RATE ANALYSIS

Special Maintenance Work of Balkasar Mianwali Road Road (N-135) From 00+000 to 32+000
Contract No. SM-130-2020-21-01

PERCENTAGE BELOW T.S. ESTIMATE 33.49 %

SR. # DESCRIPTION UNIT QTY NHA ESTIMATE FIRM ESTIMATE

RATE (Rs.) AMOUNT (Rs.) RATE (Rs.) AMOUNT (Rs.)
1 Breaking of Existing Road Pavement Structure CM 2001.21 610.05 1,220,838 350.00 700,424
2 Water Bound Macadam Base With Coarse Agg: Class-B CM 1715.33 2107.49 3,615,041 2100.00 3,602,193
3 Triple Surface Treatment SM 59732.65 558.44 33,357,101 325.00 19,413,111
4 Metal Beam Guard Rail LM 350.00 4150.34 1,452,619 3700.00 1,295,000
5 Metal Beam Guard Rail End Piece EACH 14.00 5467.68 76,548 3500.00 49,000
6 Metal Beam Post Guard Rail EACH 99.00 4986.35 493,649 6500.00 643,500
7 Concrete Beam Guard Rail Including Steel CM 0.60 24495.02 14,697 25000.00 15,000
8 Concrete Post for Guard Rail Including Steel CM 0.68 22703.42 15,438 23000.00 15,640
9 Traffic Road Sign Cat-3C SM 20.20 24586.97 496,657 22000.00 444,400
10 P/F Expansion Joint Complete in All Respect LM 124.50 34000.00 4,233,000 30000.00 3,735,000
TOTAL 44,975,587 29,913,268
 RATE ANALYSIS
Special Maintenance Work of Balkasar Mianwali Road Road (N-135) From 32+000 to 47+000
Contract No. SM-130-2020-21-02

PERCENTAGE BELOW T.S. ESTIMATE 36.23 %

SR. # DESCRIPTION UNIT QTY NHA ESTIMATE FIRM ESTIMATE

RATE (Rs.) AMOUNT (Rs.) RATE (Rs.) AMOUNT (Rs.)
1 Breaking of Existing Road Pavement Structure CM 1894.03 610.05 1,155,453 350.00 662,911
2 Water Bound Macadam Base With Coarse Agg: Class-B CM 1623.45 2107.49 3,421,405 2100.00 3,409,245
3 Triple Surface Treatment SM 70306.10 558.44 39,261,738 325.00 22,849,483
4 Metal Beam Guard Rail LM 240.00 4150.34 996,082 3700.00 888,000
5 Metal Beam Guard Rail End Piece EACH 8.00 5467.68 43,741 3500.00 28,000
6 Metal Beam Post Guard Rail EACH 20.00 4986.35 99,727 6500.00 130,000
7 Traffic Road Sign Cat-3C SM 14.80 24586.97 363,887 22000.00 325,600
8 P/F Expansion Joint Complete in All Respect LM 74.70 34000.00 2,539,800 30000.00 2,241,000
TOTAL 47,881,833 30,534,238
 RATE ANALYSIS
Special Maintenance Work of Balkasar Mianwali Road Road (N-135) From 70+000 to 105+000
Contract No. SM-130-2020-21-04

PERCENTAGE BELOW T.S. ESTIMATE 35.75 %

SR. # DESCRIPTION UNIT QTY NHA ESTIMATE FIRM ESTIMATE

RATE (Rs.) AMOUNT (Rs.) RATE (Rs.) AMOUNT (Rs.)
1 Breaking of Existing Road Pavement Structure CM 1947.23 608.52 1,184,928 350.00 681,531
2 Water Bound Macadam Base With Coarse Agg: Class-B CM 1669.05 1781.46 2,973,346 1500.00 2,503,575
3 Triple Surface Treatment SM 57842.11 550.78 31,858,277 325.00 18,798,686
4 Metal Beam Guard Rail LM 360.00 4150.34 1,494,122 3700.00 1,332,000
5 Metal Beam Guard Rail End Piece EACH 12.00 5467.68 65,612 3500.00 42,000
6 Metal Beam Post Guard Rail EACH 81.00 4986.35 403,894 6500.00 526,500
7 Concrete Beam Guard Rail Including Steel CM 0.90 24495.02 22,046 25000.00 22,500
8 Concrete Post for Guard Rail Including Steel CM 1.65 22703.42 37,461 23000.00 37,950
9 Traffic Road Sign Cat-3C SM 25.00 24491.96 612,299 22000.00 550,000
10 P/F Expansion Joint Complete in All Respect LM 41.50 34000.00 1,411,000 30000.00 1,245,000
TOTAL 40,062,986 25,739,741