 Psi , using Bentonite , and
course sand, including all machinery i.e. crane for lowering
of bar cage, excavator, dump truck, trimee, front end loader
and generator for welding of bar cage . (except the cost of
steel reinforcement and its labour for bending and laying in
position, etc. which will be paid separately, including,
screening & washing of shingle and curing:
30" i/d Secant Pile.

5286

P/Rft

4182

22,106,052.00

3936.15

20806488.9

1,299,563.10

4
54

101,649.60
1,451,520.00

7
36

177886.8
967680

Carriage and laying precast panels from casting yard to site


From 20ft to 30 ft
From 30 ft to 40 ft

25412.4 Each
26880 Each

76,237.20

483,840.00
Page 4 of 39

Sr. # Ref.
MR
S

DESCRITION

Unit

37201 Each
219000 Each

From 40 ft to 50 ft
Protection of Electric pole

RATE

AS PER 1ST V.O


QTY
11

AS PER Final V.O


QTY
11
6

29,080,460.40
95,436,728.10

Total (NON MRS Items)


Total A (MRS+NON MRS Items)
B

AMOUNT
409,211.00

AMOUNT
409211
1314000

SAVING

1,314,000.00

49.00
36.80

P/Bag
P/Bag

95000.00
35000.00

4,655,000.00
1,288,000.00

REMARKS
-

28,496,976.30
81,640,219.10

Removal of Bottelnecks from Centeral Drain.

Supply and filling jute bags 1.25 (0.35 ccum) Cft.


dittocapacity, with sand or earth, sewing and laying in
116/3(b)position, under water.
Under Water.
In Dry

EXCESS

53376.00

2615424.00
0.00
-

2,039,576.00
1,288,000.00
-

Earth work excavation in open cutting upto 5.00ft depth for


storm water channels, drains, sullage drain, in open
areas,roads streets lanes including under pinning of walls,
and shoring to protect existing works, shuttering and
timbering the trenches, dresse to designed level and
dimensions, trimming, removal of surface water from
trenches and back filling and surplus excavated material
disposed of and dressed within 50ft. lead.

2 3/7&8

up to 5 ft depth
5.01 to 10 ft depth
10.1 t0 15 ft depth

3 3/27 Extra for slush or duldal i/c dewatering.


4 6/5

%0Cft
%0Cft
%0Cft

70.000
35.00
15.00

243,782.00
135,203.25
63,649.50

47.070
47.10
31.66

163925.98
181944.95
134342.88

3125.75

%0Cft

178.00

556,383.50

60.52

189170.39

15597.35
19955.75
17412.95

%0Cft
%0Cft
%0Cft

89.00
10.00
10.000

1,388,164.15
199,557.50
174,129.50

33.73
102.72
60.196

526159.45
2049832.69
1048184.71

1,850,275.19
874,055.21

18249.60

%Cft

346.73

6,327,683.81

541.79

9887383.26

3,559,699.45

Cement concrete plain i/c placing, compacting, finishing and


curing complete. ( i/c washing of stone aggregate)
(1:4:8)
(1:2:4)
(1:3:6)brickwork in foundation and plinth(1:3) Cement, sand
Pacca

5 7/4(i)

3482.6
3862.95
4243.30

mortar: -

46,741.70
70,693.38
367,213.11
-

Providing and laying reinforced cement concrete ( i/c


prestressed concrete ) using coarse sand and screened
aggregate and washed aggregate in required shape and
design, i/ form moulds, shuttering, lifting, compacting,
6 6/6 curing rendering and finishing expose
(a) (i) Reinforced cement concrete in roof slab, beams,
columns lintels, girders and other structural members laid in
situ or precast laid in position, or prestressed members cast
in situ, complete in all respects:-

7
(Nominal mix 1:1.5:3) 4000 psi
base of slab of column and retaining walls not requiring
form work.
(on ground)

330.05

P/Cft

8000.00

2,640,400.00

(Nominal mix 1:1.5:3)

258.80

P/Cft

4500.00

1,164,600.00

79,856.02

862,004.70

2,640,400.00

1,164,600.00
Page 5 of 39

Sr. # Ref.
MR
S

DESCRITION

Fabrication of mild steel reinforcement bar cage for R.C.C.


bored piles, including cutting, bending, laying in
position,welding and fastening, including cost of binding
wire and labour charges for binding of steel reinforcement
(also includes removal of rust from the bars):- G-60

RATE

Unit

11249.45

%Kg

AS PER 1ST V.O


QTY

425.000

AMOUNT

AS PER Final V.O


QTY

AMOUNT

EXCESS

SAVING

4,781,016.25
-

Providing embeding 10" (250 mm) wide " (6 mm) thick


rubber water stopper in expansion joints of R.C.C. roof slab
10 6/28 complete in all respects.

11 21/15

Providing and fixing 6" thick RCC manhole cover 22" with
Tee shaped C.I frame of 20" clear I/d
( Frame weighing
37.324Kg or one mund ) as per standard drawing STD/PD
No. 5 of 1977, complete in all respect.

Transportation of earth all types when total distance i/c the


lead coverd in the item of work is more then 1000ft. (Lead
12 3/17 Cement
upto 5 mile)
pointing struck joints, on walls, upto 20' (6.00 m)

13 11/18

hiehgt. (1:2)

Rehandling of earthwork:Lead upto a single throw of Kassi,


14 3/13 phaorah or shovel
Compaction of earthwork (Soft, Ordinary or Hard soil)
Mixing, moistening earth to optimum moisture content in
15 3/25(i)layers for compaction, etc. complete.
1626/35(a)Bailing out water: - by pump

17 7/30 Supplying and filling sand under floor; or plugging in wells.


(Without Labour)
18 4/13 Dismantling of Brick work in lime or Cement Mortor
Dismantling cement concrete 1:2:4
19 4/19 c plain.
Additional Standardized items
Earth work excavation in open cutting for sewer line and
manholes, as shown in drawing i/c shuttering and timbering,
dressing to correct the section and dimensions, according
to templates and removing surface water in all types of soil
20 3/42(i)except shingle, gravel and rock.
0.00' to 7.00' depth.

Providing and laying R. C. C. pipe sewers, moulded with


cement concrete 1: 1: 3 conforming to AST M
Specification C- 76- 79, Class III, Wall B, including carriage
of pipes from factory to site of work, lowering in trenches to
correct alignment and grade, jointing with rubber ring,
21 21/4-i cutting pipes where necessary, testing, etc. complete: 310 mm (12") i/ d

REMARKS

4,781,016.25
-

63.65

P/Rft

1000.00

63,650.00

63,650.00

4110.10

P/Set

8.00

32,880.80

6.00

24660.60

8,220.20

5273.7

%0Cft

169.550

894,155.84

48.171

254038.40

640,117.43

1380.85

%0Cft

182.400

251,867.04

75.344

104038.07

147,828.97

976.8

%0Cft

37.290

36,424.87

829.75
335.75

%0Cft
%0Cft

37.29
25920.00

30,941.38
8,702,640.00

1362.8
1200.00
1660.55

%0Cft
%0Cft
%0Cft

339.830
1625.00

463,120.32
1,950,000.00

4297.9

%0Cft

106.680

36,424.87

2871.36

0.00
964059.12

30,941.38
7,738,580.88

710.40
47.93

0.00
852480.00
79581.86

463,120.32
1,097,520.00
79,581.86

458,499.97
-

3538.9

%0Cft

100.000

353,890.00

4.990

17659.11

463

P/Rft

250.000

115,750.00

250.000

115750.00

458,499.97
-

336,230.89

Page 6 of 39

Sr. # Ref.
MR
S

DESCRITION

RATE

Providing and laying R. C. C. pipe sewers, moulded with


cement concrete 1: 1: 3 conforming to AST M
Specification C- 76- 79, Class IV, Wall B, including carriage
of pipes from factory to site of work, lowering in trenches to
correct alignment and grade, jointing with rubber ring,
2221/5-xvcutting pipes where necessary, testing, etc. complete: (72") i/ d

23 11/8-b

Cement plaster ( 1:3 ) upto 20' height.

Cement pointing flush upto 20' height in ( 1:2 )


24 11/16-a

Unit

AS PER 1ST V.O


QTY

AS PER Final V.O

AMOUNT

QTY

EXCESS

AMOUNT

10358.3

P/Rft

80.000

828,664.00

80.000

828664.00

1469.05

%Sft

10.000

14,690.50

2.140

3143.77

1352.9

%Sft

8.000

10,823.20

0.456

616.79

SAVING

REMARKS

(11,546.73)
10,206.41
-

25

Providing and fixing sluice valve of B. S. S. quality and


weight, Class `B', for cast iron pipe line, and Asbestos
cement pipe line (including cost of jointing material): 4"i/d
6"i/d

7100.25
11750.25
26598.70

Each
Each
Each

26

1500.00
2720.00

P/Rft
P/Rft

182.85
250.45

3'' to 6'' i/d

306768.55

306,768.55

2858.98

71

23887.95

P/Rft
P/Rft

107.30

P/Kg

Providing, laying, cutting, testing and disinfecting P.V.C pipe


line of B.S.S with B Class working pressure pipe in
trenches, complete in all respects.
6" i/d

336.45

P/Rft

Shifting of water supply pipe lines.


4" i/d
6" i/d
8" i/d

180.45
336.45
526

P/Rft
P/Rft
P/Rft

Providing laying cutting testing and disinfecting G.I pipe


2'' i/d

30

45.00

210000.00
462400.00

1.5'' i/d

29

0.00
11270.25

210,000.00
462,400.00
11,270.25

140.00
170.00

Providing , laying ,cutting ,testing and disinfecting D.I pipe


line in trenches ,complete in all respect .
10'' i/d

28

49701.75
70501.50
0.00

4" dia

27

35,501.25
47,001.00

14,200.50
23,500.50
-

7.00
6.000

10"i/d

5.00
4.000

Providing and fixing cost iron special of BSS class -B ( such


as bend ,tee cross coller reducer tail piece ,flanged
,spigot ,spigot ,cap flanged socket ,taper angle , branch
,plus ,ETC complete C1 flanged special with flanged and
flanged joint

Total (MRS Items)


Add 4.48%Above
Total (MRS Items)
Non-Standardized items

(23,887.95)

0.00
0.00
0.00

37,908,069.63
1,698,281.52
39,606,351.15

21,175,590.02
948,666.43
22,124,256.46
-

Page 7 of 39

Sr. # Ref.
MR
S
1
2
4

DESCRITION
P/L cutting testing and disinfecting HDPE pipe line of BSS
quality class-B working pressure pipe in trenches 6" i/d
Compensation for using sulphate resistance cement.
Removal of jute bags.
Marble 1" thick
Marble 1.5" thick\

RATE

Unit

AS PER 1ST V.O


QTY

430
5.22
3.89
175.00
112.00

P/Rft
P/Bag
P/Bag
P/Sft
P/Sft

Removal of malba from drain under bridge by manual


labour i/c disposal of malba upto 8 miles( 25 ft depth
Including desilting & Pump)

7085.76

%0Cft

120.00

Removal of surplus earth from drain under bridge by


manual labour i/c disposal of malba upto 8 miles (25 ft
depth including cost of pump)

4888.22

%0Cft

Exracting old 72" dia sewer from Mian Mir drain i/c
tranportation of surplus earth/malba upto 8 miles.

47842.24

P/Job

Removal of malba behind yasir brost

25.00

P/Cft

AMOUNT

AS PER Final V.O


QTY

AMOUNT

EXCESS

SAVING

205.000
14410.18
18660.00
84.00
21.72

88150.00
75221.14
72587.40
14700.00
2432.64

88,150.00
33,575.98

850,291.20

223.44

1583259.93

732,968.73

122.00

596,362.84

97.25

475379.40

10.00

478,422.40

10.00

478422.40

15661.40

391535.00

7978.00
130000.00

41,645.16
505,700.00

C Pumps

REMARKS

433,112.60
14,700.00
2,432.64

120,983.45
391,535.00

Providing installing of 3.50 core 400mm2 PVC insulated


PVC sheated 660/1100-V for service connection from
LESCO Energy meter to WASA main pannel complete in all
respects.

8095

P/Rft

240

1,942,800.00

Providing installing of 4.00 core 240 mm2 PVC insulated


and PVC overall sheated 660/1100-V grade armoured
copper cable (Newage, Poineer, or Pakistan Cable) pulled
in a cable tray or laid direct in ground from from DG set ot
MCO in DB-M (1250 HP-Motor & DB).

5946

P/Rft

240

1,427,040.00

1,427,040.00

Providing installing of 1.00 core 95 mm2 PVC insulated and


PVC overall sheated 660/1100-V grade armoured copper
cable (Newage, Poineer, or Pakistan Cable) pulled in a
cable tray or laid direct in ground as main icoming cable
from DG Set to MCO ( For 1 No. 250 HP-Motor & 2 No. 60
HP-Motor ).

611.23

P/Rft

1200

733,476.00

733,476.00

Providing installing of 1.00 core 120 mm2 PVC insulated


and PVC overall sheated 660/1000-V grade armoured
copper cable from DG Set to MCO (for 1 No. 250 HP-Motor
& 2No. 60 HP-Motor) (Newage, Poineer, or Pakistan Cable)
as CPC for BD-a

827.23

P/Rft

1200

992,676.00

Providing installing of 1.00 core 6 mm2 PVC insulated and


PVC overall sheated 660/1000-V grade armoured copper
cable from DG Set to MCO (for 1 No. 250 HP-Motor & 2No.
60 HP-Motor) (Newage, Poineer, or Pakistan Cable) as
CPC for BD-a

62.36

P/Rft

1900

118,484.00

153

1515

1238535

1253253.45

704,265.00

260,577.45
-

118,484.00

Page 8 of 39

Sr. # Ref.
MR
S

DESCRITION

P/F of special eaarthing with distribution copper bush bar


and 4SWG wire copper conductor i/c copper plate 2'x2'x1/4"
thick, charcoal salt and lime in (1:2:4), GIG pipe i/c
excavation of pt and other items etc. upto permanent
watered table having resistance of 0.50 to 1.00 ohm's and
each electrical and matteling components will be connected
at two points with earth strip of 3x25 mm fitted through out
inside the wall at 1' height connected with main earthing
strip at main earthing pit by solid copper conductor at
minmum 3 points as per standard specification this item
also includes supply and erection of PVC pipe above the
ground and construction of 18"x18' chamber in base of 3"
RCC (1:4:8) with 4.50" thick slab of (1:2:4)n complete in all
respects.
(Analysis attached)

RATE

62000.00

Unit

P/Job

AS PER 1ST V.O


QTY

AMOUNT

12.00

AS PER Final V.O


QTY

EXCESS

AMOUNT

SAVING

744,000.00
-

Providing, installing, testing & commissioning of Non


Clogging Horizontal sewage pump having Head 50ft make
KSB or Equivelent (ISO Certified) coupled with suitable
motor, 3 Phase, 400-V, 50HZ, solid passing size not less
than 100-mm insulation class -F IP-55 with cast iron steel
impeller, speed less than 1000 RPM, suitable Electric cable,
controle cable alongwith motor controle unit (Consisting of
soft starter, power factor improvement plant, overload relay,
metalic box, circuit breaker, maganetic contactor, ON/OFF
switch, control fuse, controle wire, under/over voltage relay,
electronic over current relay, amper meter, volt meter, hour
run meter, auto start delta, dry run protection, high
teperature protection, phase reversal protection and
indication lapms complete in all respects. the gross
eficiancy of pump set must be 72% plus as per HUD PHED
notification. (25 cusec)

1000A 415VAC 50HZ 3-phase and natural earth bus bar


box, 14swg mild steel sheet fabricated, floor mounting
outdoor type, IP-64, Bus Bar size ( 4x80x10mm) for 3phase natural & earth complete.

10
11

14200100.00

P/Set

4.00

56,800,400.00

78000

Each

312,000.00

11KV change over panel, 02-630-A VCB 25KA Bill 95Kv


current transformer (CTs), potential transformer (PTs) over
current, earth fault, short, circuit breaker protection
complete in all respects.

3180000

Each

3,180,000.00

LT manual change over panel 1600 atp MCCB 50 KA


inconing ,630 A TP MCCB 50 KA chageover 400 A TP
MCCB 50 KA change over and 100 A outgoing circuict
breaker etc complet in alll respect

1597500

Each

4935.04
5200
570.35

P/Rft
P/Rft
P/Rft

Providing and laying M.S pipe good quality complete in all


respects.
20" i/d (10 mm Thick)
24" i/d (10 mm Thick)
3" i/d

4.00

56800400.00

987,008.00
1,040,000.00

744,000.00
-

312,000.00

4792500

75
195
45

370128
1014000
25665.75

3,180,000.00

4,792,500.00
-

200
200

REMARKS

616,880.00
26,000.00

25,665.75
Page 9 of 39

Sr. # Ref.
MR
S

DESCRITION

13

14

15

16

Unit

583.55

4" i/d

12

RATE

Providing and laying M.S flange including nuts ,bolts and


gaskets etc. complete in all respects.
Flange
4" i/d (1/2 " thick)
6" i/d
16" i/d
20" i/d (1"Thick)
24" i/d
Bend 90o
4" i/d
6" i/d
20" i/d
24" i/d
Bend 45o
20" i/d
24" i/d
Reducer
20" x 16" i/d
24" x 16"i/d
Providing and fixing MS Jibault Joint.
10" i/d
6" i/d
4" i/d
Providing and fixing of sluice valve of good quality complete
in respects.
20" i/d
24" i/d
Providing and Installing Reflex Valve
20" i/d
24" i/d
Providing, installing, testing Summercible Pumps
Providing, installing, testing Primary Pumps

AS PER 1ST V.O


QTY

AMOUNT

P/Rft

AS PER Final V.O


QTY
82

AMOUNT
47851.1

EXCESS

SAVING

47,851.10
-

1500.00
2500.00
8000.00
10440.00
18000.00

Each
Each
Each
Each
Each

16.00

12000.00
15000.00
50800.00
58301.27

Each
Each
Each
Each

8.00
8.00

406,400.00
466,410.16

48900.00
55301.27

Each
Each

4.00
4.00

195,600.00
221,205.08

46900.00
49901.27

Each
Each

4.00
4.00

187,600.00
199,605.08

5.00
5.00

234500.00
249506.35

2620
1780
1275

Each
Each
Each

10
10
10

26,200.00
17,800.00
12,750.00

15
22
15

39300
39160
19125

Each
Each

1,136,000.00
1,280,000.00

568000

8.00

24,000.00

83,520.00

18.00
4.00
4.00
30.00
30.00

27000.00
10000.00
32000.00
313200.00
540000.00

6.00
1.00
2.00
17.00

72000.00
15000.00
101600.00
991121.59

259200.00
283212.00
49000
49000

Each
Each
Each
Each

11232.32
2286.64
150
8228

4.00

4.00
4.00

1,036,800.00
1,132,843.36

46,900.00
49,901.27

195,600.00
221,205.08
-

(13,100.00)
(21,360.00)

4.00
2.00
4
4

1036800
566424
196000
196000

P/Rft
P/Rft
Litter
P/Rft

35.75
260.8125
6953.0126
40

401555.44
596384.295
1042951.89
329120

196,000.00
196,000.00
401,555.44
596,384.30
1,042,951.89
329,120.00

Pedestrian Bridge
Vhicluar Bridge
Plasticizer Chemical
P/F M.S 30" Dia 6mm Casing Complete in all respect

21

Providing and Installing & testing Fiber Sheet Complete in


all respect

550

P/Sft

1410

775500

775,500.00

22

Providing and fixing stair railing comprising 2" dia MS pipe


5/8 square bar boulstrade including enamel paint complete
in all respect.

450

P/Rft

31

13950

13,950.00

77,177,039.28

304,800.00
524,711.43
-

17
18
19
20

Total (NON MRS Items)

(3,000.00)

10,000.00
32,000.00
229,680.00
540,000.00
72,000.00
15,000.00

284000
320000.00

REMARKS

568,000.00
1,280,000.00
566,419.36

77,130,219.77
Page 10 of 39

Sr. # Ref.
MR
S

DESCRITION

RATE

Unit

AS PER 1ST V.O


QTY

AMOUNT

116,783,390.43
212,220,118.53

Total B (MRS+NON MRS Items)


Total A+B

AS PER Final V.O


QTY

AMOUNT

EXCESS

SAVING

REMARKS

99,254,476.23
180,894,695.32
(31,325,423.20)

CONTRACTOR

SUB ENGINEER

J.C.E. CD-V
WASA LDA LHR

S.C.E.-V
WASA LDA LHR

DC-I
WASA LDA LHR

DMD/Engg:
WASA LDA LHR

Page 11 of 39

REVISED COMPRATATIVE STATEMENT -TENDER NO.P&S/25.01/4933-IMPROVEMENT/REHABILITATION OF EXISTING MULTAN


ROAD LAHORE FROM THOKAR NIAZ BAIG TO MULTAN CHUNGI-PHASE-I- PACKAGE-IV (PROVISION OF PRE-CASTCONDUIT ALONG KATAR BUND
ROAD FROM RD 0+000 TO RD 1+125 AND PROPOSED SEWER 12", 15"LONG KATAR BUND ROAD.
Sr.
#

DESCRITION

Quantity

BILL NO.1
STANDARDIZED
ITEMS

Excavation in foundation
of building, bridges and
Dismantling and removing road metalling.
other structures, i/c dag
belling, dressing, refilling,
around structures with
excavated earth, watering
and ramming lead up to
one chain and .
b)

in ordinary soil

From
0 to ft
5 to
ft,.10 ft,.
from 5.01
Depth
from 10.01 ft to 15 ft,.
Filling and compacting
Depth
from 15.01ft to 20ft,.
soil, earth and boulders
Depth
behind retaining walls
(including excavation of
soil and lead upto 50
ft.( 15 m).
(a) (i) Reinforced cement
concrete in roof slab,
beams, columns lintels,
girders and other
structural members laid in
situ or precast laid in
Type-B (Nominal mix 1:1.5:3) 4000 ps
position, or prestressed
members cast in situ,
complete
in all respects:(a)(ii) Reinforced
cement
concrete in slab of raft /
strip foundation, base of
slab
of column
and
Type-B
(Nominal
mix
retaining4000
walls Psi(Class
not
1:1.5:3)
requiring foundation
form work. )
A-3)(For
Type-C(Nominal mix 1:2:4) 3000 Psi (Class A1)
Fabrication of mild steel
reinforcement
bar cage
Fabrication of mild
steel
for
R.C.C.
bored
Cement
concrete
plain i/c
reinforcement
forpiles,
cement
including
cutting,
bending,
placing,
compacting,
concrete, including
laying
inbending,
position,welding
finishing
and curing
cutting,
laying in
and
fastening,
including
(1:3:6)
complete.
( i/c washing
position,
making
joints of
cost
of
binding
wire
stone
aggregateincluding
) and
and
fastenings,
labour
for binding
cost of charges
binding wire
and
of
steel reinforcement
labourcharges
for binding
(also
includes
removal of
of
steel
reinforcement
rust
the bars):G- of
(alsofrom
includes
removal
60(Piles)
rust from bars): -.(Deform
Bars) G-60

Unit

AS PER BID
RATE

AMOUNT

AS PER REVISED T.S


RATE

AMOUNT

EXCESS

SAVING

Sr.
#
5

DESCRITION

Quantity

Unit

AS PER BID
RATE

AMOUNT

AS PER REVISED T.S


RATE

AMOUNT

EXCESS

SAVING

Sr.
#

DESCRITION

Quantity

Unit

AS PER BID

AS PER REVISED T.S

RATE

AMOUNT

RATE

AMOUNT

128.50

1678958.77

128.50

1678958.77

4105.75

28740.25

4105.75

28740.25

EXCESS

SAVING

a(i) Reinforced cement concrete (susphate


Resistant)in roof slab, beams, columns,
linles, girders and other structural members
laid in situ or precast laid in position or
prestressed members cast in situ complete
in all respect(Type C-Nominal Mix 1:2:4
8

Fabrication of mild steel reinforcement for cement


concrete, including cutting, bending, laying in
position making joints, and fastenings, including
cost of binding wire and labour charges for binding
of steel reinforcement (also inculdes removal of
rust
Deformed Bars 60 Grade)
** Including Bars used in Handling and fixing pre-cast
Box culvert size 3.20x2.00 M)

Bitumen coating to plastered or cement concrete


surface (On contraction join

13065.83

SQM

0.00

10 Providing and fixing 6" thick RCC manhole cover


with TEE shapped C.I. Frame of 22" i/d (frame
weighing 37.324 kg or One Maund) as per standard
drawing STD /PD No.6 of 19

7.00

P/Set

1707699.02
72577.21
1780276.23

Total
Add 4.25% above
Total for Standardized Items

0.00

1707699.02
0.00
1707699.02

NON STANDARDIZED ITEMS


1

Providing and laying sub base course of stone product


ditto of approved quality and grade, including placing
mixing spreading and compaction of sub base course
material to required depth, camber, grade to achieve
100% maximum modified AASHO dry density,including
carriage of all material to site of work including gravel
and aggregate

753.97

Cu.m

2959.82

2231609.57

2839.16

2140635.79

90973.78

Sr.
#
2

DESCRITION

Quantity

Unit

AS PER BID

AS PER REVISED T.S

RATE

AMOUNT

RATE

AMOUNT

EXCESS

SAVING

Providing embedding Galvanized steel rungs in RCC


manhole for 30" and above at any height complete
in all respect as approved

154.00

Each

874.66

134697.64

839.00

129206.00

5491.64

PVC waterstop,225mm wide

449.04

Meter

1175.28

527747.73

1128.00

506517.12

21230.61

Handling and fixing of pre-cast box culvert s

Each
Piece

54637.42

44037760.52

52410.00

42242460.00

1795300.52

793.00

Each
Piece

1853.57

1469881.01

1778.00

1409954.00

59927.01

35202.61

P/Bag

6.26

220368.34

6.00

211215.66

9152.68

569.21

766794.18

546.00

735527.52

31266.66

160237.00

4005925.00

160237.00

4005925.00

0.00

295961.00

4735376.00

295961.00

4735376.00

0.00

806.00
5

Jointing precast Box Culvrt (size 3.2x2M)

Compensation for using Su

Compensation for additional cement bag to achieve


required strength (400 PSI)

1347.12

Providing safety measures for Electric Poles 11 KV


Single Poles

P/Bag

25.00

Each

Providing safety measures for Electric Poles 11 KV


Double Poles

16.00

Each

58130159.98
1780276.23
59910436.21

Total Non standardized Items


Add Total Standardized Items
Total for Bill No.1

56116817.09
1707699.02
57824516.11

BILL NO.2
R.C.C SEWER
Standardized items
1

Providing and laying RCC pipe sewer molded with


CC 1:1.5:3 conforming to ASTM specification
C76-79 Class-III Wall B i/c carriage of pipe from
factory to site of work lowering in trenches to
correct alignment and grade, jointing with rubber
ring cutting pipes were ncecessary testing etc.
complete in all respect.
1680.58
P/Mtr
480mm(15" i/d
187.16
P/Mtr
460mm(18" i/d

1689.20
2124.45

2838835.74
397612.06

1689.20
2124.45

2838835.74
397612.06

0.00

Providing and laying RCC pipe sewer molded with


CC 1:1.5:3 conforming to ASTM specification
C76-79 Class-IV Wall B i/c carriage of pipe from
factory to site of work lowering in trenches to
correct alignment and grade, jointing with rubber
ring cutting pipes were ncecessary testing etc.
complete in all respect.
2.44
P/Mtr
910mm(36" i/d)
2.44
P/Mtr
1830mm(72" i/d

8402.20
33077.88

20501.37
80710.03

8402.20
33077.88

20501.37
80710.03

0.00
0.00

0.00

Sr.
#
3

DESCRITION

Quantity

Unit

Earth work excavation in open cutting for sewer


and timbering, dressing to correct section and
dimensions accroding to templates and levels
and removing surface water in all type of soil
except shingle gravel and rock.
With Shuttering.
4334.32
cum
0' - 7' depth.(0-2.10m) dep
76.72
cum
7.01'ft to 15' depth.(2.10-4
Providing, laying,cutting,jointing,testing and disinfecting
of PVC pipe of BSS Class B working pressure pipe
1211.53
P/Mtr
in trenches complete in all
Total
Add 4.25% above
Total standard items

AS PER BID

AS PER REVISED T.S

EXCESS

SAVING

RATE

AMOUNT

RATE

AMOUNT

124.60
208.90

540056.27
16026.81

124.60
208.90

540056.27
16026.81

0.00
0.00

3378.60

4093275.26
7987017.53
339448.25
8326465.78

3378.60

4093275.26
7987017.53
0.00
7987017.53

0.00

1066.58

495191.76

1023.00

474958.44

20233.32

NON STANDARDIZED ITEMS


1

Providing and placing bedding (Brick ballast


464.28
1"-1-1/2" gauge under RCC

cum

495191.76
8326465.78
8821657.54

Total non standardized items


Total for Standardized Items
Total for RCC Sewer

474958.44
7987017.53
8461975.97

STANDARD ITEMS
B. SEWER MANHOES

Rehandling of earth
work.
b) Lead upto 50 ft (15m)

2300.85

cum

Transportation of earth all types when the total distance


including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
1380.51
cum
or part thereof beyond one

48.30

111131.06

48.30

111131.06

0.00

183.50

253323.59

183.50

253323.59

0.00

443264.43
366737.03

6671.65
5303.50

443264.43
366737.03

0.00
0.00

Cement concrete plain i/c placing , compacting


finishing and curing complete (i/c screening and washing of
stone aggregate)
66.44
cum
6671.65
Ratio 1:2:4
69.15
cum
5303.50
Ratio 1:4:8
Pacca brick work other than building upto 10ft
height in cement sand mortar 1:3
0 to 10 ft height(Upto 3M) including extra for pacca brick
work in steining of wells or any other circular masonry
and labour in item No.24 for every 10ft additional
height apart thereof

0.00

Sr.
#

DESCRITION
(Manhole) 10-20'

Quantity

Unit

122.43

cum

AS PER BID
RATE
7021.50

AMOUNT
859642.25

AS PER REVISED T.S


RATE
7021.50

AMOUNT
859642.25

EXCESS
0.00

SAVING

Sr.
#
5

DESCRITION

Quantity

Unit

AS PER BID

AS PER REVISED T.S

RATE

AMOUNT

RATE

AMOUNT

Cement plaster ratio 1:3, 1upto 20ft(6m) height


622.77
SQM
b) 1/2" (13mm )thick

152.35

94879.01

152.35

94879.01

Providing and fixing 6" thick RCC manhole cover


with TEE shapped C.I. Frame of 22" i/d (frame
weighing 37.324 kg or One Maund) as per standard
72.00
P/Set
drawing STD /PD No.6 of 19

4105.75

295614.00

4105.75

295614.00

2424591.35
103045.13
2527636.48

Total for standarized items


Add 4.25% above
Total standard items

EXCESS

SAVING

0.00

0.00

2424591.35
0.00
2424591.35

NON STANDARD ITEMS


1

Providing and fixing M.I.St

50.00

Each

261.00

13050.00
2527636.48
2540686.48
8821657.54
11362344.02
59910436.21
71272780.22
0.00
71272780.22
Zero.

Total for Non standard items


Total for standard items

Total for sewer manholes


Total for RCC Sewer
Total for bill No.2
Total for Bill No.1
Grand Total for Part A+B
Add 4.25% on Revised T.S
Grand Total
Deductable Amount.

CONTRACTOR

13050.00

Sub Engineer

261.00

13050.00

0.00

13050.00
2424591.35
2437641.35
8461975.97
10899617.32
57824516.11
68724133.42
2920775.67
71644909.09

Sr. Construction Engineer-V

Director Construction-I

REVISED ENGINEER'S COST ESTIMATE


FOR
IMPROVEMENT/REHABILITATION OF EXISTING MULTAN ROAD, LAHORE FROM
THOKAR NIAZ BAIG TO MULTAN CHUNGI-PHASE-I- PACKAGE-IV (PROVIDING PRE-CAST
CONDUIT ALONG KATAR BUND ROAD FROM RD 0+000 TO RD 1+125 AND PROPOSED
SEWER 12", 15" AND 18" ALONG KATAR BUND ROAD LAHORE.
Sr.
#

DESCRITION

Quantity

Unit

RATE

AMOUNT

Above 15 ft (4.50m) depth

36426.67
35984.25
51055.75

cum
cum
cum

124.60
208.90
264.10

4538763.08
7517109.83
13483823.58

Bailing out water by pump

317017.16

cum

11.60

3677399.06

Rehandling of earth work(b) upto a lead of 50ft (15m)

107747.45

cum

48.30

5204201.84

87542.65

cum

127.92

11198455.79

27456.52

cum

27.75

761918.43

11259.62

cum

183.50

2066140.27

BILL NO.1
STANDARDIZED ITEMS
1

Earth work excavation in open cutting for sewer


and timbering, dressing to correct section and
dimensions accroding to templates and levels
and removing surface water in all type of soil
except shingle gravel and rock.
With Shuttering.
0' - 7' depth.(0-2.10m) depth
7.01'ft to 15' depth.(2.10-4.50) depth

3.1 Extra lead 4.10 KM (2.56 Miles) Additional lead or


a part thereof for backfilling
4

Compaction of earthwork with power road roller, i/c


ploughing mixing moisteing earth to optimum moisture
content in layers , etc complete.
The rate also includes the charges of machinery
cost of fuel, lubricant,pay of driver and cleaner etc.
(i) 95% to 100% maximum modified AASHO dry density

Transportation of earth all types when the total distance


including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
or part thereof beyond one mile (1.6km) upto 5 mile (8KM)

Cement concrete plain including placing,compacting


finishing and curing complete (including screening

Sr.
#

DESCRITION
of stone aggregate ) i) Ratio 1:4:8

Unit

RATE

AMOUNT

39.49

cum

5303.50

209424.608

4945.57

CUM

11141.70

55102057.27

6006.65

% Kg

11444.30

68741960.79

13065.83

SQM

128.50

1678958.77

7.00

P/Set

4105.75

28740.25

Providing & laying reinforced cement


concrete (i/c prestress concrete) using
coarse sand and screened graded &
washed aggregate, in required shape &
design i/c forms moulds, shuttering,
lifting, compacting, curing, rendering &
finishing exposed surface, complete
(but ex/c the cost of reinforcement, its
fabrication and placing in position,etc.)
a(i) Reinforced cement concrete (susphate
Resistant)in roof slab, beams, columns,
linles, girders and other structural members
laid in situ or precast laid in position or
prestressed members cast in situ complete
in all respect(Type C-Nominal Mix 1:2:4

Quantity

Fabrication of mild steel reinforcement for cement


concrete, including cutting, bending, laying in
position making joints, and fastenings, including
cost of binding wire and labour charges for binding
of steel reinforcement (also inculdes removal of
rust
Deformed Bars 60 Grade)
** Including Bars used in Handling and fixing pre-cast
Box culvert size 3.20x2.00 M)

Bitumen coating to plastered or cement concrete


surface (On contraction joints) i) 20 Lbs per 100 Sft

10 Providing and fixing 6" thick RCC manhole cover


with TEE shapped C.I. Frame of 22" i/d (frame
weighing 37.324 kg or One Maund) as per standard
drawing STD /PD No.6 of 1977 complete in all respect
Total
NON STANDARDIZED ITEMS
1

Providing and laying sub base course of stone product ditto


of approved quality and grade, including placing mixing
spreading and compaction of sub base course material to
required depth, camber, grade to achieve 100% maximum

174208953.54

Sr.
#

DESCRITION

Quantity

Unit

RATE

AMOUNT

753.97

Cu.m

2839.16

2140635.79

in all respect as approved by the Engineer.

154.00

Each

839.00

129206.00

PVC waterstop,225mm wide sika type A or equivalent

449.04

Meter

1128.00

506517.12

Handling and fixing of pre-cast box culvert size

806.00

Each
Piece

52410.00

42242460.00

793.00

Each
Piece

1778.00

1409954.00

35202.61

P/Bag

6.00

211215.66

1347.12

P/Bag

546.00

735527.52

25.00

Each

160237.00

4005925.00

16.00

Each

295961.00

4735376.00

modified AASHO dry density,including carriage of all


material to site of work including gravel and aggregate
2

Providing embedding Galvanized steel rungs in RCC


manhole for 30" and above at any height complete

(3.2 x 2.0 M)
5

Jointing precast Box Culvrt (size 3.2x2M)

Compensation for using Sulphate Resistant Cement

Compensation for additional cement bag to achieve


required strength (400 PSI) of concrete.

Providing safety measures for Electric Poles 11 KV


Single Poles

Providing safety measures for Electric Poles 11 KV


Double Poles

56116817.09
174208953.54
230325770.63

Total Non standardized Items


Add Total Standardized Items
Total for Bill No.1

BILL NO.2
R.C.C SEWER
Standardized items
1

Providing and laying RCC pipe sewer molded with


CC 1:1.5:3 conforming to ASTM specification
C76-79 Class-III Wall B i/c carriage of pipe from
factory to site of work lowering in trenches to
correct alignment and grade, jointing with rubber
ring cutting pipes were ncecessary testing etc.
complete in all respect.
480mm(15" i/d
460mm(18" i/d
Providing and laying RCC pipe sewer molded with

1680.58
187.16

P/Mtr
P/Mtr

1689.20
2124.45

2838835.74
397612.06

Sr.
#

DESCRITION

Quantity

Unit

RATE

AMOUNT

correct alignment and grade, jointing with rubber


ring cutting pipes were ncecessary testing etc.
complete in all respect.
910mm(36" i/d)
1830mm(72" i/d

2.44
2.44

P/Mtr
P/Mtr

8402.20
33077.88

20501.37
80710.03

Earth work excavation in open cutting for sewer


and timbering, dressing to correct section and
dimensions accroding to templates and levels
and removing surface water in all type of soil
except shingle gravel and rock.
With Shuttering.
0' - 7' depth.(0-2.10m) depth
7.01'ft to 15' depth.(2.10-4.50) depth

4334.32
76.72

cum
cum

124.60
208.90

540056.27
16026.81

Providing, laying,cutting,jointing,testing and disinfecting


of PVC pipe of BSS Class B working pressure pipe
in trenches complete in all respect

1211.53

P/Mtr

3378.60

4093275.26

CC 1:1.5:3 conforming to ASTM specification


C76-79 Class-IV Wall B i/c carriage of pipe from
factory to site of work lowering in trenches to

7987017.53

Total

NON STANDARDIZED ITEMS


1

Providing and placing bedding (Brick ballast


1"-1-1/2" gauge under RCC pipe as per drawing

464.28

cum

1023.00

474958.44
474958.44
7987017.53
8461975.97

Total non standardized items


Total for Standardized Items
Total for RCC Sewer

STANDARD ITEMS
B. SEWER MANHOES

Rehandling of earth work.


b) Lead upto 50 ft (15m)

2300.85

cum

48.30

111131.06

Transportation of earth all types when the total distance


including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
or part thereof beyond one mile (1.6km) upto 5 mile (8KM)

1380.51

cum

183.50

253323.59

Sr.
#
3

DESCRITION

Quantity

Unit

RATE

AMOUNT

66.44
69.15

cum
cum

6671.65
5303.50

443264.43
366737.03

Pacca brick work other than building upto 10ft


height in cement sand mortar 1:3
0 to 10 ft height(Upto 3M) including extra for pacca brick
work in steining of wells or any other circular masonry
and labour in item No.24 for every 10ft additional
height apart thereof
(Manhole) 10-20'

122.43

cum

7021.50

859642.25

Cement plaster ratio 1:3, 1upto 20ft(6m) height


b) 1/2" (13mm )thick

622.77

SQM

152.35

94879.01

72.00

P/Set

4105.75

295614.00

Cement concrete plain i/c placing , compacting


finishing and curing complete (i/c screening and washing of
stone aggregate)
Ratio 1:2:4
Ratio 1:4:8

Providing and fixing 6" thick RCC manhole cover


with TEE shapped C.I. Frame of 22" i/d (frame
weighing 37.324 kg or One Maund) as per standard
drawing STD /PD No.6 of 1977 complete in all respect

2424591.35

Total for standarized items

NON STANDARD ITEMS


1

50.00

Providing and fixing M.I.Steps (A.P.S)

Each

261.00

13050.00
2424591.35
2437641.35
8461975.97
10899617.32
230325770.63
241225387.95

Total for Non standard items


Total for standard items

Total for sewer manholes


Total for RCC Sewer
Total for bill No.2
Total for Bill No.1
Grand Total for Part A+B

SUB ENGINEER
WASA LDA LHR

13050.00

J.C.E. CD-V
WASA LDA LHR

S.C.E. CD-V
WASA LDA LHR

REVISED ENGINEER'S COST ESTIMATE


FOR
IMPROVEMENT/REHABILITATION OF EXISTING MULTAN ROAD, LAHORE FROM
THOKAR NIAZ BAIG TO MULTAN CHUNGI-PHASE-I- PACKAGE-IV (PROVIDING PRE-CAST
CONDUIT ALONG KATAR BUND ROAD FROM RD 0+000 TO RD 1+125 AND PROPOSED
SEWER 12", 15" AND 18" ALONG KATAR BUND ROAD LAHORE.

GENERAL ABSTRACT OF COSGT

Sr.
#
1

DESCRIPTION

AMOUNT (Rs.)

Proposed Pre-Cast Conduit along Kattar Bund Road from


RD 0+00 to RD 1+125

230325770.63

Proposed Sewer Size 12", 15" and 18" dia along Kattar
Bund Road.

10899617.32
241225387.95

Total
3

7236761.64

Contingencies @ 3% Total Construction Cost

Total Cost

248462149.59
Say Rs.

Jr. Construction Engineer-V


WASA, LDA, LAHORE.

Sr. Construction Engineer-V


WASA, LDA, LAHORE.

248.462 Million

Director Construction-I
WASA, LDA, LAHORE.

Technically Sanction for Rs. 248.462 Million (Rupees Two Hundred and Fourty Eight
Point Four Six Two Million only).

Dy. Managing Director (Engg:)


WASA, LDA, LAHORE.

ENGINEER'S COST ESTIMATE FOR IMPROVEMENT/REHABILITATION OF


EXISTING MULTAN ROAD,LAHORE FROM THOKAR NIAZ BAIG TO MULTAN
CHUNGI PHASE-I (FROM THOKAR NIAZ BAIG TO SCHEME MORE)
PROPOSED SEWER SIZE 66" ALONG MULTAN ROAD
PACKAGE-II
GENERAL ABSTRACT OF COSGT
Sr.
#
1

DESCRITION

AMOUNT

Workoutlay cost

221535641.50

Total

221535641.50
6646069.25

Add 3% contingency

Total

228181710.75
or

JR:CONST: ENGR:
WASA LDA LAHORE

SR: CONST: ENGINEER-V


WASA LDA LAHORE

228.182 M

DIR:CONSTRUCTION-I
WASA LDA LAHORE

DY:MANAGING DIRECTOR(ENGG:)
WASA LDA LAHORE

ENGINEER'S COST ESTIMATE FOR IMPROVEMENT/REHABILITATION OF


EXISTING MULTAN ROAD,LAHORE FROM THOKAR NIAZ BAIG TO MULTAN
CHUNGI PHASE-I (FROM THOKAR NIAZ BAIG TO SCHEME MORE)
PROPOSED SEWER SIZE 66" ALONG MULTAN ROAD
Sr.
#

DESCRITION

QTY

Unit

RATE

AMOUNT

MRS 4TH QTR 2011


A-RCC SEWER
1

1
2

Providing and laying RCC pipe sewer molded with


CC 1:1.5:3 conforming to ASTM specification
C76-79 Class-IV Wall B i/c carriage of pipe from
factory to site of work lowering in trenches to
correct alignment and grade, jointing with rubber
ring cutting pipes were ncecessary testing etc.
complete in all respect.
1680mm (66" i/d)
1830mm (72" i/d)
Transportation of earth all types when the total distance
including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
or part thereof beyond one mile (1.6km) upto 5 mile (8KM)
Total
NON STANDARD ITEMS
Shuttering left in place as shown in drawing.
Providing and laying MS casing by thurst boring method
under road ,canal or drain (manufacturing pipe, casing,local
carriage places from workshop,cost of labour, hire charges
of chain pully block,hire charges of Horizontal jacks,laying
charges sewer pipe inside the casing pipe,providing,injecting
cement sand slurry.
*(Provisional quantities as the casing method might not
be applicable at site during the sandy strata)
89" i/d
89" i/d(As per Revised PC-I,approved rate)
91" i/d for sleave
96" i/d (As per Revised PC-I ,aproved rate)
96" i/d (19mm thick)
100" i/d for sleave
Compensation using sulphate resistant cement in place
of portland cement in RCC Sewer pipe

828.12 P/Mtr
327.00 P/Mtr

25527.75
30059.44

21140040.33
9829436.88

13862.14 cum

136.10

1886637.25
32856114.46

11.98 cum

31479.00

377118.42

120675.18

105007.00

7240510.80
73890821.53
1745496.00
11969747.93
41454741.88
787552.50

13.20

95040.00

47105.00

329735.00

100000.00

200000.00
138090764.06
32856114.46
170946878.53

60.00
761.98
18.00
113.99
207.25
7.50

LM
LM
LM
LM
LM
LM

96972.00
96972.00
105007.00
200022.88

7200.00 P/bag
.

Providing and laying RCC foundation for ventilating shaft i/c


C.I pipe 9" (224mm) i/d shaft 18ft (5.50M) long complete in
all respect/

7.00 Each
2.00

Job

To carry out Geo Tech investigation along Multan Road


Total Non Standard Items
Total for standard items
Total for Part-A Sewer
STANDARD ITEMS
B. SEWER MANHOES

Excavation of trench in all kinds of soil except cutting


rock for water supply line upto 5 ft. depth from ground
level i/c trimming, dressing, sides of trench complete
Ordinary soil.
0 - 5 ft. depth.(0.01-1.50M)
5.01 to 10 ft. depth.(1.50-3 M)
10.01 to 15 ft. depth.(3-4.50M)

1631.870 CUM
1314.200 CUM
46.300 CUM

80.35
83.95
94.45

131120.75
110327.09
4373.04

Cement concrete plain i/c placing , compacting


finishing and curing complete (i/c screening and washing of
stone aggregate)
Ratio 1:2:4
Ratio 1:2:4(for benching withshuttering)
Ratio 1:3:6

42.040 cum
929.010 cum
456.000 cum

6097.25
6097.25
5375.75

256328.39
5664406.22
2451342.00

Sr.
#

DESCRITION

Unit

RATE

AMOUNT

Extra for making and finishing benching floor work


of manhole chamber with 1/8" thick cement finish

1123.160 SQM

117.05

131465.88

Pacca brick work other than building upto 10ft


height in cement sand mortar 1:3
0 to 10 ft height(Upto 3M) including extra for pacca brick
work in steining of wells or any other circular masonry

1888.159 cum

6391.25

12067696.21

768.020 SQM

134.8

103529.10

34.000 P/Set

3826.05

130085.70

320.261 SQM

107.85

34540.15

% Kg

10099.65

2377812.11

Cement plaster ratio 1:3, 1/2" thick upto 20ft height


Upto 0. 20' hight(0-6m)
Providing and fixing 6" thick RCC manhole cover
with TEE shapped C.I. Frame of 22" i/d (frame
weighing 37.324 kg or One Maund) as per standard
drawing STD /PD No.6 of 1977 complete in all respect

Cement pointing flush upto 20 ft height in 1:2

Providing and fixing structural steel for


for cutting edge.
Providing making and laying RCC well crub
in position using coarse sand, i/c all kind of
forms,moulds,curing,shuttering,rendering &
finishing the exposed surface(i/c Screening
and washing of agreegate Ratio 1:1.50:3

QTY

23543.510

210.280 CUM

11582.55

2435578.61

10 Providing & laying reinforced cement

concrete (i/c prestress concrete) using


coarse sand and screened graded &
washed aggregate, in required shape &
design i/c forms moulds, shuttering,
lifting, compacting, curing, rendering &
finishing exposed surface, complete
(but ex/c the cost of reinforcement, its
fabrication and placing in position,etc.)
a ) ( ii ) Reinforced cement concrete in
slab of rafts / strip foundation, base
slab of column and retaining walls; etc.
& other structural members other than
those mentioned in 6 (a )( i ) above not
requiring form work. ( i.e. horizontal
shuttering) complete in all respects:.
2) Type C ( nominal mix 1 : 1.5 : 3 )
a(i) RCC in roof slab, beams, columns,
linles, girders and other structural members
laid in situ or precast laid in position or
prestressed members cast in situ complete
in all respect(Type C-Nominal Mix 1:2:4

604.450 CUM

7844.55

4741638.25

237.020 CUM

9218.50

2184968.87

973.50
865.30
757.15
649.00
540.80
432.65

713117.96
1112282.58
1013732.99
868933.12
724066.30
579266.43

11 Dry Sinking of well including lading, and removing

excavated material within one chain (30m)


a) in ordinary soil:
From 35.01' to 40' depth(10.50M-12.00M)
From 30.01' to 35' depth(9.00-10.50M)
From 25.01' to 30' depth(7.50-9.00 M)
From 20.01' to 25' depth(6.00-7.50M)
From 15.01' to 20' depth(4.50-6.00 M)
From 10.01' to 15' depth(3.00-4.50M)

732.530
1285.430
1338.880
1338.880
1338.880
1338.880

CUM
CUM
CUM
CUM
CUM
CUM

Sr.
#

DESCRITION

QTY

Unit

RATE

AMOUNT

From 5.01' to 10' depth(1.50-3.00M)

260.900 CUM

432.65

112878.39

12 Extra for skipping of concrete in well

1691.230 CUM

637.15

1077567.19

2997.87 cum

136.10

408010.11

13 Re-transportation of earth all types when the total distance


including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
or part thereof beyond one mile (1.6km) upto 5 mile (8KM)

(for Backfilling of manholes)

39435067.43

Total

NON STANDARD ITEMS


Providing embedding galvanized steel rugs having 300mm
width in RCC manhole upto 24" i/d at any height complete
in all respect as approved by the engineer incharge
Fabrication of mild steel reinforcement for cement
concrete, including cutting, bending, laying in
position making joints, and fastenings, including
cost of binding wire and labour charges for binding
of steel reinforcement (also inculdes removal of
rust
Deformed Bars 60 Grade)(Revised PC-I approved rate)
Vertical shuttering for benching
Total for Non standard items
Total for standard items

713.00 Each

755.00

538315.00

945.978 % Kg

10945.25

10353965.70

541.31 SQM

482.93

261414.84
11153695.54
39435067.43
50588762.97
170946878.53
221535641.50

Total for B Sewr Manholes


Total for A sewer
Grand Total for Part A+B

SUB ENGINEER

J.C.E. CD-V
WASA ,LDA LAHORE

S.C.E.V
WASA LDA LAHORE

IST VARIATION STATEMENT -TENDER NO.P&S/25.01/4529-IMPROVEMENT/REHABILITATION OF EXISTING MULTAN


ROAD LAHORE FROM THOKAR NIAZ BAIG TO MULTAN CHUNGI-PHASE-I (FROM THOKAR NIAZ BAIG TO SCHEME
MORE ) SEWER SIZE 66" I/D ALONG MULTAN ROAD (PACKAGE-II)
Sr.
#

DESCRITION

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

SAVING

REMARKS

MRS 4TH QTR 2011


1

RCC Sewer-A(Standard Items)


Earth work excavation in open cutting for sewer
and timbering, dressing to correct section and
dimensions accroding to templates and levels
and removing surface water in all type of soil
except shingle gravel and rock.
With Shuttering.
0' - 7' depth.(0-2.10m)
7.01'ft to 15' depth.(2.10-4.50)
Above (4.5m) depth

Bailing out water by pump

Extra for excavation requiring shoring.

Providing & placing bedding of concrete cradle PCC 1:4:8


under RCC pipe as per drawing.

Providing and laying RCC pipe sewer molded with


CC 1:1.5:3 conforming to ASTM specification
C76-79 Class-IV Wall B i/c carriage of pipe from
factory to site of work lowering in trenches to
correct alignment and grade, jointing with rubber
ring cutting pipes were ncecessary testing etc.
complete in all respect.
1680mm (66" i/d)
1830mm (72" i/d)

99.65 cum
166.6 cum
209.85 cum

6425.00
17912.00
16343.00

640251.25
2984139.20
3429578.55

0.00
0.00
0.00

0.00
0.00
0.00

-640251.25 Due to change of design


-2984139.20 Due to change of design
-3429578.55 Due to change of design

8.85 cum

36693.00

324733.05

0.00

0.00

-324733.05 Due to change of design

21.55 cum

5448.00

117404.40

0.00

0.00

-117404.40 Due to change of design

4864.75 cum

1950.00

9486262.50

0.00

0.00

-9486262.50 Due to change of design

25527.75 P/Mtr
30059.44 P/Mtr

950.00
0.00

24251362.50
0.00

828.12
327.00

21140040.33
9829436.88

-3111322.17 As per site


9829436.88

Inclusion of additional work

Sr.
#
6
5
6

1
2

DESCRITION
Supplying and filling sand under floor or plugging in well
Rehandling or earth work
i) Lead upto 50' (15 MTR)
Compaction of earth work with power road roller,including
ploughing,mixing moistening earth to optimum moisture
content in layers, etc complete (i)95% to100% maximum
modified AASHO Dry density
Transportation of earth all types when the total distance
including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
or part thereof beyond one mile (1.6km) upto 5 mile (8KM)
Total
Add 4.47% above
Total standard items
NON STANDARD ITEMS
Shuttering left in place as shown in drawing.
Providing and laying MS casing by thurst boring method
under road ,canal or drain (manufacturing pipe, casing,local
carriage places from workshop,cost of labour, hire charges
of chain pully block,hire charges of Horizontal jacks,laying
charges sewer pipe inside the casing pipe,providing,injecting
cement sand slurry.
*(Provisional quantities as the casing method might not
be applicable at site during the sandy strata)
89" i/d
89" i/d( with reduced rate) (Revised PC-I rate + 4.47%)
91" i/d for sleave
96" i/d (As per Revised PC-I+4.47%)
96" i/d (19mm thick)
100" i/d for sleave

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

SAVING

REMARKS

426.50 cum

26175.00

11163637.50

0.00

0.00

-11163637.50 Due change of design

37.85 cum

9707.00

367409.95

0.00

0.00

-367409.95 Due change of design

30.65 cum

9707.00

297519.55

0.00

0.00

-297519.55 Due change of design

136.10 cum

39109.00

5322734.90 13862.14
58385033.35
2609810.99
60994844.34

1886637.25
32856114.46
1468668.32
34324782.78

32886.00 cum

1025.00

33708150.00

11.98

393974.28

LM
LM
LM
LM
LM
LM

50.00
0.00
0.00
0.00
0.00
0.00

6303450.00
0.00
0.00
0.00
0.00
0.00

60.00
761.98
18.00
113.99
207.25
7.50

7564140.00
77193742.47
1823519.70
12504795.33
43307770.35
822756.08

126069.00
101306.65
101306.65
109700.81
208963.91
109700.81

-3436097.65 Actual as per site

-33314175.72 Due change of design

1260690.00
77193742.47
1823519.70
12504795.33
43307770.35
822756.08

Actual as per site


Actual as per site
Actual as per site
Inclusion of additional work
Inclusion of additional work
Inclusion of additional work

Sr.
#

DESCRITION

Compensation using sulphate resistant cement in place


of portland cement in RCC Sewer pipe
Providing and laying RCC foundation for ventilating shaft i/c
C.I pipe 9" (224mm) i/d shaft 18ft (5.50M) long complete in
all respect/
To carry out Geo Tech investigation along Multan Road
Total Non Standard Items
Total for standard items
Total for Part-A Sewer
STANDARD ITEMS
B. SEWER MANHOES
Earth work excavation in open cutting for sewer
and M.Hs as shown in the drawing i/c shuttering
and timbering, dressing to correct section and
dimensions accroding to templates and levels
and removing surface water in all type of soil
except shingle gravel and rock.
With Shuttering.
0' - 7' depth.(0-2.10m)
7.01'ft to 15' depth.(2.10-4.50)
Above (4.5m) depth

1a Excavation of trench in all kinds of soil except cutting


rock for water supply line upto 5 ft. depth from ground
level i/c trimming, dressing, sides of trench complete
Ordinary soil.
0 - 5 ft. depth.(0.01-1.50M)
5.01 to 10 ft. depth.(1.50-3 M)
10.01 to 15 ft. depth.(3-4.50M)

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

13.75 P/bag

7200.00

99000.00

7200.00

99000.00

0.00

49210.00 Each

7.00

344470.00

7.00

344470.00

0.00

Job

2.00

209000.00
40664070.00
60994844.34
101658914.34

2.00

209000.00
144263168.21
34324782.78
178587950.99

0.00

99.65 cum
166.6 cum
209.85 cum

374.00
561.00
936.00

37269.10
93462.60
196419.60

0.00
0.00
0.00

0.00
0.00
0.00

80.35 CUM
83.95 CUM
94.45 CUM

0.00
0.00
0.00

0.00 1631.870
0.00 1314.200
0.00
46.300

131120.75
110327.09
4373.04

104500.00

SAVING

REMARKS

-37269.10 Due change of design


-93462.60 Due change of design
-196419.60 Due change of design

131120.75
110327.09
4373.04

Due change of design


Due change of design
Due change of design

Sr.
#

DESCRITION

Rehandling or earth work


i)Lead upto a single throw of Kassi,Phaorah or shovel
ii) Lead upto 50' (15 MTR)

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

SAVING

REMARKS

27.05 cum
37.85 cum

1173.00
1173.00

31729.65
44398.05

0.000
0.000

0.00
0.00

-31729.65 Actual as per site


-44398.05 Actual as per site

136.10 cum

697.00

94861.70

0.000

0.00

-94861.70 Due change of design

a-i Reinforced cement concrete in roof slab, beams' columns,


intels, girders and other sturctural memebers laid in situ or
precast laid in osition, or prestressed member cast in situ.
Complete in all respect type C
(Nominal Mix 1:2:4)

9218.50 CUM

22.00

202807.00

0.000

0.00

-202807.00 Due change of design

a-ii Rcc in slabe of raft/Srtip in foundation base salb


of column and retainling valves than those
memtioned in 5 a-I above not requirng for work
Ratio 1:12:4

7175.25 CUM

0.00

0.00

0.000

0.00

Transportation of earth all types when the total distance


including the lead covered in the item of work is more than
1000 ft(300m)upto 1/4 mile(400M) for every 330 ft (100m)
additiional lead or part thereof, beyond 1/4 mile(400m)
upto one mile for every 1/4 mile (400m) additional lead
or part thereof beyond one mile (1.6km) upto 5 mile (8KM)
P/L reinforced cement concrete i/c prestressed concrete.
Using coarse sand and screened graded and ashed
aggregate, in required shape and desgin, i/c farms moulds,
shuttering, lifting, compacting, curing rendering and finishing
exposed surface complete (but excluding the cost of steel
reinforcement its fabrication and placing in position etc.

0.00

Due change of design

Sr.
#
5

DESCRITION

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

SAVING

REMARKS

Fabrication of mild steel reinforcement for cement


concrete, including cutting, bending, laying in
position making joints, and fastenings, including

cost of binding wire and labour charges for binding


of steel reinforcement (also inculdes removal of
rust
Deformed Bars 60 Grade)
6

RATE

12.00

120274.20

0.000

0.00

cum
cum
cum
cum

20.00
0.00
12.00
0.00

121945.00
0.00
58377.00
0.00

42.040
929.010
0.000
456.000

256328.39
5664406.22
0.00
2451342.00

134383.39
5664406.22
2451342.00

Actual as per site


Actual as per site
-58377.00 Actual as per site
Actual as per site

117.05 SQM

2.00

234.10 1123.160

131465.88

131231.78

Actual as per site

Pacca brick work other than building upto 10ft


height in cement sand mortar 1:3
0 to 10 ft height(Upto 3M) including extra for pacca brick
work in steining of wells or any other circular masonry

6391.25 cum

81.00

517691.25 1888.159

12067696.21

11550004.96

Actual as per site

Pacca brick work other than building and extra for pacca
brick work in steining of wells and extra labour in item No.24
for every 10 ft additional height apart thereof.
Manhole 10-20ft)

6546.05 cum

85.00

556414.25

Cement concrete plain i/c placing , compacting


finishing and curing complete (i/c screening and washing of
stone aggregate)
Ratio 1:2:4
Ratio 1:2:4(for benching withshuttering)
Ratio 1:4:8
Ratio 1:3:6
Extra for making and finishing benching floor work
of manhole chamber with 1/8" thick cement finish

10 Pacca brick work other than building and extra for pacca

10022.85 % Kg

6097.25
6097.25
4864.75
5375.75

0.000

0.00

-120274.20

-556414.25 Actual as per site

Sr.
#

DESCRITION
brick work in steining of wells and extra labour in item No.24
for every 10 ft additional height apart thereof.
Manhole 20-30ft)

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

SAVING

REMARKS

6700.85 cum

79.00

529367.15

0.000

0.00

134.8 SQM

641.00

86406.80

768.020

103529.10

12 Extra for lime, mud or cement plaster and pointing and


oiubtubg form 20'(6.00m) and aboe for earth additional
10'(3m) height or part thereof

149.85 SQM

481.00

72077.85

0.000

0.00

13 Providing and fixing 6" thick RCC manhole cover


with TEE shapped C.I. Frame of 22" i/d (frame
weighing 37.324 kg or One Maund) as per standard
drawing STD /PD No.6 of 1977 complete in all respect

3826.05 P/Set

9.00

34434.45

34.000

130085.70

14 Bitumen Coting to Plaspered or cement concrete Surface


20 LBS/100Sft

107.85 SQM

642.00

69239.7

0.000

0.00

15 Cement pointing flush upto 20 ft height in 1:2

107.85 SQM

0.00

0.00

320.261

34540.15

34540.15

10099.65 % Kg

0.00

0.00

23543.510

2377812.11

2377812.11

Due change of design

0.00

210.280

2435578.61

2435578.61

Due change of design

11

Cement plaster ratio 1:3, 1/2" thick upto 20ft height


Upto 0. 20' hight(0-6m)

Providing and fixing structural steel for


for cutting edge.
17 Providing making and laying RCC well crub
in position using coarse sand, i/c all kind of
forms,moulds,curing,shuttering,rendering &
finishing the exposed surface(i/c Screening
and washing of agreegate Ratio 1:1.50:3

-529367.15 Actual as per site

17122.30

Actual as per site

-72077.85 Actual as per site

95651.25

Actual as per site

-69239.70 Actual as per site


Actual as per site

16

18 Providing & laying reinforced cement

concrete (i/c prestress concrete) using

11582.55 CUM

0.00

Sr.
#

DESCRITION

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

AMOUNT

EXCESS

SAVING

REMARKS

coarse sand and screened graded &


washed aggregate, in required shape &
design i/c forms moulds, shuttering,
lifting, compacting, curing, rendering &
finishing exposed surface, complete
(but ex/c the cost of reinforcement, its
fabrication and placing in position,etc.)

a ) ( ii ) Reinforced cement concrete in


slab of rafts / strip foundation, base
slab of column and retaining walls; etc.
& other structural members other than
those mentioned in 6 (a )( i ) above not
requiring form work. ( i.e. horizontal
shuttering) complete in all respects:.
2) Type C ( nominal mix 1 : 1.5 : 3 )
a(i) RCC in roof slab, beams, columns,
linles, girders and other structural members
laid in situ or precast laid in position or
prestressed members cast in situ complete
in all respect(Type C-Nominal Mix 1:2:4

7844.55 CUM

0.00

0.00

604.450

4741638.25

4741638.25

Due change of design

9218.50 CUM

0.00

0.00

237.020

2184968.87

2184968.87

Due change of design

973.50 CUM

0.00

0.00

732.530

713117.96

713117.96

Due change of design

865.30 CUM

0.00

0.00 1285.430

1112282.58

1112282.58

Due change of design

19 Dry Sinking of well including lading, and removing

excavated material within one chain (30m)


a) in ordinary soil:
From 35.01' to 40' depth(10.50M-12.00M)
i) From 30.01' to 35' depth(9.00-10.50M)

Sr.
#

DESCRITION

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

AMOUNT

EXCESS

SAVING

REMARKS

From 25.01' to 30' depth(7.50-9.00 M)

757.15 CUM

0.00

0.00 1338.880

1013732.99

1013732.99

Due change of design

From 20.01' to 25' depth(6.00-7.50M)

649.00 CUM

0.00

0.00 1338.880

868933.12

868933.12

Due change of design

From 15.01' to 20' depth(4.50-6.00 M)

540.80 CUM

0.00

0.00 1338.880

724066.30

724066.30

Due change of design

From 10.01' to 15' depth(3.00-4.50M)

432.65 CUM

0.00

0.00 1338.880

579266.43

579266.43

Due change of design

From 5.01' to 10' depth(1.50-3.00M)

432.65 CUM

0.00

0.00

260.900

112878.39

112878.39

Due change of design

20 Extra for skipping of concrete in well

637.15 CUM

0.00

0.00 1691.230

1077567.19

1077567.19

Due change of design

Total
Add 4.47% above
Total standard items

NON STANDARD ITEMS


Providing embedding galvanized steel rugs having 300mm
width in RCC manhole upto 24" i/d at any height complete
in all respect as approved by the engineer incharge
Fabrication of mild steel reinforcement for cement
concrete, including cutting, bending, laying in
position making joints, and fastenings, including
cost of binding wire and labour charges for binding
of steel reinforcement (also inculdes removal of
rust
Deformed Bars 60 Grade)(Revised PCI+4.47%)
Vertical shuttering for benching(rate analysis +4.47%)
Total for Non standard items

2867409.45

39027057.32

128173.20

1744509.46

2995582.65

40771566.79

789.00 Each

225.00

177525.00

713.00

562557.00

385032.00

Aactual as per site

11434.55 % Kg

0.00

0.00

945.978

10816832.74

10816832.74

Aactual as per site

505.63 SQM

0.00

0.00
177525.00

541.31

273702.58
11653092.32

Aactual as per site

Sr.
#

DESCRITION

RATE

Unit

AS BID
QTY

AS PER IST V.O

AMOUNT

QTY

EXCESS

AMOUNT

Total for standard items

2995582.65

40771566.79

Total for B Sewr Manholes

3173107.65

52424659.10

Total for A sewer

101658914.34

178587950.99

Grand Total for Part A+B

104832021.99

231012610.09

BILL NO.2
Dismentling & Restoration of Busbays/Taxi Stand
along Multan Road.
STANDARD ITEMS
Earth work in ordinary soil for embankments
lead upto 100*411.1 to the rate includes ire charges
of ft (30m) including ploughing and mixing with
blade grade 411.30 and machinery, cost of fuel,
lburicants, pay or disc harrwo or other suitable
equipment and 301.1 & of driver and cleaner. The
rate also compaction by mechanical means at
optimum moisture 202.3 includes clearing and
grubbing content and dressing to designed section
complete in all respects.
i) 95% to 100% maxmimum modified AASHO dry
density Borrow pit excavation undressed lead upot
100 ft(30 meter) Ordinary soil, including 40 KM lead
& Lift
Providing and laying sub-base course of stone product
ditto of approved quality and grade, including placing,
mixing,spreading and compaction of sub base material
to required depth , camber, grade to achieve 100%

325.05

cm

220.00

71511.00

0.00

0.00

SAVING

REMARKS

-71511.00 Not required at site

Sr.
#

DESCRITION

AS PER IST V.O

Unit

2311.34

cm

155.00

358257.70

0.00

0.00

-358257.70 Not required at site

Providing and laying base course of crushed stone 100 cft


aggregate of approve quality and grade and supply and to
spreading fo stone screening,including placing mixing
501.6, spreading and compaction of base course to achieve
100% maximum modified AASHO dry density, i/c
carriage of all materials to site of work except gravel and
aggrgate including 185 km lead and lift
2906.05

cm

110.00

319665.50

0.00

0.00

-319665.50 Not required at site

cm

71.00

1086584.00

0.00

0.00

-1086584.00 Not required at site

cm

220.00

63536.00

0.00

0.00

-63536.00 Not required at site

SM

440.00

45540.00

0.00

0.00

-45540.00 Not required at site

SM

440.00

23210.00

0.00

0.00

-23210.00 Not required at site

SM

52.00

852488.00
2820792.20
126089.41
2946881.61

0.00

0.00
0.00
0.00
0.00

-852488.00 Not required at site

maximum dodified AASHO dry density i/c carriage of


all material to site of work except gravel and aggregate
Crushed stone aggregate including 195 KM lead and lift
3

AS BID

RATE

Providing and laying plant pre-mixed bituminous carpet


including compaction and finishing to required camber
grade and ensity 4% bitumen.
15304.00
Dismentling and removing road pavement etc
including screening and stacking of by products upto one
chain (30M) Lead
288.80
Providing and laying bituminous priming coat, using
10 100 Sft & 1.85 974.90 sq.m 8.80 104.90 601-1
Kerosene oil and 10 lbs binder per 199 sft or 0.590 kf
601-6 Kerosene and 0.50 kg of binder per sq.m)
103.50
Providing and laying bitumenous tack coat, using 10 lbs,
of bitumen per 100 sft (0.49 kg or bitumen per sq.m)
52.75
Providing and laying plant premixed bituminous carpet,
i/c compaction and finishing to required camber,grade
and density 4.5% bitumen
Total
Add 4.47% above
Total for standard items Bill No.2
NON STANDARD ITEMS

16394.00

QTY

AMOUNT

QTY

EXCESS

AMOUNT

SAVING

REMARKS

Sr.
#
1

DESCRITION

RATE

Unit

Precast Kerb (Non-removeable)


Total for non Standard items
Add total for standard items
Grand total Bill No.2
Add total A+B
Grand Total A+B and Bill No.2
Excess on Bid
%age excess

1,048.00

P/M

CONTRACTOR

J.C.E. CD-V
WASA LDA LHR

SUB ENGINEER

AS BID
QTY
110.00

AMOUNT
115,280.00
115,280.00
2,946,881.61
3,062,161.61

AS PER IST V.O


QTY
0.000

EXCESS

AMOUNT

SAVING

REMARKS

0.00
0.00
0.00
0.00

104,832,021.99

231,012,610.09

107,894,183.60

231,012,610.09
123,118,426.49

114.11

S.C.E.-V
WASA LDA LHR

DC-I
WASA LDA LHR

DMD/Engg:
WASA LDA LHR