20% PC-I Construction of Additional Bridge Over River Ravi 08.05.2017

ANALYSIS OF RATE FOR GRANULAR BACKFILL
UNIT = 100 Cft.
1 Sub base course in 50 % proportion
8510.31 x 0.50 = 4255.16 = Rs. 4255.16
2 Supplying and mixing sand of river or pit ( 50 % ) = Rs. 1379.68
Total = Rs. 5634.83
Rate Per CM 5634.83 x 35.32 = 1990.22

100
Executive Engineer
Road Construction Division
Lahore.
(MRS 1st Bi-Annual 2017)

ANALYSIS OF RATE FOR P/F TUFF TILES 80 MM THICK
Unit = P.Sft.
Take 100 Sft Area for Analysis Purpose.
1 Pre casted Tuff pavers 80 mm thick
1 x 10 x 10 = 100 Sft.
@ 77.00 P.Sft. = Rs.7,700

(76+78)/2
2 S/F Sand under paving tiles
0.75" sand for leveling purpose and 0.25" for joints filling etc.
1 x 10 x 10 x 0.08 = 8.33 Cft.
@ 1260.00 P% Cft. = Rs.105.00

(1100x1.20)
4 Compactor working for paving tiles.
1 x 1 = 1.00 Job.
@ Rs.230.00 P. Hr = Rs.230.00
5 Labour for laying paving blocks.
1 x 10 x 10 = 100.00 Sft.
@ Rs.15.00 P.Sft. = Rs.1,500.00

Total = Rs.9,535.00
Add 20% Contractor profit on item No.1. (+) Rs.1,540.00

G.Total = Rs.11,075.00
Rate per Sft Rs.11,075.00 / 100 = Rs.110.75
Rate per SM Rs.110.75 x 10.765 = Rs.1,192.22
Executive Engineer
Lahore.

ANALYSIS OF RATE FOR P/F Precast Paving Blocks (Paving Tiles) 60 mm thick
Unit = P.Sft.
Take 100 Sft Area for Analysis Purpose.
1
S/O Precast Paving Blocks (Paving Tiles) Size 60
mm thick of approved colour and shape as
directed by the Engineer Incharge at the site of
work i/c carriage etc complete.
1 x 10 x 10 = 100 Sft.
@ 58.00 P.Sft. = Rs.5,800

(57+59)/2
2 S/F Sand under paving tiles / floor.
2" sand for leveling purpose and 1/2" for joints filliing etc.
1 x 10 x 10 x 0.21 = 21.00 Cft.
@ 1260.00 P% Cft. = Rs.264.60

(1100x1.20)
3 Compactor working for paving tiles.
1 x 1 = 1.00 Job.
@ Rs.230.00 P.Job. = Rs.230.00
4 Labour for laying paving blocks.
1 x 10 x 10 = 100.00 Sft.
@ Rs.15.00 P.Sft. = Rs.1,500.00

Total = Rs.7,794.60
Add 10% Sundries charges on item No.6. (+) Rs.150.00

Add 20% Contractor profit on item No.1. (+) Rs.1,160.00
G.Total = Rs.9,104.60
Rate per Sft Rs.9,104.60 / 100 = Rs.91.05
Rate per SM Rs.91.05 x 10.765 = Rs.980.11
Executive Engineer
Lahore.

ANALYSIS OF RATE FOR P/F KERB STONE ( 14" HIGH )
Unit = Per Rft
Take 10 Rft Length for Analysis purpose
1 Cement concrete 1:4:8 plain i/c placing , levelling ,etc complete.
1 x 10 x 1 x 0.25 = 2.50 Cft.
@ Rs.19,978.25 P% Cft. = Rs.499.46
2 Read made Kerb Stone 14" high ( Tuff / Izhar with compressive strength )
size 12" long & 14" high of approved shape -
1 x 10 = 10.00 No
( Note: Each Kerb stone will be 12" long )
@ Rs.108.00 Each = Rs.1,080.00

(90x1.20)
3 Cement Concrete Plain including placing, compacting , finishing and

curing complete ( Ratio 1:2:4 )
Haunching
1 x 10 x 0.21 x 0.50 = 1.05 Cft.
(0.25+0.17)/2
@ Rs.24,411.24 P.%Cft = Rs.256.32
4 Labour charges for fixing , positioning & aligning of Kerb stones
One Mason can fix 100 Kerb stones in a day

Labour for fixing 10 kerb stones = Rs.625 x 10 = Rs.62.50
100
5 Preparing surface and painting of small detached articles, not exceeding one sq. ft.
(Sq.m) of painted surface (03 coats):-
1 x 10 = 10 Nos.
@ Rs.2,963.65 P% Nos. = Rs.296.37

(1326.75+818.45+818.45)
Total = Rs.2,194.64
Rate per Rft. = Rs.2,194.64 / 10 = 219.46 P.Rft.
Rate per Meter 219.46 x 3.281 = 720.06 P.Mtr.
Executive Engineer
Lahore.

ANALYSIS OF RATE FOR M.S STEEL LINER
Unit =
P/F M.S Steel Liner 10 mm thick i/c cutting, bending, welding

(fabrication) and carriage etc complete.
Weight of Liner for 1 meter length, 5' dia pile and 10 mm thick.
Length
1 x 3.28 = 3.28 Rft
Circumfrence 2 R
2 x 3.14 x 2.5 = 15.70 Ft
Thickness
10 / 25.4 / 12 = 0.033 Ft
3.28 x 15.70 x 0.033 = 1.70 Cft
weight @ 490 lbs/Cft.

1.70 x 490 / 2.20 = 378.50 Kg.
Qty for 3 meter liner.

3 x 378.50 = 1135.49 Kg.
1 Fabrication of heavy steel work, with angle, tees, flat iron

round iron and sheet iron for making trusses, girders,
tanks, etc., including cutting, drilling, revitting, handling,
assembling and fixing, but excluding erection in position.
1 x 1135.49 = 1135.49 Kg.
@ Rs.11,324.15 P%Kg. =
(MRS Chap-25, Page 153, item No.10)
2 Carriage / transportation of liner from workshop to site of

work.
= 1 Job.
@ Rs.5,000.00 P.Job. =
3 Loading & unloading charges with crane 20 ton.
= 2 Hrs.
@ Rs.1,953.00 P.Hrs. =
(MRS 1st Bi-Annual 2017) Page5

4 Erection and fitting in position iron trusses, staging of water
tanks, etc.
1 x 1135.49 = 1135.49 Kg.
@ Rs.678.50 P%Kg. =
(MRS Chap-25, Page 153, item No.11)
Total =
Rate Per Kg.

Rs.145,194.00 = Rs.127.87
1135.49
Rate Per Meter

Rs.145,194.00 = Rs.48,398
3.00
Executive Engineer
Lahore.

F RATE FOR M.S STEEL LINER
%Kg.
0 mm thick i/c cutting, bending, welding

on) and carriage etc complete.
Rs.128,584
Rs.5,000
Rs.3,906

Rs.7,704
Rs.145,194

DESCRIPTION OF ITEM:
Item No. 7 Providing and casting in situ bored reinforced concrete pile with type '
concrete (Nominal mix 1 : 2: 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., wh
will be paid separately, including screening and washing of shingle and
curing.
(iv) 24" dia (600 mm) pile.
Detail Unit Rate (British System) per Rft
Qty Rate Per Unit
MATERIAL Analysis for 100 Rft

1 Concrete x 100 =
( 24 )² 314.16 Cft.
12x12x4
2 Cement 55.29 bags 533.00 per bag
3 Sand (Harro) 138.23 Cft ### % Cft
4 Bajri 276.46 Cft ### % Cft
5 Extra cement (10%) 5.53 bags 533.00 per bag
5 Cost of casing pipe
100' @ 933 P.Rft = 93300
Can be used 100 times
93300 ÷ 100 = 933
Total
Contractor's Profit 20 Percent
Total
LABOUR
1 Mason 8.00 Nos. 625.00 per day

2 Cooly skilled 8.00 Nos. 625.00 per day
3 Coolies un-skilled 95.00 No. 550.00 per day
4 Bahisthi 1.00 No. 570.00 per day
5 Fitter 4.75 Nos. 625.00 per day
Total
6 Boring hole 60" dia 100.00 Rft 350.00 per foot
7 Working of rig during casting 2.50 hrs. ### per hour
8 Constructin of Temparary Island (LS-05) L.S
9 Carriage of material to site of work
(Boaring Material) LS-06 L.S
Total
Sundries 10 Percent on ###
Total
Contractor's Profit 20 Percent
on Rs. ###
Total for 100 Rft
ITEM RATES
Labour rate per Rft Rs. ### Say
Labour rate per L.M Rs. ### Say
Composite rate per Rft Rs. ### Say

Composite rate per L.M Rs. ### Say
Executive Engineer
Lahore.

and casting in situ bored reinforced concrete pile with type 'C'
Nominal mix 1 : 2: 4), using 10% extra cement in dry mix, and
nd including all labour and material (except the cost of steel
ment and its labour for bending and laying in position etc., which
d separately, including screening and washing of shingle and
Unit Rate (British System) per Rft
Amount (Rs.)
29469.57
5114.51
8846.72
2946.96
933
47310.76
9462.15
56772.91
5000.00
5000.00
52250.00
570.00
2968.75
65788.75
35000.00
2500.00
13000.00
550.00
###
6578.88
###
14473.53
###

Item No. 7 Providing and casting in situ bored reinforced concrete pile with type 'C'
concrete (Nominal mix 1 : 1.50: 3), using 10% extra cement in dry mix, and
reinforcement and its labour for bending and laying in position etc., which
curing.
(i) 60" dia pile.
Qty Rate Per Unit
1 Concrete 22 x ( 60 x 100 = 1963.49

7x12x 12 x 4
Dry Material = 3023.77
2 Cement 439.82 bags 533.00 per bag
3 Sand (Harro) 824.67 Cft 3,700.00 % Cft
4 Bajri 1649.33 Cft 3,200.00 % Cft
5 Extra cement (10%) 43.98 bags 533.00 per bag
100' @ @ 933 P.Rft = 93300
93300 ÷ 100 = 933
Total
Contractor's Profit & Overheads 20 Percent
Total
LABOUR
Labour for 60" dia pile
1 Mason 1963.49 Cft. 209.41 P.Cft.
2 Cooly skilled
3 Coolies un-skilled
4 Bahisthi
5 Fitter
Total
Sundries 10 Percent on R###
Total
Contractor's Profit & Overheads 20 Percent
Total
6 Boring hole 60" dia 100.00 Rft 1,500.00 per foot

7 Working of rig during casting 2.50 hrs. 1,000.00 per hour
8 Constructin of Temparary Island L.S
(Boaring Material) L.S
Total for 100 Rft
ITEM RATES
Labour rate per Rft Rs. 7,088.00 Say
Labour rate per L.M Rs. 23,248.65 Say
Composite rate per Rft Rs. 11,193.10 Say

Composite rate per L.M Rs. 36,713.38 Say
Composite Rate Per Rft. Rs. 11193.10
Add extra of Bajri

Qty of Bajri
For %Rft. RCC required Bajri 1649.33 Cft.
For 1 Rft RCC required Bajri 16.49 P.Cft.
4047.55 / 100 x 16.49 Rs. 667.44
(As per same carriage of base course)
Total Rs. 11,860.54 Rft.
Or Rs. 38,902.59 LM

g and casting in situ bored reinforced concrete pile with type 'C'
e (Nominal mix 1 : 1.50: 3), using 10% extra cement in dry mix, and
and including all labour and material (except the cost of steel
ement and its labour for bending and laying in position etc., which
aid separately, including screening and washing of shingle and
Unit Rate (British System) per Rft
Amount (Rs.)
234425.00
30512.63
52778.61
23442.50
933.00
###
68418.35
###
411174.44
###
41117.44
###
90458.38
###
150000.00
2500.00
13000.00
550.00
###

curing.
(i) 1500 mm dia pile.
Qty Rate Per Unit Amount (Rs.)

1 Concrete 22 x (1.50x3.2x 100 = 1900.20
7 x 4
2 Cement 425.64 bags 533.00 per bag 226868.68
3 Sand (Harro) 798.08 Cft 3,700.00 % Cft 29529.11
4 Bajri 1596.17 Cft 3,200.00 % Cft 51077.38
5 Extra cement (10%) 42.56 bags 533.00 per bag 22686.87
100' @ @ 933 P.Rft = 93300
93300 ÷ 100 = 933 933.00
Total ###
Contractor's Profit & Overheads 20 Percent 66219.01
Total ###
LABOUR
1 Mason 1900.20 Cft. 209.41 P.Cft. 397920.88
2 Cooly skilled
4 Bahisthi
5 Fitter
Total ###
Sundries 10 Percent on R ### 39792.09
Total ###
Total ###
6 Boring hole 60" dia 100.00 Rft 1,500.00 per foot 150000.00
7 Working of rig during casting 2.50 hrs. 1,000.00 per hour 2500.00
8 Constructin of Temparary Island L.S 13000.00
(Boaring Material) L.S 550.00
Total for 100 Rft ###
ITEM RATES


Add extra of Bajri
Qty of Bajri
4047.55 / 100 x 15.96 Rs. 645.99
Or Rs. 37,825.57 LM
Executive Engineer

Lahore.

curing.
(i) 1000 mm dia pile.

1 Concrete 22 x (1x3.28 ) x 100 = 844.53

7 x 4
4 Bajri 709.41 Cft 3,200.00 % Cft 22700.97
5 Extra cement (10%) 18.92 bags 533.00 per bag 10083.01
100' @ @ 933 P.Rft = 93300
93300 ÷ 100 = 933 933.00
Total ###
Total ###
LABOUR
1 Mason 844.53 Cft. 209.41 P.Cft. 176853.03
2 Cooly skilled
4 Bahisthi
5 Fitter
Total ###
Sundries 10 Percent on R### 17685.30
Total ###
Total ###
6 Boring hole 60" dia 100.00 Rft 1,500.00 per foot 150000.00
7 Working of rig during casting 2.50 hrs. 1,000.00 per hour 2500.00
8 Constructin of Temparary Island L.S 13000.00
(Boaring Material) L.S 550.00
Total for 100 Rft ###
ITEM RATES

Add extra of Bajri
Qty of Bajri
4047.55 / 100 x 7.09 Rs. 286.97
Or Rs. 19,857.07 LM

Executive Engineer
Lahore.

Item No. 8 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).
(b) Deformed bars Grade 40.
Detail Unit Rate (British System) per Cwt
Analysis for 48 Cwt

MATERIAL
2.443 Ton
1 Fabrication of steel (48.00 Cwt) 70,750.00 per ton 172842.25
2 Welding electrode 1.00 bundle 310.00 per bundle 310.00
3 Hire charges of plant L.S 880.00
4 Working of rig during lowering of cage 3.00 hrs. 1,000.00 per hour 3000.00
Total 177032.25
Total 212438.70
Material cost per Cwt 4425.81
LABOUR for 2 Cwt
1 Welder 1.00 Nos. 625.00 per day 625.00

2 Coolies un-skilled 3.00 Nos. 550.00 per day 1650.00
Total 2275.00
Sundries 10 Percent 227.50
Total 2502.50
Total 3003.00
ITEM RATES
Labour rate per Cwt Rs. 1,501.50 Say

Labour rate per 100 Kg Rs. 2,955.71 Say
Composite rate per Cwt Rs. 5,927.31 Say

Composite rate per 100 Kg Rs. 11,667.93 Say

Item No. 8 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).
(b) Deformed bars Grade 60.
Detail Unit Rate (British System) per Cwt
Analysis for 48 Cwt

MATERIAL
2.443 Ton
1 Fabrication of steel (48.00 Cwt) 74,250.00 per ton 181392.75
2 Welding electrode 1.00 bundle 310.00 per bundle 310.00
3 Hire charges of plant L.S 880.00
4 Working of rig during lowering of cage 3.00 hrs. 1,000.00 per hour 3000.00
Total 185582.75
Total 222699.30
Material cost per Cwt 4639.57
LABOUR for 2 Cwt
1 Welder 1.00 Nos. 625.00 per day 625.00

Total 2275.00
Total 2502.50
Total 3003.00
ITEM RATES
Labour rate per Cwt Rs. 1,501.50 Say

Labour rate per 100 Kg Rs. 2,955.71 Say
Composite rate per Cwt Rs. 6,141.07 Say

Composite rate per 100 Kg Rs. 12,088.72 Say
Composite Rate Per 100 Kg. = Rs.12,088.72
Or Rs.120,887.18 P. Ton
Executive Engineer
Lahore.

Item No. 22 Lifting, transporting and placing precast prestressed concrete Beam,
Girder and other members (excluding battens) etc., in position on the
bridge to correct alignment and level, etc., complete.
(i) Beam upto 50 ft. (15.0 metre) length.
Detail Unit Rate (British System) per 100 Cft
Assumed for 375 Cft

EQUIPMENT
1 Cost of lifting machinery including carriage 1.00 No. 1,150,000 each 1150000.00
2 Cost of trollies 3.00 Nos. 46,000.00 each 138000.00
3 Cost of steel rope 1" Ø 450.00 Rft 70.00 Rft 31500.00
4 U Clamp i/c 5/8" bolts & nuts 3.00 Nos. 60.00 each 180.00
5 Steel rope ¾" (3 x 20) 60.00 Rft 55.00 Rft 3300.00
6 Railway track 200 ft. including sleepers bolts
& nuts complete 200' x 2 = 400 Rft @
235/-P-Rft 400.00 Rft 242.00 Rft 96800.00
7 Crow bar 6.00 Nos. 440.00 each 2640.00
Total 1422420.00
Assume life of machinery = 5 years
depreciation for one year
1422420 ÷ 5 = ### 284484.00
Total 341380.80
(a) Beam 50'.0 in length 50x2x3.75 = 375 Cft

The above equipment used to lift/
transport and fixing in postion
during one year = 200 beams
Cft = 200 x 375 75000 Cft
Amount per beam
### x 375 ### 1706.90
75000
For 100 Cft 1,707 x 100 455.17
375
LABOUR Working team for two beams of 375 Cft
1 Supervisor/foreman 1.00 No. 625.00 per day 625.00

2 Colies skilled 3.00 Nos. 625.00 per day 1875.00
3 Crane operator 1.00 No. 617.00 per day 617.00
Total 7517.00
Total 8268.70
Total for 2 beams of 375 Cft each 9922.44
Rate for 100 Cft 9,922 x 100 ###
2 x 375
ITEM RATES
Labour rate per 100 Cft Rs. 1,322.99 Say
Labour rater per Cum Rs. 467.28 Say
Composite rate per 100 Cft Rs. 1,778.17 Say

Composite rate per Cum Rs. 628.05 Say
(ii) Beam above 50 ft. upto 75 ft (15 metre to 23 metre) length.

EQUIPMENT
As per item 22(i)
(a) Beam 75 x 2 x 3.75 = 562.5 Cft

The equipment used to lift/
Cft = 80 x 562.5 = 45000 Cft
Amount per beam
### x 562.5 ### 4267.26
45000
LABOUR
Full shift of Labour is required for

one day as per item 22(i) 9922.44
Total 14189.70
ITEM RATES
Machinary + Labour required to operate the

machinary Rs.
Rate per 100 Cft Rs. 14,189.70 x 10 2522.61
562.50
Rate per Cum Rs.
(iii) Beam above 75 ft. upto 100 ft (23 metre to 30 metre) length.
EQUIPMENT
As per item 22(i)
(a) Beam = 100 x 2 x 3.75 = 750 Cft

Cft = 60 x 750.0 = 45000 Cft
Amount per beam
### x 750 ### 5689.68
45000
LABOUR

two days as per item 22(i) 2.00 9,922.44 19844.88
Total 25534.56
ITEM RATES

machinary Rs.
Rate per 100 Cft Rs. 25,534.56 x 10 3404.61
750.00 Say
Rate per Cum Rs.
(iv) Beam above 100 ft. upto 150 ft (23 metre to 30 metre) length.
EQUIPMENT
As per item 22(i)
(a) Beam = 150 x 2 x 3.75 1125 Cft

Cft = 34 x 1125 = 38250 Cft
Amount per beam 34 x 1125 =
### x 1125 ### 10040.61
38250
LABOUR

four days as per item 22(i) 4.00 9,922.44 39689.76
Total 39689.76
ITEM RATES

machinary Rs. 49,730.37
Rate per 100 Cft Rs. 49,730.37 100 4420.48
1,125.00 Say
Rater per Cum Rs. 1561.31
Say
(v) Beam above 150 ft. upto 175 ft (46 metre to 53 metre) length.
EQUIPMENT
As per item 22(i)
(a) Beam = 175 x 2 x 3.75 1312.5 Cft

Cft = 28 x 1312.5 = 36750 Cft
Amount per beam

### x 1312.5 ### 12192.17
36750
LABOUR

six days as per item 22(i) 6.00 9,922.44 59534.64
Total 71726.81
ITEM RATES

machinary Rs.
Rate per 100 Cft Rs. 71,726.81 100 5464.90
1,312.50 Say
Rater per Cum Rs.
Say

ANALYSIS ON MARKET RATES.
Unit = P.Cft.
Lead = 180 Km.
1 P/L R.C.C 1:2:4 in Slab.
Basic Rate for 1 Cft RCC = 338.90
Add Carriage of Bajri
Qty of Bajri
For %Cft. RCC 88.00 Cft.
For One Cft RCC 0.88 P.Cft.
4047.55 / 100 x 0.88 = 35.62
Total = Rs.374.52
2 P/L R.C.C 1:2:4 in bed plate.

4047.55 / 100 x 0.88 = 35.62
Total = Rs.282.07
3 P/L R.C.C 1:1.50:3 in slab.
Add Carriage of Bajri = 368.00
Add extra of Bajri

4047.55 / 100 x 0.84 = 34.00
Total = Rs.402.00
Executive Engineer
Lahore.

Unit = P.Cft.
Lead = 180 Km.
1 P/L R.C.C 1:1:2 with horizontal shuttering.
Qty of Bajri
4047.55 / 100 x 0.78 = 31.57
Total = Rs.453.72
Or = Rs.16,025.39 P.CM
2 P/L R.C.C 1:1.50:3 with horizontal shuttering.
Qty of Bajri
4047.55 / 100 x 0.84 = 34.00
Total = Rs.402.00
Or = Rs.14,198.64 P.CM
3 P/L R.C.C 1:2:4 with horizontal shuttering.

Qty of Bajri
4047.55 / 100 x 0.88 = 35.62
Total = Rs.374.52
Or = Rs.13,228.05 P.CM
Executive Engineer
Lahore.

Unit = P.Cft.
Lead = 224 Km.
1 P/L R.C.C 1:1.50:3 with horizontal shuttering.

(4000 PSI)
Qty of Bajri
4047.55 / 100 x 0.84 = 34.00
Total = Rs.437.35
Or = Rs.15,447.20 P.CM
1 P/L R.C.C 1:1.50:3 without horizontal shuttering.

(4000 PSI)
Qty of Bajri
4047.55 / 100 x 0.84 = 34.00
Total = Rs.344.96
Or = Rs.12,183.99 P.CM
Executive Engineer
Lahore.

CONCRETE CLASS A2 (4000 PSI)
Unit of Rate = 50 Cm x 35.32 = 1766.00 Cft

Loose material
As per NESPAK analysis
Cement 396 Bags For %Cft.

396 x 1.25 = 495 Cft. 28.029
Coarse sand 21 CM
21 x 35.32 = 741.72 Cft. 42.00
Bajri 42 CM
42 x 35.32 = 1483.44 Cft. 84.00
Total Loose Material = 2720.16 Cft.
Executive Engineer
Lahore.

Item No. 6 Providing and laying reinforced cement concrete (including pre-stressed
concrete), using coarse sand and screened graded and washed
aggregate, in required shape and design, including forms, 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).
(a) (i) Reinforced cement concrete in roof slab, beams, columns, lintels, girders
and other structural members laid in situ or pre cast laid in position or pre
stressed members cast in situ complete in all respect.
2- Type 'B' (Nominal mix 1 : 1½: 3).
Detail Unit Rate (British System) per Cft
Analysis for 100 Cft

MATERIAL
1 Cement 22.50 bags 533.00 bags 11992.50

3 Bajri 84.00 Cft 3,200.00 % Cft 2688.00
4 Shuttering
Wood for shuttering detail as per

item 5-(a) (i)-1 1.62 Cft 1,750.00 per Cft 2835.00
Bolts and nuts, nails 3.5 Kg. 134.00 Per Kg. 469.00
Greasing and oiling for surfacing
and shuttering 2.432 Kg. 85.00 Per Kg. 206.72
Total 19745.22
Contractor's Profit 20 Percent 3949.04
Total 23694.26
LABOUR
1 Mason 1.00 Nos. 625.00 per day 625.00

2 Cooly skilled 1.50 Nos. 625.00 per day 937.50
3 Coolies un-skilled 10.00 No. 550.00 per day 5500.00
4 Bahisthi 2.00 No. 570.00 per day 1140.00
5 Carpanter 1.00 Nos. 625.00 per day 625.00
6 Helper 2.00 Nos. 550.00 per day 1100.00
Total 9927.50
Total 10920.25
Total for 100 Cft 13104.30
Rate per Cft
ITEM RATES
Labour rate per Cft Rs. 131.04 Say
Labour rate per Cum Rs. Say
Composite rate per Cft Rs. 367.99 Say 367.99

Composite rate per Cum Rs. ### Say 12997.25

(a) (i) Reinforced cement concrete in roof slab, beams, columns, lintels, girders
and other structural members laid in situ or pre cast laid in position or pre
stressed members cast in situ complete in all respect.
2- Concrete Class A2 (4000 PSI)
NESPAK Recommended

MATERIAL
1 Cement 28.03 bags 533.00 bags 14939.69
3 Bajri 84.00 Cft 3,200.00 % Cft 2688.00
4 Shuttering
Wood for shuttering detail as per
item 5-(a) (i)-1 1.62 Cft 1,750.00 per Cft 2835.00
Bolts and nuts, nails 3.5 Kg. 134.00 Per Kg. 469.00
Greasing and oiling for surfacing
and shuttering 2.432 Kg. 85.00 Per Kg. 206.72
Total 22692.41
Contractor's Profit 20.0 Percent 4538.48
Total 27230.90
LABOUR
1 Mason 1.00 Nos. 625.00 per day 625.00
Total 9927.50
Total 10920.25
Contractor's Profit 20.0 Percent 2184.05
Total for 100 Cft 13104.30
Rate per Cft
ITEM RATES
Composite rate per Cft Rs. 403.35 Say
Composite rate per Cum Rs. ### Say
Composite Rate Per Rft. = Rs.403.35

Add extra of Bajri
Qty of Bajri
4047.55 / 100 x 0.84 Rs. 34.00
Total Rs. 437.35 Rft.
Or Rs. 15,447.20 CM
Executive Engineer
Lahore.

(a) (ii) Reinforcement cement concrete in slab of roofs/strip foundation; base

slab of column and retaining walls; etc., and other structural members
other than those mentioned in 6(a) (i) above not requiring form work
complete in all respects.
2- Type 'B' (Nominal mix 1 : 1½ : 3).

MATERIAL

3 Bajri 84.00 Cft 3,200.00 % Cft 2688.00
4 Kail Wood for shuttering 0.17 Cft. 1,750.00 P. Cft 297.50
5 Bolts, nuts & nails 0.5 Kg. 134.00 Per Kg. 67.00
6 Oiling, greasing, surface of shuttering 0.560 Kg. 85.00 Per Kg. 47.60
Total 16646.60
Total 19975.92
LABOUR
1 Mason 1.00 Nos. 625.00 per day 625.00

Total 5745.00
Total 6319.50
Total rate for 100 Cft 7583.40
Rate per Cft 27559.32
ITEM RATES


Composite rate per Cum Rs. 9,733.95 Say

(a) (ii) Reinforcement cement concrete in slab of roofs/strip foundation; base

slab of column and retaining walls; etc., and other structural members
other than those mentioned in 6(a) (i) above not requiring form work
complete in all respects.
2- Concrete Class A2 (4000 PSI)

NESPAK Recommended

MATERIAL
3 Bajri 84.00 Cft 3,200.00 % Cft 2688.00
4 Kail Wood for shuttering 0.17 Cft. 1,750.00 P. Cft 297.50
5 Bolts, nuts & nails 0.5 Kg. 134.00 Per Kg. 67.00
6 Oiling, greasing, surface of shuttering 0.560 Kg. 85.00 Per Kg. 47.60
Total 19593.79
Total 23512.55
LABOUR
1 Mason 1.00 Nos. 625.00 per day 625.00

Total 5745.00
Total 6319.50
Total rate for 100 Cft 7583.40
Rate per Cft 31095.95
ITEM RATES

Composite rate per Cum Rs. ### Say
Composite Rate Per Rft. = Rs.310.96

Add extra of Bajri
Qty of Bajri
4047.55 / 100 x 0.84 Rs. 34.00
Total Rs. 344.96 Rft.
Or Rs. 12,183.99 CM

Executive Engineer
Lahore.

Unit = P.Cft.
Lead = 180 Km.
1 P/L R.C.C 1:1:2 without horizontal shuttering.

Qty of Bajri
4047.55 / 100 x 0.78 = 31.57
Total = Rs.366.22
Or = Rs.12,934.89 P.CM
2 P/L R.C.C 1:1.50:3 without horizontal shuttering.

Qty of Bajri
4047.55 / 100 x 0.84 = 34.00
Total = Rs.309.60
Or = Rs.10,935.07 P.CM
3 P/L R.C.C 1:2:4 without horizontal shuttering.

Qty of Bajri
4047.55 / 100 x 0.88 = 35.62
Total = Rs.282.07
Or = Rs.9,962.71 P.CM
Executive Engineer
Lahore.

Unit = P%Cft.
Lead = 180
1 P/L P.C.C 1:3:6.
Basic Rate for %Cft. = 18087.25
For %Cft. Material 92.00 Cft.
4047.55 / 100 x 92.00 = 3723.75

Total = Rs.21,811.00
Or = 7703.65 P.CM
Executive Engineer
Lahore.

Km.

Unit = P%Cft.
Lead = 180
1 P/L P.C.C 1:2:4 plain.
4047.55 / 100 x 88.00 = 3561.84

Total = Rs.24,411.24
2 P/L P.C.C 1:4:8.
4047.55 / 100 x 96.00 = 3885.65

Total = Rs.19,978.25
Executive Engineer
Lahore.

Km.

Analysis of Rate for cold milling including diposal upto 3 km
UNIT = 100
LEAD = 3.00
1 Dismantling of asphalt using cold milling technique ( upto 2 inch) = Rs.17.00
2 Transportation of metal for every upto1/4 mile. ( 1320 Rft )
0.25 Mile 5280 x 0.25 = 1320 Rft = 2821.40
3 Subsequent lead beyond 1/4 Mile upto 1 Mile for every 330'
5280 x 0.25 = 1320 Rft
5280 - 1320 = 3960 Rft
3960 / 330 = 12.00 Segments / part
( Note 1 Segment 330 Rft )
@ Rs 10.15 Per Segment ( part ) = 121.80
4 Subsequent lead beyond I Mile upto (3 Km) for every 1/4 Mile
9840 - 5280 4560 Rft
4560 / 1320 = 3.45
@ Rs 158.00 Per Segment ( part ) = 545.10

( for 1000 Cft) S.Total = 3488.30
Rate of 100 Cft. 3488.30 x 100 = Rs.348.83

1000
Total = Rs.365.83
Executive Engineer
Lahore.
Sft.
Km
Analysis of Rate for Disposal of Unsuitable Material with 3 Km Lead.
UNIT = 100 Cft.

LEAD = 3.00 Km
0.25 Mile 5280 x 0.25 = 1320 Rft = Rs. 2821.40
5280 x 0.25 = 1320 Rft
5280 - 1320 = 3960 Rft
3960 / 330 = 12.00 Segments / part
@ Rs 10.15 Per Segment ( part ) = Rs. 121.80
9840 - 5280 4560 Rft
4560 \ 1320 = 3.45 Segments
Total = Rs. 3512.85
Rate Per CM = Rs. 124.07
Executive Engineer
Lahore.

Unit = P%Sft.
Lead = 180 Km.
1 P/L Plant premixed bituminous Asphaltic Base Course

carpet with 4.0 % bitumen contents.
Basic Rate for 1" thick carpet = 2644.15
Add Cost of Carriage of Bajri for 1" thick carpet
For 1" thick carpet 8.225
4047.55 / 100 x 8.225 = 332.91

Total = Rs.2,977.06
Rate Per CM = 12,617.97
2 P/L Plant premixed bituminous Asphaltic Wearing

Course carpet with 4.5 % bitumen contents.
Basic Rate for 1" thick carpet = 2819.45
Add Cost of Carriage of Bajri for 1" thick carpet
For 1" thick carpet required Bajri 8.225 Cft.
4047.55 / 100 x 8.225 = 332.91

Total = Rs.3,152.36
Rate Per CM = 13,360.96
Executive Engineer
Lahore.

MARKET RATES ANALYSIS WITH CARRIAGE
ESTABLISHMENT OF FLYOVER ACROSS RAILWAY TRACK IN RAIWIND CITY DISTRICT LAHORE
1 Sub Base Course
Providing and laying sub-base course of stone product of

approved quality and grade, including placing, mixing, spreading
and compaction of sub-base material to required depth, grade to
achieve 100% maximum modified AASHO dry density, excluding
carriage of material.
(Lead 180 Kms) (From Sikhanwali Quarry)
Crushed stone aggregat {Chapter 18 item No.8(a)} = Rs. 3,653.25

Carriage charges
Carriage charges for %Cft Material

(Rate with lead upto 10 Km) Rs.571.05
Km 10 to 180 = 170 Km @ 20.45 Per Km. Rs.3,476.50
S.Total Rs.4,047.55
Add Carriage charges for 20 Cft Material (Loos)
Rs.4,047.55 x 0.20 (+) Rs. 809.51
Total Rs.4,857.06 = Rs.4,857.06
Total = Rs.8,510.31
Rate Per CM = Rs.3,005.84
2 Base Course
Providing and laying base course of crushed stone aggregate of

approved quality and grade and supply and spreading of stone
screening including placing mixing spreading and compaction of
base course material to required camber and grade to achieve
100% ex
(Lead 180 Kms) (From Sikhanwali Quarry)
Crushed stone aggregat {Chapter 18 item No.8(a)} = Rs. 6,010.95

Carriage charges
Carriage charges for %Cft Material

(Rate with lead upto 10 Km) Rs.571.05
Km 10 to 180 = 170 Km @ 20.45 Per Km. Rs.3,476.50
S.Total Rs.4,047.55
Add Carriage charges for 22 Cft Material (Loos)
Rs.4,047.55 x 0.22 (+) Rs. 890.46
Total Rs.4,938.01 = Rs.4,938.01
Total = Rs.10,948.96
Rate Per CM = Rs.3,867.17
Executive Engineer

Lahore.

Analysis of Rate for P/L Sand Filling
UNIT = 100 Cft.
1 P/L Sand Filling = Rs. 1100
Add 20% contractor profit = Rs. 220
= Rs. 1320.00
Compaction charges 95%. 596.75
596.75 x 100 = Rs. 59.68

1000
Total = Rs. 1379.68
Executive Engineer
Lahore.

Analysis of Rate for Making Embankment 95% Compaction
UNIT = 1000 Cft.
LEAD = 5.00 Km
1 Making embankment 95% without compaction = Rs. 5033.00
0.25 Mile 5280 x 0.25 = 1320 Rft = Rs. 2821.40
5280 x 0.25 = 1320 Rft
5280 - 1320 = 3960 Rft
3960 / 330 = 12.00 Segments / part
16400 - 5280 11120 Rft
11120 \ 1320 = 8.42 Segments
Total = Rs. 9365.36
Executive Engineer
Lahore.

Analysis of Rate for Excavation & Removal of Unsuitable Material with 3 Km Lead.
UNIT = 1000 Cft.

LEAD = 3.00 Km
1 Regular Excavation Undressed = Rs. 2613.60
0.25 Mile 5280 x 0.25 = 1320 Rft = Rs. 2821.40
5280 x 0.25 = 1320 Rft
5280 - 1320 = 3960 Rft
3960 / 330 = 12.00 Segments / part
9840 - 5280 4560 Rft
4560 \ 1320 = 3.45 Segments
Total = Rs. 6126.45
Executive Engineer
Lahore.

CONSTRUCTION OF ADDITIONAL BRIDGE OVER RIVER RAVI
Calculation Backup
Bill # 1 Earthwork and Allied Activities
Length Width Depth
Item # Item Description Unit No Quantity Remarks
m m m
101 Clearing & Grubbing SM
From Nazi Chowk & Toll Plaza Ramps 2 100 19.6 3,920
I Land 2 200 4 1,600
Total 5,520
Add 10% 552
Net Total 6,072
Say 6,080
104 Compaction of Natural Ground SM
From Nazi Chowk & Toll Plaza Ramps 2 100 19.6 3,920
I Land 2 200 4 1,600
Total 5,520
Add 10% 552
Net Total 6,072
Say 6,080
Excavate Unsuitable/Surplus Common

106a CM
Material
From Nazi Chowk & Toll Plaza Ramps 2 100 2.5 1 500
Widening of Niazi Chowk Interchange toword

1 50 25 5.1 6,375
Shahdara side
Niazi Chowk Ring Road 2 100 50 5.5 55,000
Total 61,875
Add 10% 6,188
Net Total 68,063
Say 68,070
107di Granular Backfill with Sand CM
From Nazi Chowk & Toll Plaza Ramps 2 500 2.5 1 2,500
Total 2,500
Add 10% 250
Net Total 2,750
Say 2,750
(Bill No.1) Page50

Calculation Backup
Bill # 1 Earthwork and Allied Activities
Length Width Depth
m m m
Formation of embankment from Borrow
108c CM
Excavation in Common Material
From Nazi Chowk & Toll Plaza Ramps 2 100 19.8 5 19,800
Total 19,800
Add 10% 1,980
Net Total 21,780
Say 21,780
109a Subgrade Preparation in Earth Cut SM
I Land 2 100 15.6 3,120
Widening of Niazi Chowk Interchange toword

1 50 25 1,250
Shahdara side
Total 4,370
Add 10% 437
Net Total 4,807

Say 4,810
(Bill No.1) Page51

Calculation Backup
Bill # 2 Sub Base and Base
Length Width Depth
Item # Item Description Unit No Quantities Remarks
m m m
201 Granular Subbase CM
From Nazi Chowk & Toll Plaza Ramps 2 100 16.80 0.20 672.00
I Land 1 100 4.00 0.20 80.00
MBS Portion 1 400 9.40 0.20 752.00
Existing Road Nazi Chowk Side 1 200 29.20 0.20 1,168.00
Existing Road Toll Plaza Side 1 200 14.60 0.20 584.00
Road Toll Plaza Side 1 100 16.80 0.20 336.00
Slip Lane from Ring Road 1 50 10.40 0.20 104.00
Widening of Niazi Chowk Interchange

1 5,500 0.20 1,100.00
toword Shahdara side
Ring Road 1 100 45.00 0.20 20.00
Reused of Existing Subbase (2,619.00)
Total 1,445
Add 10% 145
Net Total 1,590
Total 2,197.00
Reuse of Broken Pavement Material

201a CM 2,619.00
from Existing Road as Subbase
Asphaltic Base Course Plant Mix(Class

203b CM
B)
MBS Portion 1 400 9.40 0.15 564.00
Existing Road Nazi Chowk Side 1 200 29.20 0.15 876.00

1 5,500 0.15 825.00
Ring Road 1 100 45.00 0.15 675.00
Total 4,254.00
Total 4,254
Add 10% 425
Net Total 4,679
Say 4,680
Water Bound Macadam Base with Coarse

206 Aggregate Class B
CM
MBS Portion 1 300 7.60 0.25 570.00
(Bill No.2)
Calculation Backup
Length Width Depth
m m m

1 6,000 0.25 1,500.00
Ring Road 1 100 45.00 0.25 1,125.00
Total 7,469
Add 10% 747
Net Total 8,215
Say 8,220
207a Deep Patching ( 0 - 15 cm ) SM
2 10 5.0 100.00
Total 100.00
207b Deep Patching (15 - 30 cm ) SM
2 10 5.0 100.00
Total 100.00
Breaking of Existing Road Pavement

209a CM Areas
Structure
Road MBS Portion 1 500 10.00 0.200 1,000.00
1 6,000 0.200
Ring Road 1 100 45.00 0.200 900.00
Total Qty For Asphaltic Layer 5,820.00 2,910.00
Total Qty For Aggregate Layer 2,910.00 2,619.00
291.00
Total 5,820
Add 10% 582
Net Total 6,402
Say 6,410
(Bill No.2)
Calculation Backup
Length Width Depth
m m m
Scarification of Existing Road

209b SM
Pavement
Token Quantity 2 10 5.0 100.00
Total 100.00
Disposal of Existing Unusable Road

209c CM
Pavement Structure (Asphaltic)
qty from Item no 209a 3,201.00
(1102+110.2)
Total 3,201.00
309a Cold Milling S.M
Existing Bridge 1 505 14 7,070.00
New Bridge 1 505 10 5,050.00
Total 12,120
Add 10% 1,212
Net Total 13,332
Say 13,340
- Cutting of Asphalt with Saw L.M
Center Median 4 200 800.00
Total 800
Add 10% 80
Net Total 880
Say 880
(Bill No.2)
Calculation Backup
Bill # 3 Surface Courses and Pavement
Length Width Depth
m m m
302 Bituminous Prime Coat SM
From Nazi Chowk & Toll Plaza Ramps 2 100 16.80 3,360.00
MBS Portion 1 400 7.60 3,040.00

Existing Road Nazi Chowk Side 1 200 29.40 5,880.00
Existing Road Toll Plaza Side 1 200 14.60 2,920.00
Road Toll Plaza Side 1 100 16.80 1,680.00
Slip Lane from Ring Road 1 50 10.40 520.00
1 6,000 6,000.00
Ring Road 1 100 45.00 4,500.00
Total 27,900
Add 10% 2,790
Net Total 30,690
Say 30,690
303 Bituminous Tack Coat SM
From Nazi Chowk & Toll Plaza Ramps 4 100 16.80 6,720.00
MBS Portion 2 400 7.60 6,080.00

MBS Bridge Portion 1 500 7.60 3,800.00
Existing Bridge 1 505 5.00 2,525.00
New Bridge 1 505 16.80 8,484.00
Existing Road Nazi Chowk Side 2 200 29.20 11,680.00
Existing Road Toll Plaza Side 2 200 14.60 5,840.00
Road Toll Plaza Side 2 100 16.80 3,360.00
Slip Lane from Ring Road 2 50 10.40 1,040.00
Existing Loops 1 252.5 8.00 2,020.00
Existing Ramps 1 332 10.40 3,452.80
1 6,000 6,000.00
Ring Road 1 100 45.00 4,500.00
Total 65,502
Add 10% 6,550
Net Total 72,052
Say 72,060
Asphaltic Wearing Course Plant Mix

305 CM
(Class A)
MBS Portion 1 400 7.60 0.05 152.00
MBS Bridge Portion 1 500 7.60 0.05 190.00
Existing Bridge 1 505 5.00 0.05 126.25
New Bridge 1 505 16.80 0.05 424.20
Existing Road Nazi Chowk Side 1 200 29.20 0.05 292.00

(Bill No.30
Calculation Backup
Bill # 3 Surface Courses and Pavement
Length Width Depth
m m m
Existing Loops 1 252.5 8.00 0.05 101.00
Existing Ramps 1 332 10.40 0.05 172.64

1 6,000 0.05 300.00
Ring Road 1 100 45.00 0.05 225.00
Total 2,407
Add 10% 241
Net Total 2,648
Say 2,650
(Bill No.30
Back up Calculations
BILL No. 4.1 STRUCTURES (BRIDGE)

FOR 19.6m DECK
Item L W H No.
Description Unit Quantity
No. (m) (m) (m)
401 a (i) Approach Slab, Concrete Class A1 CM 19.6 4 0.3 2 47.04

CM 19.6 0.45 0.15 2 2.65
Reinforcement @ 120 kg/CM ton 5.96
401 b (ii) Wing Wall, Concrete Class A2 CM 4 0.4 2 4 12.80

CM 4 0.4 0.757 4 4.84
401 a (i) N.J.Barrier, Concrete Class A1 CM 493 0.25 2 246.50

401 a (ii) Concrete Bearing Pads, Concrete Class A1 CM 0.6 0.7 0.15 168 10.58
401 b (ii) Diaphragms, Concrete Class A2 CM 15.3 0.3 2.05 60 564.57

401 b (ii) Deck Slab Concrete Class A2 CM 493 19.6 0.225 1 2,174.13
Reinforcement @ 120 kg/CM 260.90
401 d Prestress 'I' Girder, Concrete Class D1 CM 40.9 0.9805 84 3,873.90

405 a Tendons (0.5 " dia) Prestressed steel Wires in Girders Ton 309.91
@ 80 kg/CM
405 b Launching of Precast Girders Ton @ 2.4 X Qty. in CM 9,297.35
401 b (ii) Transom Concrete Class A2 CM 18.5 2 1.5 11 610.50

Retaining Block Concrete Class A2 CM 1.975 0.5 0.6 44 26.07
CM 1.975 0.125 0.6 8 1.19
401 b (ii) Piers, Concrete Class A2 CM 6 1.767 65 689.17

401 b (ii) Abutment Girder Seat , Concrete Class A2 CM 19.6 2 1.5 2 117.60
CM 19.6 0.3 2.25 2 26.46
CM 19.6 0.3 0.525 2 6.17
401f Lean Concrete CM 19.6 4.075 0.075 2 11.98

CM 19.6 2.15 0.075 2 6.32
404 b Total Reinforcement as AASHTO M-31 Grade-60 Ton 2,849.03
407 k 1500 mm dia. Cast inplace Concrete Piles LM 65 10 650.00

Piles under Abutment Concrete Class A3 LM 65 55 3,575.00
Test Pile LM 65 2 130.00
CM 65 A= 1.77 10 1,148.55
CM 65 A= 1.77 55 6,327.75
Test Pile CM 65 A= 1.77 2 230.10
Reinforcement @ 200 kg/CM Ton 1,541.28
407 m Pile Load Test Dia 1500 mm Each 1.00

(upto 2.5 times the design load)
407 n Proof Load Test Dia 1500 mm Each 2.00

(upto 1.5 times the design load)
SP 423 Finger Type Expansion Joint LM 19.6 13 254.80


FOR 19.6m DECK
Item L W H No.
No. (m) (m) (m)
406 d Free/Fix End Steel Support KG 30 Kg/ plate 168 5,040.00

FOR 19.6m DECK
Item L W H No.
No. (m) (m) (m)
cubic
406 c Elastomeric Bearing Pads centi 50 60 8.7 168 4,384,800.00
meter
SP 418a 100 mm Dia. G.I. Drain Pipe Each 300 300.00
SP 416 100 mm Dia. C.I. Drain Pipe LM 493 4 1,972.00
SP 419b Providing and Fixing Steel Hand Rail LM 493 1 493.00
407p MS Steel Linner 10mm THICK LM 6 55 346.50

TION OF ADDITIONAL BRIDGE OVER RIVER RAVI

FOR 19.6m DECK
Quantity
49.69
17.64
246.50
10.58
564.57
2,174.13
3,873.90
310.00
11,157.00
637.76
689.17
150.23
18.30
2,849.03
4,355.00
1.00
2.00
254.80

FOR 19.6m DECK
Quantity
5,040.00

FOR 19.6m DECK
Quantity
4,384,800.00
300.00
1,972.00
493.00
346.50
Calculation Backup
Bill # 4.2 Structures (Drain / NJB)
Length Width Depth
Item # Item Description Unit No Quantity
m m m
107a Structural Excavation CM
New Drain Wall 2 100 2.23 1.4 624.4
Total 624
Add 10% 62
Net Total 687
Say 690
107d Granular Backfill CM

New Drain Wall 2 100 0.3 1 60
Total 60
Add 10% 6
Net Total 66
Say 70
401b(i) Concrete Class A-2(On Ground) CM
Base Slab Drain 1 500 1.93 0.250 241.25
Total 241
Add 10% 24
Net Total 265
Say 270
401 a(ii) Concrete Class A-2 (Elevated) CM
Concrete Top Slab of drain
New RCC Drain Top 2 500 1.93 0.250 482.50
New RCC Drain wall 4 500 0.20 1.000 400.00
Total 883
Add 10% 88
Net Total 971
Say 980
401b(i) Concrete Class A2 for NJB With Slipform Paver CM
Both Side of MBS slip form Barrier
Both Side of MBS slip form Barrier Double Face 2 500 0.307 307.00
Both Side of MBS slip form Barrier Double Face 1 200 0.307 61.40
Total 368
Add 10% 37
(Bill No.4.2)
Calculation Backup
Length Width Depth
m m m
Net Total 405
Say 410
401f Lean Concrete CM
New Drain Slab 1 500 1.93 0.100 96.50
Both Side of MBS slip form Barrier Double Face 2 500 0.70 0.050 35.00
Both Side of MBS slip form Barrier Double Face 1 100 0.70 0.050 3.50
Total 135
Add 10% 14
Net Total 149
Say 150
404b Reinforcement As per AASHTO M-31 Grade -60 Ton
Base Slab @ 60Kg/Cu.m 16.20
Both Side of MBS slip form Barrier @ 60 Kg / Cum 24.60
Total 40.80
406a Expansion Joint Including Sealent/Filler L.M
12.5 4 50.00
Total 50
Add 10% 5
Net Total 55
Say 60
413d Galvanised Mild Steel Grating S.M
66.67 66.67
Total 67
Add 10% 7
Net Total 73
Say 80
(Bill No.4.2)
Calculation Backup
Length Width Depth
m m m
410a Brick Work CM
1.00 100.0 0.75 2.00 150.00
Total 150
Add 10% 15
Net Total 165
Say 170
(Bill No.4.2)
Calculation Backup
Bill # 5 Drainage and Erosion Works

Length Width Depth
m m m
510a Dismantling Of RCC Structures CM
Barrier 2 100 0.35 70.00
2 100 0.35 70.00
Drain 1 500 3 0.50 750.00
Existing Bridge Nazi Chowk 1 430 0.50 215.00
Barrier 1 500 0.307 153.50
Girder 20 25 0.980 490.00
Abutment 1 46 5.500 0.600 151.80
Total 1,900.30
Add 10% 190.03
Net Total 2,090.33
Say 2,100.00
510b Dismantling of PCC structures CM
2 167.00 2.00 0.30 100.00
Total 100.00
Add 10% 10.00
Net Total 110.00
Say 110.00
510c Dismantling of Brick masonry CM
Building 4.00 3.50 3.50 10.00 490.00
Total 490.00
Add 10% 49.00
Net Total 539.00
Say 540.00
509a Riprap Class "A" CM
River Ravi Portection 1 150 7.0 1.00 1,050.00
Total 1,050.00
Add 10% 105.00
Net Total 1,155.00
Say 1,160.00
509i Grouted Rip Rap CM
River Ravi Portection 2 200 5.0 0.30 600.00
Total 600.00
Add 10% 60.00
Net Total 660.00
Say 660.00
Calculation Backup
Bill # 6 Ancillary Works
Length Width Depth
m m m
Concrete Class "A1" in haunches around

401a(i)
PVC pipes
CM
DUCT 6 20 0.5 0.3 18.00 Area

Total 18
Add 10% 2
Net Total 20
Say 20
601a Pre-cast Kerb (Non-Mountable) I/c Painting M
Curbstone for Walkway Both Side 2 400 800.00
MBS Portion Bridge 2 500 1,000.00
Miscellaneous islands 1 500 500.00
Total 2,300
Add 10% 230
Net Total 2,530
Say 2,530
601b Pre cast Edge Kerb M
Curbstone for Walkway Both Side 2 400 800.00
Miscellaneous islands 1 500 500.00
Total 1,300
Add 10% 130
Net Total 1,430
Say 1,430
Traffic Signs, Triangular sides 1200 mm with

607a Each 5.00
Post
607b Traffic Signs, Circular dia 1200 mm with Post Each 5.00
607ci Traffic Signs, with single post assembly Sq.-m 25.00
607cii Traffic Signs, with double post assembly Sq.-m 25.00
Manufacture & Installation of Gantry Sign

607d Each 2.00
Type-I
Manufacture & Installation of Gantry Sign
607f Each 2.00
Type-IV
Pavement marking in Thermoplastic paint
608a M
for lines of 15cm wide
Yellow Line
From Nazi Chowk & Toll Plaza Ramps 2 100 200.00
Bridge Portion 2 505 1,010.00
Existing Bridge 2 505 1,010.00
MBS Portion 2 400 800.00
Existing Road 4 500 2,000.00
Ring Road 2 100 200.00
White Line
From Nazi Chowk & Toll Plaza Ramps 0.66 100 66.00
Bridge Portion 1.32 505 666.60
Existing Bridge 2.64 505 1,333.20
MBS Portion 0.66 400 264.00
Existing Road 2.64 500 1,320.00
Ring Road 2.67 100 266.67
(Bill No.6)
Calculation Backup
Length Width Depth
m m m
Total 9,136
Add 10% 914
Net Total 10,050
Say 10,060
Pavement marking with Thermoplastic

608b paint for Arrows, stops, pedestrian SM
crossing, hatch area etc. as specified
Zebra crossing, stop lines, etc. Token 100 100.00
Total 100
Add 10% 10
Net Total 110
Say 110
Reflectorized pavement Studs

609c No
(Single Side)
No of studs @ 10 m c/c 12 161 1,926.00
No of studs @ 10 m c/c 4 51 202.00
No of studs @ 10 m c/c 4 10 40.00
Total 2,168
Add 10% 217
Net Total 2,385
Say 2,390
SP-619 Providing and Fixing of BRTS Fencing Lm
Length along main Carriage way 2 400 800.00
Total 800
Add 10% 80
Net Total 880
Say 880
SP 614(i) Paving Tiles on Drain Slab SM
MBS Bridge 2 500 1 1,200.00
New Bridge 1 500 2 1,000.00
Total 2,200
Add 10% 220
Net Total 2,420
Say 2,420
SP 614(ii) Paving Tiles on Compacted Soil SM
Walkway Both Side 2 400 2 1,600.00
Total 1,600
Add 10% 160
(Bill No.6)
Calculation Backup
Length Width Depth
m m m
Net Total 1,760
Say 1,760
SP 617(i) Dismantling and removal of walkways M
Old Walkway Both Side 2 400 2 1,600.00
Total 1,600
Add 10% 160
Net Total 1,760
Say 1,760
Dismantling ,removal and stockpiling of

SP 617(ii) M
Kerb stones of walkways
Side Walkway 2 400 800.00
Total 800
Add 10% 80
Net Total 880
Say 880
Dismantling ,Removal and Stockpiling of

SP 617(iii) SM
Paving tiles of walkways
Side Walkway 2 200 2 800.00
Total 800
Add 10% 80
Net Total 880
Say 880
Reuse of Kerb stone after removal i/c

SP 618(i) M
painting
Total 100.00
SP 618(ii) Reuse of paving tiles after removal SM Total 100.00
Dismantling of Existing Railing L.M
2 400 800.00
1 500 500.00
Total 1,300
Add 10% 130
Net Total 1,430
Say 1,430
(Bill No.6)
ENGINEER'S ESTIMATE
SUMMARY
Amount
Bill No. Description
(Rs.)
1 Earthwork and Allied Activities 23,592,628
2 Subbase and Base 104,767,907
3 Surface Courses & Pavement 40,967,548
4.1 Structures (Ravi Bridge) 795,824,215
4.1a Structures (Widening of Existing Bridge at Niazi Interchange) 152,749,978
4.2 Structures (Drain/ NJB ) 31,367,208
5 Drainage & Erosion Works 14,331,445
6 Ancillary Works 29,576,658
7 General Items 10,700,000
8 Electrical Works 21,652,619
Sub Total Cost = 1,225,530,204

Add 4.16% Premium for Mega Project on Sub Total Cost
- 50,536,936
Excluding Bill No. 7
Total Construction Cost = 1,276,067,140
- Traffic Maintenance, Temporary Diversion, Safety Works (etc.) 1,000,000
- Shifting of Utilities (P.S) 5,000,000
- Landscaping and Horticulture work @ 1% of Total Cost 12,760,671
- Contingencies @ 3% of Total Cost 37,961,014
- Consultancy Charges for Design Services @ 1.84% of Total Cost 23,282,755

Consultancy Charges for Construction Supervision @ 2% of Total on Man
- 25,307,343
Month basis
Land Acquisition and Structure Compensation 2.67 Kanal @ 11.4 Million /
- 40,004,000
Kanal (P.S)
Prevision on account of compensation of Toll Collection during traffic
- 20,000,000
diversion Period
Total Project Cost = 1,441,382,924
Rs. In Million 1441.383

ENGINEER'S ESTIMATE
Bill No. 1 Earthwork and Allied Activities
Rate Amount
Item No Item Description Unit Quantity
(Rs) (Rs)
101 Clearing & Grubbing SM 6,080.00 0.00 -
104 Compaction of Natural Ground SM 6,080.00 10.55 64,144
Excavate Unsuitable/Surplus Common Material and

106a CM 68,070.00 216.39 14,729,667
removal upto 3 Km Lead.
107di Granular Backfill with Sand CM 2,750.00 487.30 1,340,075
Formation of embankment from Borrow Excavation in

108c CM 21,780.00 330.78 7,204,388
Common Material
109a Subgrade Preparation in Earth Cut SM 4,810.00 52.88 254,353
Total of Bill No. 1 23,592,628

ENGINEER'S ESTIMATE
Bill No. 2 Subbase and Base
Rate Amount
(Rs) (Rs)
201 Granular Subbase CM 2,197.00 3,005.84 6,603,830
Reuse of broken pavement material from existing road as

201a CM 2,619.00 883.45 2,313,756
Sub base
203a Asphaltic Base Course Plant Mix (Class B) CM 4,680.00 12,617.97 59,052,100
Water Bound Macadam Base with Coarse Aggregate Class

206 CM 8,220.00 3,867.17 31,788,137
B
207a Deep Patching ( 0 - 15 cm ) SM 100.00 64.47 6,447
207b Deep Patching (15 - 30 cm ) SM 100.00 43.06 4,306
209a Breaking of Existing Road Pavement Structure CM 6,410.00 547.75 3,511,078
209b Scarification of Existing Road Pavement SM 100.00 26.05 2,605
Disposal of Existing Unusable Road Pavement Structure

209c CM 3,201.00 124.07 397,148
(Asphalt)
- Cold Milling SM 13,340.00 75.00 1,000,500
- Cutting of Asphalt with Saw LM 880.00 100.00 88,000

ENGINEER'S ESTIMATE
Bill No. 3 Surface Courses & Pavement
Rate Amount
(Rs) (Rs)
302 Bituminous Prime Coat SM 30,690.00 71.90 2,206,611
303 Bituminous Tack Coat SM 72,060.00 46.55 3,354,393
305 Asphaltic Wearing Course Plant Mix (Class A) CM 2,650.00 13,360.96 35,406,544

ENGINEER'S ESTIMATE
Bill No.4.1 Structure (Ravi Bridge)
Rate Amount
(Rs) (Rs)
401 b (ii) Concrete Class A2 (4000 psi) Transom and Wing Wall CM 656.00 15,447.20 10,133,363
401 b (ii) Concrete Class A2(4000 psi) Diaphragms and Deck slab CM 2,739.00 15,447.20 42,309,881
401 a(i) Concrete Class A1 (3000 psi) Approach Slab CM 50.00 10,935.07 546,754
401 b(ii) Concrete Class A2( 4000 psi) Piers CM 690.00 15,447.20 10,658,568
401 a(i) Concrete Class A1(3000psi) N.J.Barrier CM 247.00 10,935.07 2,700,962
401 b(ii) Concrete Class A2 (4000 psi) Abutment Girder Seat CM 151.00 15,447.20 2,332,527
401 b(ii) Concrete Bearing Pads, Concrete Class A2 CM 11.00 12,183.99 134,024
Concrete Class D1 (5000 psi) Prestressed 'I' Shaped

401d CM 3,874.00 16,025.39 62,082,361
girder
Prestressing Steel (Pre-cast prestressed girder) grade 270

405 a CM 310.00 322,911.00 100,102,410
ksi
405 b Launching of Precast- Prestressed Girders CM 4,650.00 1,561.30 7,260,045
401 f Lean Concrete CM 19.00 7,703.65 146,369

Reinforcement as per AASHTO M-31 Grade-60 for Pile
404 b Ton 1,541.00 120,887.18 186,287,145
Cages.
Reinforcement as per AASHTO M-31 Grade-60 other than
- Ton 1,309.00 104,350.00 136,594,150
pile cages.
Elastomeric Bearing Pads of Specified Size and Requisite Centimeter
406c 4,384,800.00 7.00 30,693,600
standard (European Equivalent) Cube
406 d Free/ Fixed End Steel Support KG 5,040.00 261.00 1,315,440
Construction of Cast inplace Concrete Piles 1500 mm dia

407 k Including Concrete Class A3 (4000 psi) Excluding Steel LM 4,355.00 37,825.57 164,730,343
Reinforcement
407 m Pile Load Test (upto 2.5 times the design load) Each 1.00 780,000 780,000
407 n Pile Proof Load Test (upto 1.5 times the design load) Each 2.00 540,000 1,080,000
407 p MS Steel Linner for Piles 1500mm dia 10mm thick LM 347.00 48,398 16,794,106
SP 416 Providing and fixing CI Pipes100mm dia LM 1,972.00 1,131.31 2,230,943
SP 418 a Galvanized Iron Drain pipe, 100mm dia LM 138.00 2,468.45 340,646
SP 419b Provide and Fixing Steel Hand Railng LM 493.00 4,749.65 2,341,577
Steel Expension Joint Small Movement (Euporean

SP-423 L.M 255.00 55,800.00 14,229,000
Equivalent) Movement upto 25mm
TOTAL OF BILL No. 4.1 795,824,215

ENGINEER'S ESTIMATE
Bill No.4.1a Structure (Widening of Existing Bridge at Niazi Interchange)
Rate Amount
(Rs) (Rs)
Excavate Unsuitable/Surplus Common Material and
106 a CM 4,200.00 216.39 908,838
removal upto 3 Km Lead.
107 a Structural excavation in common material CM 7,000.00 216.50 1,515,500
107 e Common backfill CM 500.00 103.70 51,850
107di Granular Backfill with Sand CM 7,700.00 487.30 3,752,210
401 b(ii) Deck Slab and Diaphragms, Concrete Class A2 CM 420.00 15,447.20 6,487,824
401 a(i) Approach Slab, Concrete Class A1 CM 90.00 10,935.07 984,156
401 a(ii) Transom Pier Cap, Concrete Class A1 CM 110.00 14,198.64 1,561,850
401 a(ii) Piers, Concrete Class A1 CM 37.00 14,198.64 525,350
401 a(ii) N.J.Barrier, Concrete Class A1 CM 62.00 14,198.64 880,316
401 a(ii) Girder Seat on Abutment, Concrete Class A1 CM 415.00 14,198.64 5,892,436
401 a(ii) Concrete Pads, Concrete Class A1 CM 2.05 14,198.64 29,107
401 a(ii) Pile Cap, Concrete Class A1 CM 184.00 14,198.64 2,612,550
401d Prestressed Girders, Concrete Class D1 CM 556.00 16,025.39 8,910,117
401 f Lean Concrete CM 53.00 7,703.65 408,293

Reinforcement as per AASHTO M-31 Grade-60 for Pile
404 b TON 99.00 120,887.18 11,967,831
Cages.
Reinforcement as per AASHTO M-31 Grade-60 other than
- TON 321.00 104,350.00 33,496,350
pile cages.
Prestressing Steel (Pre-cast prestressed girder) grade 270
405 a TON 27.00 322,911.00 8,718,597
ksi
405 b Launching of Prestressed Girders (32.68 m length) CM 351.00 1,561.30 548,016
- Launching of Prestressed Girders (21.25 m length) CM 205.00 891.00 182,655
Steel Expension Joint Small Movement (Euporean

SP-423 L.M 99.00 55,800.00 5,524,200
Equivalent) Movement upto 25mm
Elastomeric Bearing Pads of Specified Size and Requisite Centimeter
406c 406,000.00 7.00 2,842,000
standard (European Equivalent) Cube
406 d Free End Steel Support KG 1,710.00 261.00 446,310
406 e Fixed End Steel Support KG 1,470.00 261.00 383,670

Cast In place Concrete Piles 1000 mm dia.in Normal soil,
407 a LM 600.00 19,857.07 11,914,241
Concrete Class A3
407 b Pile Load Test (up to 2.5 times the design load) Each 1.00 408,000.00 408,000
407 c Proof Load Test (up to 1.5 times the design load) Each 1.00 336,000.00 336,000
SP 416 Providing and fixing CI Pipes100mm dia LM 100.00 1,131.31 113,131
SP-616a 100 mm dia class "B" PVC Pipe LM 132.00 379.60 50,107
SP 418 a Galvanized Iron Drain pipe, 100mm dia LM 9.15 2,468.45 22,577
ENGINEER'S ESTIMATE
Bill No.4.1a Structure (Widening of Existing Bridge at Niazi Interchange)
Rate Amount
(Rs) (Rs)
Formation of Embankment with Specified material for

Reinforced earth works completed as per particular
SP 417 a CM 6,130.00 1,588.22 9,735,789
specifications complying only to section 417.4.9.1.
(Synthetic or Dunois-Coated Metallic Systems).
509 a Grouted Riprap Class A CM 500.00 4,578.90 2,289,450
Coarse Aggregate under Beam Seat over Reinforced Earth

202 CM 370.00 3,372.53 1,247,836
Abutment as per specifications.
Screed over Reinforced Earth Abutment, Concrete Class
401 h SM 52.00 10,935.07 568,624
A1
Concrete Leveling Pad of Reinforced Earth Abutment &
401 a(i) CM 19.00 10,935.07 207,766
Wall, Concrete Class A1.
Construction of Reinforced Earth concrete abutment using

panels with Concrete Class D1 & Grade 60 Steel
SP 417 b Reinforcement including supply & installation of the
Reinforced Earth materials like Moulds and Liners (on
loan), Soil Reinforcement Strip, Strip to Pa
A Abutment Wall (Bridge Load-Bearing) Height 0-5 SM 106.00 23,575.00 2,498,950
B Abutment Wall (Bridge Load-Bearing) Height 5-7 SM 569.00 24,725.00 14,068,525
C Abutment Wall (Bridge Load-Bearing) Height 7-11 SM 380.00 26,450.00 10,051,000
SP 419b Provide and Fixing Steel Hand Railng LM 128.00 4,749.65 607,955
TOTAL OF BILL No. 4.1a 152,749,978

ENGINEER'S ESTIMATE
Bill No.4.2 Structure (Drain / NJB)
Rate Amount
(Rs) (Rs)
107a Structural Excavation in Common Material CM 690.00 216.50 149,385
107di Granular Backfill with sand CM 70.00 487.30 34,111
401b(i) Concrete Class A-2(on Ground) CM 270.00 12,183.99 3,289,677
401b(ii) Concrete Class A2(Elevated) CM 980.00 15,447.20 15,138,256
401b(i) Concrete Class A2 for NJB With Slipform Paver CM 410.00 12,183.99 4,995,436
401f Lean Concrete CM 150.00 7,703.65 1,155,548
404b Reinforcement As per AASHTO M-31 Grade -60 Ton 40.80 104,350.00 4,257,480
Expansion Joint Including Sealant/Filler other than Bridge

406a L.M 60.00 199.89 11,993
joints
410a Brick Masnory CM 170.00 7,196.95 1,223,482
413c Galvanised Mild Steel Grating S.M 80.00 13,898.00 1,111,840
Total of Bill No. 4.2 31,367,208

ENGINEER'S ESTIMATE
Bill No 5 Drainage & Erosion Works
Rate Amount
(Rs) (Rs)
510a Dismantling and disposal of RCC Structure CM 2,100.00 3,692.50 7,754,250
510b Dismantling and disposal of PCC Structure CM 110.00 2,256.50 248,215
510c Dismantling and disposal of Brick Masonry CM 540.00 871.85 470,799
509a Rip Rap Class "A" CM 1,160.00 2,444.92 2,836,107
509d Grouted Riprap Class "A" CM 660.00 4,578.90 3,022,074

ENGINEER'S ESTIMATE
Bill No.6 Ancillary Works
Rate Amount
(Rs) (Rs)
401a(i) Concrete Class "A1" in haunches around PVC pipes CM 20.00 10,935.07 218,701
601a Pre-Cast Curb (Non-Mountable) LM 2,530.00 1,134.25 2,869,653
601b Pre-Cast Concrete Edge Curb LM 1,430.00 581.26 831,202
607a Traffic Signs, Triangular sides 900 mm with Post Each 5.00 10,830.74 54,154
607b Traffic Signs, Circular dia 900 mm with Post Each 5.00 13,361.33 66,807
607c(i) Traffic Signs, with single post assembly SM 25.00 16,995.67 424,892
607c(ii) Traffic Signs, with double post assembly SM 25.00 20,552.73 513,818
Pavement marking in Thermoplastic paint for lines of 15cm

608a M 10,060.00 105.26 1,058,916
wide
Pavement marking with Thermoplastic paint for Arrows,

608b SM 110.00 701.73 77,190
stops, pedestrian crossing, hatch area etc. as specified
609c Reflectorized pavement Studs (raised Profile Type - Single) Each 2,390.00 395.94 946,297
SP-619 Providing and Fixing of MBS Fencing L.M 880.00 14,641.89 12,884,863
607d Manufacture & Installation of Gantry Sign Type-I Each 2.00 1,531,948 3,063,896
607f Manufacture & Installation of Gantry Sign Type-IV Each 2.00 561,549 1,123,098
SP-614(i) Paving Tiles on Drain slabs SM 2,420.00 980.11 2,371,867
SP-614(ii) Paving Tiles on Compacted Soil SM 1,760.00 1,192.22 2,098,314
SP 617(i) Dismantling and removal of walkways M 1,760.00 132.84 233,798
Dismantling ,removal and stockpiling of kerb stones of

SP 617(ii) M 880.00 64.47 56,734
walkways
Dismantling ,removal and stockpiling of paving tiles of
SP 617(iii) SM 880.00 65.08 57,270
walkways
SP 618(i) Reuse of Kerb stone after removal i/c painting M 100.00 404.26 40,426
SP 618(ii) Reuse of Paving Ttiles after removal SM 100.00 127.63 12,763
- Removal of Existing Steel Railing L.M 1,430.00 400.00 572,000

ENGINEER'S ESTIMATE
Bill No. 7 General Items
Rate Amount
(Rs) (Rs)
701a Provide Survey and Allied Instruments PS - - 750,000
701b Maintain Survey Instruments (including Helpers) Month 10 60,000 600,000
702a Provide Engineer's & Client's Office & at Site PS - - 450,000
702b Furnish & Equip Engineer's & Client's Office PS - - 300,000
702c Operational Cost of Engineer's & Client's Offices Month 10 175,000 1,750,000
703a Provide Material Testing Laboratory PS - - 600,000
703b Operational Cost of Project Laboratory (including Helpers) Month 10 125,000 1,250,000
SP-708 Running and maintence of Vehicles (4 Nos) Month 10 320,000 3,200,000
SP- Office Facilities for Police and Service Department PS - - 1,800,000
Total of Bill No 7 10,700,000

ENGINEER'S ESTIMATE
Bill No.8 Electrical Works
Rate Amount
(Rs) (Rs)
Supply, installation, testing and commissioning of the
following items of work, including all material, labour, tools
and accessories etc. required for proper completion of each
item as per specification, drawings and/or as directed by
the Engineer.
801(a) 10 m high single arm conical octagonal (hot dip) galvanized Each 99 65,100 6,444,900
steel pole with extension arm luminaire arrangement, base
plate, J-rag bolts and earthing etc. as shown on drawing.
801(b) Road Lighting Pole Foundation Each 99 13,421 1,328,679
802 Road Lighting LED Luminaries 120W make Philips, GE or No. 99 50,975 5,046,525
equivalent suitable for M-2 & M-3 roads of wattage suitable
for the project requirements, fully IP 66 with corrosion
resistant die cast aluminum housing, silicon gas kit,
thermally hardened glass complete with LED drivers, surge
protection and all accessories/ components required for the
proper operation of the system. The luminaries shall be fully
flexible for future upgrades and easy replacements for
maintenance purposes. Contractor to submit lighting design
calculation to determine the adequacy of the wattage and
should adjust the number of LEDs/wattage as per project
lighting requirements.
803(a) PVC pipe/conduit Class-D 100 mm dia with accessories Rm 300 1,158.00 347,400
suitable for laying multi-core cables on road crossings.
803(b) PVC pipe/conduit Class-B 100 mm dia with accessories Rm 3,200 732.00 2,342,400
suitable for laying multi-core cables in new Jersey barriers.
804(a) 4-core 16 mm2 PVC insulated and PVC overall sheathed Rm 3,600 887.95 3,196,620
600/1000 Volt grade unarmoured copper cable (Newage,
Pioneer, Fast or Pakistan Cables) laid direct in ground or
pulled in PVC pipe already laid.
804(b) Single core 16 mm2 PVC insulated 450/750 Volt grade Rm 3,600 254.35 915,660
unarmoured copper cable (Newage, Pioneer, Fast or
Pakistan Cables) laid direct in ground or pulled in PVC pipe
already laid as CPC.
804© 4 Core 25mm2 Cu. PVC/PVC 600/1000V Unarmored Cable Rm 100 1,653.15 165,315
(Imported copper shall be used. Verified documentary
evidence for source of copper & PVC shall be furnished
prior to manufacturing)
ENGINEER'S ESTIMATE
Rate Amount
(Rs) (Rs)
804(d) 3-core 2.5 mm2 PVC insulated and PVC overall sheathed Rm 3,897 166.80 649,960
450/750 Volt grade copper cable (stranded conductor)
prior to manufacturing) from junction box to the fitting
through the hollow of pole.
805 Road lighting control panel with angle iron frame claded 14 Job 2 260,000 520,000
SWG, sheet steel enclosure having high quality powder
coated paint, color RAL 7032. The LCP shall be complete
with incoming and outgoing MCCBs, Cu busbars, magnetic
contactors, photo-electric switches, meters, indication
lights, construction with IP 54 protection class, door, locking
arrangement etc. and all other accessories as required for
quality work
807(a) 25 mm2 PVC insulated copper earth wires including all Rm 40 457 18,280
fixing accessories as required for earthing of lighting control
panels.
807(b) Earth point comprising of 10 ft. 5/8" dia. (16 mm dia) copper Each 4 6,720 26,880
coated M.S. rods driven in ground near each lighting
control panel. The earthing rods shall be completed with
fixing clamps etc.
807 Supply of 25 kVA, 11/0.415 kV pole mounted transformer, Job 2 325,000 650,000
As per earthing arrangement and all accessories, Installation and
WAPDA Connection Charges with energy meter as per WAPDA
Specs. standards and practice.
Note:
The cost of security deposit and obtaining of 11 kV electrical connection with
installation material from WAPDA shall be finalized as per site requirement and
the cost for the same is not included in the above.
CONSTRUCTION OF NEW BRIDGE ALONG EXISTING RAVI BRIDGE (PHASE-II)
ENGINEER'S ESTIMATE
SUMMARY
Amount
Bill No Description
(Rs.)
1 Earthwork and Allied Activities 30,693,835
2 Subbase and Base 91,418,517
3 Surface Courses & Pavement 40,353,730
4.1 Structures (Ravi Bridge) 695,182,305
4.1a Structures (Widening of Existing Bridge at Niazi Interchange) 143,607,194
4.2 Structures (Drain/ NJB ) 30,390,821
5 Drainage & Erosion Works 8,690,235
6 Ancillary Works 30,252,042
7 General Items 10,700,000
8 Electrical Works 22,441,444
Sub Total Cost = 1,103,730,125
Add 4.16% Premium for Mega Project on Sub Total Cost

- 45,470,053
Excluding Bill No. 7
Total Construction Cost = 1,149,200,178
- Traffic Maintenance, Temporary Diversion, Safety Works (etc.) 1,000,000
- Shifting of Utilities (P.S) 5,000,000
- Landscaping and Horticulture work @ 1% of Total Cost 11,492,002
- Contingencies @ 3% of Total Cost 34,155,005
- Consultancy Charges for Design Services @ 1.84% of Total Cost 20,948,403
Consultancy Charges for Construction Supervision @ 2% of Total on Man

- 22,770,004
Month basis
Land Acquisition and Structure Compensation 2.67 Kanal @ 10 Million /

- 26,700,000
Kanal (P.S)
Total Project Cost = 1,271,265,592

ENGINEER'S ESTIMATE
Rate Amount
(Rs) (Rs)
Supply, installation, testing and commissioning of the
following items of work, including all material, labour, tools
and accessories etc. required for proper completion of each
item as per specification, drawings and/or as directed by
the Engineer.
801(a) 10 m high single arm conical octagonal (hot dip) galvanized Each 99 65,100 6,444,900
steel pole with extension arm luminaire arrangement, base
plate, J-rag bolts and earthing etc. as shown on drawing.
801(b) Road Lighting Pole Foundation Each 99 13,421 1,328,679
802 Road Lighting LED Luminaries 120W make Philips, GE or No. 99 50,975 5,046,525
equivalent suitable for M-2 & M-3 roads of wattage suitable
for the project requirements, fully IP 66 with corrosion
resistant die cast aluminum housing, silicon gas kit,
thermally hardened glass complete with LED drivers, surge
protection and all accessories/ components required for the
proper operation of the system. The luminaries shall be fully
flexible for future upgrades and easy replacements for
maintenance purposes. Contractor to submit lighting design
calculation to determine the adequacy of the wattage and
should adjust the number of LEDs/wattage as per project
lighting requirements.
803(a) PVC pipe/conduit Class-D 100 mm dia with accessories Rm 300 1,158 347,400
suitable for laying multi-core cables on road crossings.
803(b) PVC pipe/conduit Class-B 100 mm dia with accessories Rm 3,200 732 2,342,400
suitable for laying multi-core cables in new Jersey barriers.
804(a) 4-core 16 mm2 PVC insulated and PVC overall sheathed Rm 3,600 1,164 4,190,400
600/1000 Volt grade unarmoured copper cable (Newage,
Pioneer, Fast or Pakistan Cables) laid direct in ground or
pulled in PVC pipe already laid.
804(b) Single core 16 mm2 PVC insulated 450/750 Volt grade Rm 3,600 293 1,054,800
unarmoured copper cable (Newage, Pioneer, Fast or
Pakistan Cables) laid direct in ground or pulled in PVC pipe
already laid as CPC.
804© 4 Core 25mm2 Cu. PVC/PVC 600/1000V Unarmored Cable Rm 100 1,920 192,000
prior to manufacturing)
ENGINEER'S ESTIMATE
Rate Amount
(Rs) (Rs)
804(d) 3-core 2.5 mm2 PVC insulated and PVC overall sheathed No. 99 2,820 279,180
450/750 Volt grade copper cable (stranded conductor)
prior to manufacturing) from junction box to the fitting
through the hollow of pole.
805 Road lighting control panel with angle iron frame claded 14 Job 2 260,000 520,000
SWG, sheet steel enclosure having high quality powder
coated paint, color RAL 7032. The LCP shall be complete
with incoming and outgoing MCCBs, Cu busbars, magnetic
contactors, photo-electric switches, meters, indication
lights, construction with IP 54 protection class, door, locking
arrangement etc. and all other accessories as required for
quality work
807(a) 25 mm2 PVC insulated copper earth wires including all Rm 40 457 18,280
fixing accessories as required for earthing of lighting control
panels.
807(b) Earth point comprising of 10 ft. 5/8" dia. (16 mm dia) copper Each 4 6,720 26,880
coated M.S. rods driven in ground near each lighting
control panel. The earthing rods shall be completed with
fixing clamps etc.
807 Supply of 25 kVA, 11/0.415 kV pole mounted transformer, Job 2 325,000 650,000
As per earthing arrangement and all accessories, Installation and
WAPDA Connection Charges with energy meter as per WAPDA
Specs. standards and practice.
Note:
The cost of security deposit and obtaining of 11 kV electrical connection with
installation material from WAPDA shall be finalized as per site requirement and
the cost for the same is not included in the above.

20% PC-I Construction of Additional Bridge Over River Ravi 08.05.2017

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

20% PC-I Construction of Additional Bridge Over River Ravi 08.05.2017

Caricato da

Copyright:

Formati disponibili

ANALYSIS OF RATE FOR GRANULAR BACKFILL

UNIT = 100 Cft.

1 Sub base course in 50 % proportion

8510.31 x 0.50 = 4255.16 = Rs. 4255.16

2 Supplying and mixing sand of river or pit ( 50 % ) = Rs. 1379.68

Total = Rs. 5634.83

Rate Per CM 5634.83 x 35.32 = 1990.22

(MRS 1st Bi-Annual 2017)

1 Pre casted Tuff pavers 80 mm thick

@ 77.00 P.Sft. = Rs.7,700

2 S/F Sand under paving tiles

1 x 10 x 10 x 0.08 = 8.33 Cft.

@ 1260.00 P% Cft. = Rs.105.00

4 Compactor working for paving tiles.

5 Labour for laying paving blocks.

@ Rs.15.00 P.Sft. = Rs.1,500.00

Add 20% Contractor profit on item No.1. (+) Rs.1,540.00

Rate per Sft Rs.11,075.00 / 100 = Rs.110.75

Rate per SM Rs.110.75 x 10.765 = Rs.1,192.22

(MRS 1st Bi-Annual 2017)

@ 58.00 P.Sft. = Rs.5,800

2 S/F Sand under paving tiles / floor.

1 x 10 x 10 x 0.21 = 21.00 Cft.

@ 1260.00 P% Cft. = Rs.264.60

3 Compactor working for paving tiles.

@ Rs.230.00 P.Job. = Rs.230.00

4 Labour for laying paving blocks.

@ Rs.15.00 P.Sft. = Rs.1,500.00

Add 10% Sundries charges on item No.6. (+) Rs.150.00

Rate per Sft Rs.9,104.60 / 100 = Rs.91.05

Rate per SM Rs.91.05 x 10.765 = Rs.980.11

(MRS 1st Bi-Annual 2017)

1 Cement concrete 1:4:8 plain i/c placing , levelling ,etc complete.

1 x 10 x 1 x 0.25 = 2.50 Cft.

@ Rs.19,978.25 P% Cft. = Rs.499.46

@ Rs.108.00 Each = Rs.1,080.00

3 Cement Concrete Plain including placing, compacting , finishing and

@ Rs.24,411.24 P.%Cft = Rs.256.32

4 Labour charges for fixing , positioning & aligning of Kerb stones

One Mason can fix 100 Kerb stones in a day

@ Rs.2,963.65 P% Nos. = Rs.296.37

Rate per Rft. = Rs.2,194.64 / 10 = 219.46 P.Rft.

Rate per Meter 219.46 x 3.281 = 720.06 P.Mtr.

(MRS 1st Bi-Annual 2017)

P/F M.S Steel Liner 10 mm thick i/c cutting, bending, welding

3.28 x 15.70 x 0.033 = 1.70 Cft

weight @ 490 lbs/Cft.

Qty for 3 meter liner.

1 Fabrication of heavy steel work, with angle, tees, flat iron

1 x 1135.49 = 1135.49 Kg.

2 Carriage / transportation of liner from workshop to site of

3 Loading & unloading charges with crane 20 ton.

(MRS 1st Bi-Annual 2017) Page5

1 x 1135.49 = 1135.49 Kg.

Rate Per Kg.

Rate Per Meter

(MRS 1st Bi-Annual 2017) Page6

0 mm thick i/c cutting, bending, welding

(MRS 1st Bi-Annual 2017) Page7

(MRS 1st Bi-Annual 2017) Page8

Detail Unit Rate (British System) per Rft

Qty Rate Per Unit

MATERIAL Analysis for 100 Rft

1 Mason 8.00 Nos. 625.00 per day