RATE ANALYSIS

Repair/ Maintenance of Service Road, Cleaning of Side Road, R/M of Damaged Top Slabs of Side Drain and Extention of Side Drain and
Extention of Side Drain at KM 1281+000 to 1291+000 (NBC) & 1283+500 to 1291+000 on N-5 (Muridkey City)
Contract No. SM-PN-19-20-05-01

PERCENTAGE BELOW T.S. ESTIMATE 0.00 %

SR. # DESCRIPTION UNIT QTY NHA ESTIMATE FIRM ESTIMATE

RATE (Rs.) AMOUNT (Rs.) RATE (Rs.) AMOUNT (Rs.)
1 Excavate Unsuitable Common Material (On Service Road) CM 13343.750 362.45 4,836,442.19 362.45 4,836,442
2 Structural Excavation in common material CM 1282.500 362.13 464,431.73 362.13 464,432
Cleaning of drain upto bed including disposal Jof garbage
3 from outside of ROW etc Complete in all respect as per CM 17500.000 400.00 7,000,000.00 400.00 7,000,000
direction of Engineer Incharge
4 Concrete Class-A1 (on ground) CM 814.500 11102.40 9,042,904.80 11102.40 9,042,905
5 Lean Concrete CM 60.000 6224.43 373,465.80 6224.43 373,466
6 Reinforcement as per AASHTO M. 31 Grade 60 CM 43.310 110174.49 4,771,657.16 110174.49 4,771,657
7 Concrete Class B SM 300.000 8013.22 2,403,966.00 8013.22 2,403,966
8 R.C.C Pipe culvert AASHTO M 170 Class II Dia 660mm CM 500.000 4124.99 2,062,495.00 4124.99 2,062,495

9 Precast Curb In Concrete Class A-1 Of Size 450x150 mm Incl. TON 100.000 1108.56 110,856.00 1108.56 110,856
Bedding & Haunching
10 Concrete Cutter (For cutting of existing top slab of side Drain) HOURS 2560.000 419.08 1,072,844.80 419.08 1,072,845
11 Brick Work CM 55.300 7053.23 390,043.62 7053.23 390,044
12 Providing & Fixing of Gully Gratings for Drainage MTR 1050.000 1850.00 1,942,500.00 1850.00 1,942,500
TOTAL 34,471,607.09 34,471,607