Rate Analysis 14-10-22

BILL WISE SUMMARY
CONSTRUCTION OF BORDER CROSSING FACILITIES AT CHAMAN

INFRASTRUCTURE DEVELOPMENT WORKS
Item
No Description Unit Qty Rate CSR 14 Amount Rs
BILL # 1 (EarthWork)
Roads
101 Clearing & grubbing Sqm 148,846.40 25.85 3,847,679.44
104 Natural ground compaction Sqm 148,846.40 27.93 4,157,279.95
106a Excavation of unsuitable common material Cum - 365.78 -
108a Formation of Embankment from Roadway Excavation

in common Material Cum 135,618.00 403.91 54,777,466.38
108c
Formation of Embankment from Borrow Excavation Cum - 438.30 -
in common Material
109a Subgrade preparation in earthcut Sqm 148,846.40 77.89 11,593,646.10
110 Imroved Sub Grade Cum - 599.13 -
Parking Areas (Terminals) ###
101 Clearing & grubbing Sqm 230,076.00 25.85 5,947,464.60
104 Natural ground compaction Sqm 142,602.00 27.93 3,982,873.86
108a Formation of Embankment from Roadway Excavation

in common Material Cum 31,968.00 403.91 12,912,194.88
108c
Formation of Embankment from Borrow Excavation Cum 1,019,799.00 438.30 446,977,901.70
in common Material
BILL WISE SUMMARY
109a Subgrade preparation in earthcut Sqm 167,678.23 77.89 13,060,457.33
110 Imroved Sub Grade Cum 26,242.20 599.13 15,722,489.29
BILL # 2 (Sub Base & Base) ###
Roads ###
209a Breaking of raod pavement structure Cum 3,000.00 612.53 1,837,590.00
201 Granular Sub Base Cum 18,109.75 1,446.67 26,198,833.84
206b Water Bound Macadam Cum 23,473.91 1,777.39 41,722,292.89
203b Asphalt Base Coarse class B Cum 5,626.35 18,726.35 105,360,961.87
BILL WISE SUMMARY
Parking Areas (Terminals) ###
201 Granular Sub Base Cum 38,272.83 1,446.67 55,368,161.49
206b Water Bound Macadam Cum 5,015.25 1,777.39 8,914,048.09
BILL # 3 (Surfacing & Road pavement) ###
209b Scarification / Preparation of Existing Rough Surface Sqm 3,847.50 68.64 264,092.40
302a
BITUMINOUS PRIME Sqm 121,977.50 125.45 15,302,077.38
COAT
303a
BITUMINOUS TACK Sqm 121,825.50 50.25 6,121,731.38
COAT.
305b Asphalt Wearing Coarse Class B (Roads) Cum 10,206.42 20,313.45 207,327,642.98
BILL WISE SUMMARY
305b Asphalt Wearing Coarse Class B (Parking Areas) Cum 2,507.62 20,313.45 50,938,474.43
Parking Areas (Terminals) RIGID PAVEMENT ###
401f Lean Concrete Cum 34,511.40 6,540.21 225,711,803.39
401a1ii Concrete Class A1 (On Ground) Cum 69,022.80 11,949.12 824,761,719.94
404b Reinforcmenet Steel Gde-60 Ton 1,380.46 119,897.49 165,513,209.46
NSI Tuff Tiles Sqm 230,076.00 2,192.62 504,468,422.35
BILL # 4&5 (Structures) ###
Culverts ###
107a Str Excavation in Common Material Cum 2,727.79 367.19 1,001,616.48
401f Lean Concrete Cum 142.99 6,540.21 935,151.93
107e Common Backfill Cum 366.15 269.26 98,589.55
401a1ii Concrete class A-1 (Bed) Cum 492.24 11,949.12 5,881,787.03
401a1iii Concrete Class A-1 (Walls) Cum 1,099.23 12,424.68 13,657,543.72
404b Steel Reinforcement Gde-60 Ton 181.43 119,897.49 21,752,615.78
Drains ###
401b Concrete Class B Cum 5,558.43 8,617.08 47,897,435.98
509b Rip Rap Stone Pitching Cum 824.94 2,202.71 1,817,110.20
Conduit ###
107e Common Backfill Cum 4,200.00 269.26 1,130,892.00
401f Lean Concrete Cum 514.50 6,540.21 3,364,938.05
401a1i Concrete Class A1 (Underground) Cum 6,027.00 11,028.76 66,470,336.52
404b Steel Reinforcement Gde-60 Ton 687.08 119,897.49 82,378,927.63
Retaining Walls / ToeWall / Nullah ###
108a FOE from Roadway Excavation in Common Material Cum 138,600.00 403.91 55,981,926.00
107e Common Backfill Cum 21,260.00 269.26 5,724,467.60

BILL WISE SUMMARY
401h Plum Concrete (2:1) Cum 55,325.00 7,644.73 422,944,687.25
509h Filler layer of granular material Cum 16,300.00 1,858.27 30,289,801.00
Perforated pipes 125 mm dia for weep holes Rmtr 1,120.00 500.00 560,000.00
509e Grouted Rip Rap Stone Pitching class B Cum 918.00 5,228.83 4,800,065.94
Dikes ###
107d Granular Backfill Cum 18,558.29 1,687.29 31,313,213.76
509e Grouted Rip Rap Stone Pitching class B Cum 1,769.28 5,228.83 9,251,264.34
Flyover ###
107a Structural Excavation in Common Material Cu.m 512 367.19 188,001
107d Granular Backfill Cu.m 439 1687.29 740,720
107e Common Backfill Cu.m 492 269.26 132,476
401a1iii Concrete Class A1 (Elevated) Cu.m 58 12424.68 720,631
401a3i Concrete Class A3 (Underground) Cu.m 674 11740.45 7,913,063
401a3ii Concrete Class A3 (On Ground) Cu.m 799 12660.70 10,115,899
401a3iii Concrete Class A3 (Elevated) Cu.m 504 13112.42 6,608,660
401giv Precast Concrete Class D1 Cu.m 519 16907.39 8,774,935
401f Lean Concrete Cu.m 90 6540.21 588,619

404a Reinforcement as per AASHTO M. 31 Grade 40 Tons 1 117272.49 117,272
404b Reinforcement as per AASHTO M. 31 Grade 60 Tons 455 119897.49 54,553,358
Pre-Stressing Wire Strand 12.7mm Dia for
Prestresssed Concrete Members with Metal Ducts,
405a Anchorage Assemblies Tons 26 233393.21 6,068,223
and Grouting Complete in all
respect
405b Launching of Girder Tons 1,323 1362.56 1,802,667
406a Premoulded Joint Filler 12mm thick with Bitumastic Jo Sq.m 13 3209.91 41,729
BILL WISE SUMMARY
406e Elastomeric Bearing Pads Cu.cm 489,600 2.06 1,008,576
407d1 Cast in place Concrete Pile (dia.1200 ) (Boring only) M 568 5805.21 3,297,359
407h Pile Load Test to 2 times the design load (upto 600 Ton Each 1 1843853.41 1,843,853
Expansion Joint for +/- 65mm Movement Range
406cv (USA/EU KG 69 56557.58 3,902,473
Make)
509c Rip Rap Class C Bed Cum 234 2241.31 524,467
509e Grouted Rip Rap Class B embankment slope Cum 195 5228.83 1,019,622
SP-202 G.I.Pipe Railing M 130 616.00 80,080
Providing and Fixing drainage Pipe in Bridge Deck
SP-205 with steel Grating ( PVC Pipe of dia as shown on M 231 616.00 142,296
drawings)
SP-201 Pile Integrity Testing Each 27 8008.65 216,234
25mm to 50mm Thick Wooden Plank Moisture
SP-222 Resistant Plywood \ Partical Board as a Permanent Sq.m 1,676 1724.94 2,890,999
Formwork
Exploratory / Confirmatory boring and Testing in
SP-204 Dry Job 1 308025.00 308,025
/ Wet Area including Geotechnical Report
CONST OF FLY OVER Ramp (Detail attached) Job 190,043,032.37
BILL # 6 & 7 Ancillary Works ) ###
604a Metal Guard Rail M 745.00 4,406.23 3,282,641.35
604b Metal Guard Rail End Pieces Each 22.00 5,758.36 126,683.92
604d Steel Post of Metal Guard Rail Each 372.50 5,255.90 1,957,822.75
607a Traffic Road Signs Category-1 Each 48.00 16,442.64 789,246.72
607b Traffic Road Signs Category-2 Each 36.00 19,944.10 717,987.60
607c Traffic Road Signs Category-3 Each 24.00 31,261.52 750,276.48
608h2 Pavement marking TP M 25,000.00 172.74 4,318,500.00
Supply and Fixing of Facia on Gantry Board with blue

base and white writing of high intensity Prismatic 3 M
sreflective sheeting laminated on GI Sheet 1.8 mm M2 440.00 24,742.00 10,886,480.00
with black frame MS Sqaure pipe 1" x 1/2" x 1-1/2"
complete in all respects
404h Reinforcement (Structural shapes) as per ASTM-A-37 TON 12.75 150,586.00 1,919,971.50
609d Aluminium Pavement Studs Each 5,420.00 789.90 4,281,258.00
601di Jersey Barrier m 3,920.00 12,507.28 49,028,537.60
609ci Reflectorized plastic pavement stud Each 7,600.00 294.20 2,235,920.00
501m RCC pipe 610mm m 230.00 9,721.83 2,236,020.90
501j RCC pipe 310 mm m 180.00 5,178.09 932,056.20

BILL WISE SUMMARY
Relocation of utilities (Water supply pipelines + Job 30,000,000.00
Electric poles + Optical Fiber etc.
Diversion Road During Construction Job 40,000,000.00
Establishment Operation and Maintenance of Lab Job 24,500,000.00
Establishment temprary Offices for FBR staff during Job 50,000,000.00
Construction
BILL WISE SUMMARY
Total Amount Rs 4,212,296,938
#NAME?
SUMMARY OF ROADS WORKS COST RATES
As per Rate
Item No. Description Unit
Analysis
101 CLEARING AND GRUBBING Sqm 34.73

104 COMPACTION OF NATURAL GROUND Sqm. 46.94
106 a EXCAVATE UNSUITABLE COMMON MATERIAL Cum. 478.39
FORMATION OF EMBANKMENT FROM ROADWAY
108 a EXCAVATION IN COMMON MATERIAL Cum. 556.62
FORMATION OF EMBANKMENT FROM BORROW
108 c EXCAVATION IN COMMON MATERIAL Cum. 580.99
110 IMPROVED SUBGRADE Cum 629.72
209a BREAKING OF EXISTING ROAD PAVEMENT STRUCTURE Cum. 1,146.85
201 GRANULAR SUB-BASE Cum 1,880.20
202 AGGREGATE BASE Cum 2,772.05
WATER BOUND MACADAM BASE WITH COARSE
206 b AGGREGATE CLASS B Cum 2,999.15
203 b i ASPHALTIC BASE COURSE PLANT MIX (CLASS "B") Cum 31,871.94
302 a CUT-BACK ASPHALT FOR BITUMINOUS PRIME COAT Sqm 170.05
303 a CUT-BACK ASPHALT FOR BITUMINOUS TACK COAT SM 85.81
ASPHALTIC CONCRETE FOR WEARING COURSE (CLASS
305a "A") CM 33,928.18
107 a STRUCTURAL EXCAVATION IN COMMON MATERIAL Cum. 476.28
STRUCTURAL EXCAVATION IN Medium ROCK
107cii MATERIAL Cum. 2,355.59
107 d GRANULAR BACKFILL Cum. 3,540.70
107 e COMMON BACK FILL Cum. 580.20
401 b CONCRETE CLASS "B" Cum. 18,545.95
401 f LEAN CONCRETE Cum. 14,123.48
401 h PLUM CONCRETE Cum. 12,099.25
509 d GROUTED RIP RAP CLASS "A" Cum. 7,832.07
510 DISMANTLING OF STRUCTURE AND OBSTRUCTIONS Cum. 3,721.14
401a1i CONCRETE CLASS A1 (UNDERGROUND) Cum 18,903.94
401 a 1 ii CONCRETE CLASS "A1" (ON GROUND) Cum 21,168.41
401 a 1 iii CONCRETE CLASS A1 (ELEVATED) Cum 20,408.65
401a3i CONCRETE CLASS A3 (UNDERGROUND) Cum 22,476.35
401 a 3 ii CONCRETE CLASS "A3" (ON GROUND) Cum 22,351.35
401a3iii CONCRETAE CLASS A3 (ELEVATED) Cum 22,925.33
404 a REINFORCEMENT AS per AASHTO M. 31 GRADE 40 Ton #N/A
404 b REINFORCEMENT AS per AASHTO M. 31 GRADE 60 Ton 399,543.27
401giv PRECAST CONCRETE CLASS D1 Cum. 33,581.89
REINFORCEMENT (STRUCTURAL SHAPES) AS per ASTM-
404 h A-36 Ton 317,237.48
PRE-STRESSING WIRE STRAND 3/8" - 1/2" DIA
405 a COMPLETE IN ALL RESPECT Ton 636,026.51
405 b LAUNCHING OF GIRDER Ton 3,823.57
PREMOULDED JOINT FILLER 12 MM THICK WITH
406 a BITUMASTIC JOINT SEAL Sqm. 3,587.78
SP-417 STEEL EXPANSION JOINT M 58,937.50
ELASTOMERIC BEARING PADS (ACCORDING TO SIZE
406 e AND THICKNESS) Ccm 7.60
CAST IN PLACE PILES UP TO 1.5 M DIA BORING ONLY IN
407 d4 GRAVEL STRATA M 35,587.06
407 d3 NORMAL STRATA M 21,481.24
407 d2 GRAVEL STRATA M 21,303.88
#REF! #REF! ### #REF!
509 c RIP RAP CLASS "C" Cum. 3,204.50
509 e GROUTED RIP RAP CLASS "B" Cum. 7,554.19
607 a TRAFFIC ROAD SIGN CATEGORY 1 Each 27,266.97
607 b TRAFFIC ROAD SIGN CATEGORY 2 Each 37,156.47
607 d TRAFFIC ROAD SIGN CATEGORY 3 (B) Each 39,874.86
REFLECTORIZED PAVEMENT STUD (RAISED PROFILE
609 c TYPE - SINGLE) Each 664.44
RCC NEW JERSY BARRIER (PRECAST) FOR MEDIAN
601di DOUBLE FACE (INCL.REINFORCEMENT) M 82,977.87
#REF! #REF! ### #REF!
Tuff Paver Tuff Tile (Rs.88/Sft & TPT Rs.55/Sft) Sqm 2,192.62
Annexure "C"
STATEMENT OF WORKING RATES FOR MANPOWER
Working Rates in Rs. Per

Code Description
Month Day Hour
Prev
1001 Site Engineer 100,000 3,846.15 480.77
1002 Asphalt Plant Engineer 85,000 3,269.23 408.65
1003 Concrete Plant Engineer 85,000 3,269.23 408.65
1011 Foreman Asphalt 75,000 2,884.62 360.58
1012 Foreman Earthwork 75,000 2,884.62 360.58
1013 Foreman Concrete 75,000 2,884.62 360.58
1014 General Foreman 65,000 2,500.00 312.50
1021 Supervisor 70,000 2,692.31 336.54
1022 Surveyor 85,000 3,269.23 408.65
1023 Assistant Surveyor 40,000 1,538.46 192.31
1031 Mason 36,000 1,384.62 173.08
1032 Carpenter 36,000 1,384.62 173.08
1033 Painter 36,000 1,384.62 173.08
1034 Steel Binder /Cutter 36,000 1,384.62 173.08
1040 Highly Skilled Labour 28,000 1,076.92 134.62
1041 Helper 28,000 1,076.92 134.62
1042 Welder 36,000 1,384.62 173.08
1051 Labour 25,000 961.54 120.19
###
Annexure "B"
STATEMENT OF WORKING RATES FOR EQUIPMENT
NLC
Code Description
Month Day Hour FUEL
235.98
3001 Bulldozer 200 HP 550,000 21,153.85 10,903.53 8,259.30
3002 Bulldozer 120 HP 450,000 17,307.69 5,467.18 3,303.72
3003 Bulldozer 90 HP 350,000 13,461.54 3,806.51 2,123.82
3004 Front End Loader 3.00 Cum 450,000 17,307.69 6,236.48 4,073.01
3007 Grader 165 HP 430,000 16,538.46 6,314.95 4,247.64
3008 Grader 140 HP 415,000 15,961.54 5,534.89 3,539.70
3011 Tandem Vibratory Roller 10-12 T 245,000 9,423.08 3,369.24 2,191.36
3012 Tandem Vibratory Roller 8 T 200,000 7,692.31 3,152.90 2,191.36
3013 Tandem Vibratory Roller 6 T 200,000 7,692.31 2,677.11 1,715.57
3014 Tandem Vibratory Roller 1.50 T 175,000 6,730.77 1,591.76 750.42
3015 Combination Roller 18 T 300,000 11,538.46 4,729.35 3,287.04
3016 Combination Roller 10 - 12 T 245,000 9,423.08 4,464.92 3,287.04
3017 Combination Roller 8 T 245,000 9,423.08 3,320.58 2,142.70
3018 P.T.R. (9 - Wheeler) 21 T 245,000 9,423.08 4,179.55 3,001.67
3019 P.T.R. (9 - Wheeler) 18 T 245,000 9,423.08 3,419.69 2,241.81
3020 Static Tandem Roller 12 T 245,000 9,423.08 2,893.46 1,715.57
3021 Static Tandem Roller 8 T 245,000 9,423.08 2,893.46 1,715.57
3022 Tractor 80 HP 165,000 6,346.15 2,935.97 2,142.70
3023 Tractor 50 HP 150,000 5,769.23 1,901.05 1,179.90
3024 Water Tank Bowser Type 18000 Ltr 160,000 6,153.85 2,893.05 2,123.82
3025 Water Tank Tow Type 4000 Ltr 155,000 5,961.54 2,161.07 1,415.88
3032 Dumper 18 T 230,000 8,846.15 4,118.89 3,013.12
3033 Dumper 10 T 205,000 7,884.62 2,755.43 1,769.85
3047 Excavator (Track Type) 100 HP 400,000 15,384.62 6,853.64 4,930.56
3051 Bitumen Dist. Tow Type 2000 Ltr 240,000 9,230.77 2,439.94 1,286.09
3055 Asphalt Plant 80 T 1,200,000 46,153.85 31,727.03 25,957.80
3058 Paver 4 M Wide 1,650,000 63,461.54 11,793.33 3,860.63
3061 Compressor 300 CFM 105,000 4,038.46 3,808.53 3,303.72
3071 Concrete Batching Plant 30 Cum / H 270,000 10,384.62 9,920.79 8,622.71
3072 Concrete Static Mixer 1 Cuy 200,000 7,692.31 2,032.89 1,071.35
3073 Concrete Static Mixer 1/4 Cuy 175,000 6,730.77 1,483.21 641.87
3074 Concrete Transit Mixer 6 Cum 350,000 13,461.54 3,600.13 1,917.44
3075 Concrete Transit Mixer 4 Cum 250,000 9,615.38 3,119.36 1,917.44
3081 Trailer Low Bed 30 T 335,000 12,884.62 5,039.37 3,428.79
3082 Crane 45 T 1,100,000 42,307.69 8,502.51 3,214.05
3083 Crane 20 T 330,000 12,692.31 4,158.72 2,572.18
3086 Pump 4 " Delivery (Diesel) 120,000 4,615.38 1,124.76 547.84
3088 CHIPPING SPREADER 3 METER WIDE 300,000 11,538.46 2,728.40 1,286.09
3089 Pump 4 " Delivery (Diesel) 120,000 4,615.38 1,124.76 547.84
3120 Stressing Equipment 330,675 12,718.28 7,748.86 6,159.08
3121 Asphalt Cutter 85,752 3,298.14 1,443.50 1,031.23
3122 Concrete Cutter 89,767 3,452.56 1,462.80 1,031.23
3195 Truck (3 axle) 458,474 17,633.60 4,328.02 2,123.82
3196 Tractor Trolley 230,000 8,846.15 2,391.86 1,286.09
3198 Welding Plant 150,696 5,796.02 3,804.04 3,079.54
3206 Diesel Tanker 404,057 15,540.64 3,653.44 1,710.86
3208 Jack Hammer 64,178 2,468.37 1,339.78 1,031.23
3209 Piling Rig (dia upto 1m) 2,577,984 99,153.23 14,517.97 2,123.82
3210 Vibrator (Poker 1.5 ") 60,844 2,340.16 1,000.46 707.94
3212 Forging /Shape Machine 267,586 10,291.76 7,421.95 6,135.48
3214 Concrete Pump 1,160,000 44,615.38 7,768.28 2,191.36
3215 Plate Compactor 82,268 3,164.16 1,426.75 1,031.23
3217 Girder Launcher 935,000 35,961.54 7,916.90 3,421.71
3221 Road Marking Machine (TP) 216,597 8,330.64 2,339.22 1,297.89
Annexure "A"
STATEMENT OF WORKING RATES FOR MATERIAL
Code Description Unit Rate Unit Rate
2002 Soil Class - A 1 (A) Cum 141.28 Cft 4.00

2004 Soil Class - A 2 (4) Cum 141.28 Cft 4.00
2009 Soil Class - A 4 Cum 141.28 Cft 4.00
2014 Crushed / Natural Aggregate Base "A" Cum 1,342.16 Cft 38.00
2017 Granular Sub Base (A) Cum 706.40 Cft 20.00
2018 Granular Sub Base (B) Cum 706.40 Cft 20.00
2019 Granular Sub Base (C) Cum 706.40 Cft 20.00
2021 Coarse Sand Cum 2,825.60 Cft 80.00
2022 Fine Sand Cum 2,472.40 Cft 70.00
2023 Aggregate 2" - 1-1/2" Cum 1,412.80 Cft 40.00
2024 Aggregate 1-1/2"-3/4" Cum 1,412.80 Cft 40.00
2025 Aggregate 3/4" - 3/8" Cum 1,412.80 Cft 40.00
2026 Aggregate 3/8"- No. 4 Cum 1,412.80 Cft 40.00
2027 Aggregate No. 4 - N0. 200 Cum 1,412.80 Cft 40.00
2028 Filter Material Cum 635.76 Cft 18.00
2030 Stone Random Class "A" Cum 1,059.60 Cft 30.00
2030a Stone Random Class "A" Cum 635.76 Cft 18.00
2031 Stone Random Class "B" Cum 1,059.60 Cft 30.00
2032 Stone Random Class "C" Cum 1,059.60 Cft 30.00
2032a Stone Random Class "C" Cum 635.76 Cft 18.00
2041 Asphalt Grade 60/70 Ton 157,081.60 157081.60
2043 Asphalt M.C 70 Ton 164,018.00 164018.00
2043 a Asphalt M.C 70 Ton 164,018.00 164018.00
2044 Asphalt M.C 250 Ton 160,394.00 4541.17
2047 Asphalt R.C 250 Ton 160,394.00 4541.17
2053 Cement Type - 1 (OPC) Bag 1,140.00
2058 Accelerator Ltr 128.00
2060 Curing Compound Kg 95.00 95.00
Steel Grade 40 Ton 293,000.00 293000.00
2062 Steel Grade 60 Ton 295,000.00 295000.00
2063 Prestressing Strand 3/8 " , 1/2 " Ton 395,000.00 395000.00
2065 Water 1000 Ltr 90.00 90.00
2068 Steel Expansion Joint Kg 45,000.00 45000.00
2070 Cold Steel Wire AASHTO M-32 Ton 350,000.00 350000.00
2072 Structures Shapes ASTM A-36 Ton 213,930.72 213930.72
2095 Bitumen Impregnated Fiber Board Sqm 1,800.00
2073 Elastomeric Bearing pad M-183 Ccm 3.00 *
R.C.C PIPE CULVERT AASHTO-M170 CLASS-
2082 II DIA 910 MM M 4,550.00
2091 Cats-Eye Single (Raised Profile) No. 230.00

2092 Cats-Eye Double (Raised Profile) No. 600.00
2099 Bentonite Powder Kg 200.00

2100 Joint Sealant filter Kg 450.00
2101 Traffic Sign Cat 1 (A) No. 18,000.00
2102 Traffic Sign Cat 2 No. 25,000.00
2103 Traffic Sign Cat 3 ( a, b c ) Sqm 24,000.00
2104 Pavement Marking Non Reflecting Ltr 300.00
2105 Pavement Marking Reflecting Ltr 450.00
2106 Cats-Eye Single (Flush Surface) No. 600.00
2107 Cats-Eye Double (Flush Surface) No. 900.00
2110 Quick Lime Kg 8.42 *
2111 Diesel (LDO) Ltr 118.31
2117 Blasting Material Cum 400.00
2118 Electric Charges Commercial kWh 4.86
2121 Shuttering (401) A LS 150.00
2122 Shuttering (401) B LS 350.00
2123 Shuttering (401) C LS 550.00
2124 Shuttering (401) C LS 850.00
2125 Shuttering (401) E LS 300.00
2126 Shuttering (401) F LS 150.00
2127 Shuttering (401) G LS 250.00
2128 Shuttering (401) H LS 210.00
2137 G.I. PIPE 3" DIA LM 1,150.00
2129 Shuttering (410) LS 450.00
2135 Sheaths (3/8 " ,1/2 ") LM 250.00
2136 Line Anchorages (3/8 ", 1/2 ") No. 500.00
C POL
FE Loader 1 17.26 273.92 4,727.86
Bulldozer 120 HP 1 45.00 273.92 12,326.40
Genrator (100-KV) 1 15.00 273.92 4,108.80
Water Bowzer 1 6.00 273.92 1,643.52
Transit Mixer 1 7.00 273.92 1,917.44
Grader 1.00 18.00 273.92 4,930.56
Vib Roller 1.00 8.00 273.92 2,191.36
Bowzer 1.00 6.00 273.92 1,643.52

Dumper 1 11.00 273.92 3013.12
Combination Roller 1.00 12.00 273.92 3,287.04
Pump 4 " Delivery (Diesel) 1 2.00 273.92 547.84
Concrete Pump 1.00 8.00 273.92 2,191.36
Excavator 1.00 18.00 273.92 4,930.56
Chipping Spreader 1.00 4.00 273.92 1,095.68
17 Ltr/Hour 20
45 Ltr/Hour
15Ltr/Hour (8 Hours /Day)
2.5 Ltr/Km (30 Km Round)
7 Ltr/Hour
15 Ltr/Hour 20
8 Ltr/Hour
2 Km/Ltr @ 6 Km Lead
11 Ltr/Hour
9 Ltr/Hour 12
2 Ltr/Hour
2 Ltr/Hour
14 Ltr/Hour 18
4 Ltr/Hour
Item No. 101
Description: CLEARING AND GRUBBING
Assumed Quantity 3500 Sqm
(A) MANPOWER
CODE Description No. Hr. Rate Amount
1021 Supervisor 1 8 336.54 2,692.31
1022 Surveyor 1 2 408.65 817.31
1041 Helper 2 2 134.62 538.46
1051 Labour 8 8 120.19 7,692.31
Total 11,740.38
(B) EQUIPMENT
3007 Grader 165 HP 1 4 6,314.95 25,259.79
3005 Front End Loader 2.50 Cum 1 8 5,462.78 43,702.22
3033 Dumper 10 T 1 6 2,755.43 16,532.56
Total 85,494.57
(C) MATERIAL
CODE Description Unit Qty Rate Amount
0.00
Total 0.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 97,234.95
D.2 Cost per Sqm 27.78
D.3 Overhead & Profits @ 25% 6.95
Total Cost per Sqm 34.73

Item No. 104
Description: COMPACTION OF NATURAL GROUND
Assumed Quantity 3500 Sqm.
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1023 Assistant Surveyor 1 2 192.31 384.62
1041 Helper 2 2 134.62 538.46
1051 Labour 2 8 120.19 1,923.08
Total 5,538.46
(B) EQUIPMENT
3008 Grader 140 HP 1 4 5,534.89 22,139.57
3016 Combination Roller 10 - 12 T 1 9 4,464.92 40,184.32
3025 Water Tank Tow Type 4000 Ltr 3 8 2,161.07 51,865.74
3086 Pump 4 " Delivery (Diesel) 1 2 1,124.76 2,249.53
Total 116,439.15
(C) MATERIAL
2065 Water 1000 Ltr 105 90.00 9,450.00
2009 Soil Class - A 4 Cum 141.28 0.00
Total 9,450.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 131,427.61
D.2 Cost per Sqm. 37.55

Item No. 106 a
Description: EXCAVATE UNSUITABLE COMMON MATERIAL
Assumed Quantity 450 Cum.
(A) MANPOWER
1001 Site Engineer 1 2 480.77 961.54
1021 Supervisor 3 8 336.54 8,076.92
1022 Surveyor 1 2 408.65 817.31
1041 Helper 2 2 134.62 538.46
Total 10,394.23
(B) EQUIPMENT
3002 Bulldozer 120 HP 1 6 5,467.18 32,803.09
3032 Dumper 18 T 4 6 4,118.89 98,853.34
Total 176,800.95
(C) MATERIAL
2065 Water 1000 Ltr 90.00 0.00
Total 0.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 187,195.18
D.2 Cost per Cum. 415.99
Total Cost per Cum 478.39

Item No. 108 a
Description: FORMATION OF EMBANKMENT FROM ROADWAY EXCAVATION IN
COMMON MATERIAL
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1012 Foreman Earthwork 1 8 360.58 2,884.62
1021 Supervisor 1 8 336.54 2,692.31
1023 Assistant Surveyor 1 8 192.31 1,538.46
1041 Helper 2 8 134.62 2,153.85
1051 Labour 2 8 120.19 1,923.08
Total 13,115.38
(B) EQUIPMENT
3003 Bulldozer 90 HP 1 6 3,806.51 22,839.07
3008 Grader 140 HP 1 3 5,534.89 16,604.68
3024 Water Tank Bowser Type 18000 Ltr 1 4 2,893.05 11,572.20
3196 Tractor Trolley 4 6 2,391.86 57,404.65
Total 179,166.18
(C) MATERIAL
2065 Water 1000 Ltr 90 90.00 8,100.00
Total 8,100.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 200,381.57

Item No. 108 d
Description: FORMATION OF EMBANKMENT FROM STRUCTURAL EXCAVATION IN
COMMON MATERIAL
(A) MANPOWER
1001 Site Engineer 1 2 480.77 961.54
1021 Supervisor 1 8 336.54 2,692.31
1041 Helper 2 8 134.62 2,153.85
1051 Labour 2 8 120.19 1,923.08
Total 12,153.85
(B) EQUIPMENT
3003 Bulldozer 90 HP 1 6 3,806.51 22,839.07
3008 Grader 140 HP 1 4 5,534.89 22,139.57
3023 Tractor 50 HP 4 4 1,901.05 30,416.86
3196 Tractor Trolley 9 6 2,391.86 129,160.45
Total 298,445.95
(C) MATERIAL
2065 Water 1000 Ltr 90 90.00 8,100.00
Total 8,100.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 318,699.79

Item No. 108 c
Description: FORMATION OF EMBANKMENT FROM BORROW EXCAVATION IN
COMMON MATERIAL
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 1 8 336.54 2,692.31
1041 Helper 2 8 134.62 2,153.85
1051 Labour 4 8 120.19 3,846.15
Total 15,038.46
(B) EQUIPMENT
3008 Grader 140 HP 1 4 5,534.89 22,139.57
3023 Tractor 50 HP 4 3 1,901.05 22,812.65
Total 108,315.07
(C) MATERIAL
2009 Soil Class - A 4 Cum 550 141.28 77,704.00
2065 Water 1000 Ltr 90 90.00 8,100.00
Total 85,804.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 209,157.53

Item No. 108 d
Description: FORMATION OF EMBANKMENT FROM STRUCTURAL EXCAVATION IN
COMMON MATERIAL
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 1 8 336.54 2,692.31
1041 Helper 2 8 134.62 2,153.85
1051 Labour 2 8 120.19 1,923.08
Total 13,115.38
(B) EQUIPMENT
3003 Bulldozer 90 HP 1 6 3,806.51 22,839.07
3008 Grader 140 HP 1 3 5,534.89 16,604.68
3196 Tractor Trolley 4 6 2,391.86 57,404.65
Total 179,166.18
(C) MATERIAL
2065 Water 1000 Ltr 90 90.00 8,100.00
Total 8,100.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 200,381.57

Item No. 201
Description: GRANULAR SUB-BASE
Assumed Quantity 450 Cum
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 1 8 336.54 2,692.31
1022 Surveyor 1 4 408.65 1,634.62
1041 Helper 2 8 134.62 2,153.85
1051 Labour 4 8 120.19 3,846.15
Total 16,673.08
(B) EQUIPMENT
3007 Grader 165 HP 2 6 6,314.95 75,779.37
3015 Combination Roller 18 T 2 8 4,729.35 75,669.56
Total 192,914.12
(C) MATERIAL
2018 Granular Sub Base (B) Cum 650 706.40 459,160.00
2065 Water 1000 Ltr 90 90 8,125.20
Total 467,285.20
(D) SUMMARY
D.1 Basic Cost (A + B + C) 676,872.40
D.2 Cost per Cum 1,504.16
Total Cost per Cum 1,880.20

Item No. 202
Description: AGGREGATE BASE
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 1 8 336.54 2,692.31
1022 Surveyor 1 8 408.65 3,269.23
1041 Helper 2 8 134.62 2,153.85
1051 Labour 2 8 120.19 1,923.08
Total 14,846.15
(B) EQUIPMENT
3007 Grader 165 HP 2 6 6,314.95 75,779.37
Total 169,633.70
(C) MATERIAL
2014 Crushed / Natural Aggregate Base "A" Cum 437.5 1,342.16 587,195.00
2065 Water 1000 Ltr 50 90.00 4,500.00
Total 591,695.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 776,174.85

Item No. 203 b i
Description: ASPHALTIC BASE COURSE PLANT MIX (CLASS "B")
Assumed Quantity 188.00 Cum
(A) MANPOWER
1001 Site Engineer 1 8 480.77 3,846.15
1002 Asphalt Plant Engineer 1 10 408.65 4,086.54
1011 Foreman Asphalt 1 10 360.58 3,605.77
1021 Supervisor 1 10 336.54 3,365.38
1022 Surveyor 1 8 408.65 3,269.23
1041 Helper 4 8 134.62 4,307.69
1051 Labour 30 10 120.19 36,057.69
Total 60,076.92
(B) EQUIPMENT
3011 Tandem Vibratory Roller 10-12 T 2 10 3,369.24 67,384.89
3018 P.T.R. (9 - Wheeler) 21 T 2 10 4,179.55 83,591.00
3032 Dumper 18 T 8 8 4,118.89 263,608.91
3055 Asphalt Plant 80 T 1 8 31,727.03 253,816.25
3058 Paver 4 M Wide 1 8 11,793.33 94,346.60
3061 Compressor 300 CFM 1 6 3,808.53 22,851.17
Total 857,101.35
(C) MATERIAL
2024 Aggregate 1-1/2"-3/4" Cum 95.55 1,412.80 134,993.04
2025 Aggregate 3/4" - 3/8" Cum 52.50 1,412.80 74,172.00
2026 Aggregate 3/8"- No. 4 Cum 42.00 1,412.80 59,337.60
2027 Aggregate No. 4 - N0. 200 Cum 80.85 1,412.80 114,224.88
2028 Filter Material Cum 11.55 635.76 7,343.03
2041 Asphalt Grade 60/70 Ton 18.12 157,081.60 2,847,057.50
2065 Water 1000 Ltr 4.00 90.00 360.00
2111 Diesel (LDO) Ltr 5400.00 118.31 638,874.00
Total 3,876,362.05
(D) SUMMARY
D.1 Basic Cost (A + B + C) 4,793,540.33
D.3 Overhead & Profits @ 25% 6,374.39
Item No. 209a
Description: BREAKING OF EXISTING ROAD PAVEMENT STRUCTURE
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1041 Helper 1 8 134.62 1,076.92
Total 8,192.31
(B) EQUIPMENT
3001 Bulldozer 200 HP 1 8 10,903.53 87,228.25
3032 Dumper 18 T 4 8 4,118.89 131,804.46
Total 328,213.16
(C) MATERIAL
2065 Water 1000 Ltr 85 90.00 7,650.00
Total 7,650.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 344,055.46
Total Cost per Sqm 1,146.85

Item No. 304 c
Description: TRIPLE SURFACE TREATMENT
Assumed Quantity 1875 Sqm.
(A) MANPOWER
1001 Site Engineer 1 3 480.77 1,442.31
1011 Foreman Asphalt 2 7 360.58 5,048.08
1021 Supervisor 2 7 336.54 4,711.54
1041 Helper 2 4 134.62 1,076.92
1051 Labour 3 8 120.19 2,884.62
Total 15,932.69
(B) EQUIPMENT
3019 P.T.R. (9 - Wheeler) 18 T 1 6 3,419.69 20,518.17
3021 Static Tandem Roller 8 T 1 3 2,893.46 8,680.38
3023 Tractor 50 HP 1 6 1,901.05 11,406.32
3033 Dumper 10 T 4 4 2,755.43 44,086.83
3048 Power Broom 1 3 1,265.87 3,797.61
3051 Bitumen Dist. Tow Type 2000 Ltr 1 4 2,439.94 9,759.75
3088 CHIPPING SPREADER 3 METER WIDE 1 4 2,728.40 10,913.59
Total 120,088.21
(C) MATERIAL
2024 Aggregate 1-1/2"-3/4" Cum 4.00 1,412.80 5,651.20
2025 Aggregate 3/4" - 3/8" Cum 39.20 1,412.80 55,381.76
2043 Asphalt M.C 70 Ton 1.91 90,000.00 171,900.00
Total 1,404,694.75
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,540,715.65
Total Cost per Sqm 1,027.14
Item No. 302 a
Description: CUT-BACK ASPHALT FOR BITUMINOUS PRIME COAT
Assumed Quantity 6000 Sqm
(A) MANPOWER
1001 Site Engineer 1 2 480.77 961.54
1011 Foreman Asphalt 1 4 360.58 1,442.31
1021 Supervisor 1 8 336.54 2,692.31
1041 Helper 2 2 134.62 538.46
1051 Labour 2 8 120.19 1,923.08
Total 7,942.31
(B) EQUIPMENT
3023 Tractor 50 HP 1 4 1,901.05 7,604.22
3048 Power Broom 1 4 1,265.87 5,063.48
Total 35,473.03
(C) MATERIAL
2043 Asphalt M.C 70 Ton 8.59 90,000.00 772,650.00
2065 Water 1000 Ltr 2 90.00 180.00
Total 772,830.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 816,245.34

Item No. 303 a
Description: CUT-BACK ASPHALT FOR BITUMINOUS TACK COAT
Assumed Quantity 15000 SM
(A) MANPOWER
1001 Site Engineer 1 2 480.77 961.54
1011 Foreman Asphalt 1 4 360.58 1,442.31
1021 Supervisor 1 8 336.54 2,692.31
1041 Helper 2 2 134.62 538.46
1051 Labour 2 8 120.19 1,923.08
Total 7,942.31
(B) EQUIPMENT
3023 Tractor 50 HP 1 4 1,901.05 7,604.22
3048 Power Broom 1 4 1,265.87 5,063.48
Total 32,187.19
(C) MATERIAL
2041 Asphalt Grade 60/70 Ton 6.3 157,081.60 989,614.08
Total 989,614.08
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,029,743.58

Item No. 305a
Description: ASPHALTIC CONCRETE FOR WEARING COURSE (CLASS "A")
Assumed Quantity 188 CM
(A) MANPOWER
1001 Site Engineer 1 8 480.77 3,846.15
1002 Asphalt Plant Engineer 1 10 408.65 4,086.54
1011 Foreman Asphalt 1 10 360.58 3,605.77
1021 Supervisor 1 10 336.54 3,365.38
1022 Surveyor 1 8 408.65 3,269.23
1041 Helper 4 8 134.62 4,307.69
1051 Labour 30 8 120.19 28,846.15
Total 52,865.38
(B) EQUIPMENT
3011 Tandem Vibratory Roller 10-12 T 2 10 3,369.24 67,384.89
3019 P.T.R. (9 - Wheeler) 18 T 2 10 3,419.69 68,393.89
3032 Dumper 18 T 8 8 4,118.89 263,608.91
3055 Asphalt Plant 80 T 1 8 31,727.03 253,816.25
3058 Paver 4 M Wide 1 8 11,793.33 94,346.60
3061 Compressor 300 CFM 1 8 3,808.53 30,468.22
Total 849,521.30
(C) MATERIAL
2025 Aggregate 3/4" - 3/8" Cum 79.8 1,412.80 112,741.44
2026 Aggregate 3/8"- No. 4 Cum 111.72 1,412.80 157,838.02
2028 Filter Material Cum 14.7 635.76 9,345.67
2065 Water 1000 Ltr 4 90.00 360.00
2111 Diesel (LDO) Ltr 5400 118.31 638,874.00
Total 4,200,411.19
(D) SUMMARY
D.1 Basic Cost (A + B + C) 5,102,797.87

Item No. 107 a
Description: STRUCTURAL EXCAVATION IN COMMON MATERIAL
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 1 4 336.54 1,346.15
1041 Helper 2 2 134.62 538.46
Total 4,192.31
(B) EQUIPMENT
3032 Dumper 18 T 1 5 4,118.89 20,021.92
3047 Excavator (Track Type) 100 HP 1 4 3,472.00 13,888.00
Total 33,909.92
(C) MATERIAL
Total 0.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 38,102.23

Item No. 107 d
Description: GRANULAR BACKFILL
(A) MANPOWER
1001 Site Engineer 1 1 480.77 480.77
1012 Foreman Earthwork 1 2 360.58 721.15
1021 Supervisor 1 8 336.54 2,692.31
1051 Labour 4 8 120.19 3,846.15
Total 7,740.38
(B) EQUIPMENT
3014 Tandem Vibratory Roller 1.50 T 1 5 1,591.76 7,958.81
Total 18,852.63
(C) MATERIAL
2018 Granular Sub Base (B) Cum 30.87 706.40 21,806.57
2022 Fine Sand Cum 37.38 2,472.40 92,418.31
2065 Water 1000 Ltr 9 90.00 810.00
Total 115,034.88
(D) SUMMARY
D.1 Basic Cost (A + B + C) 141,627.89
D.2 Cost per Cum. 2,832.56

Item No. 107 e
Description: COMMON BACK FILL
(A) MANPOWER
1012 Foreman Earthwork 1 2 360.58 721.15
1021 Supervisor 1 4 336.54 1,346.15
1051 Labour 4 8 120.19 3,846.15
Total 5,913.46
(B) EQUIPMENT
Total 14,163.81
(C) MATERIAL
2065 Water 1000 Ltr 9 90.00 810.00
Total 810.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 20,887.27

Item No. 401 h
Description: PLUM CONCRETE
(A) MANPOWER
1001 Site Engineer 1 8 480.77 3,846.15
1013 Foreman Concrete 1 8 360.58 2,884.62
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 2 8 173.08 2,769.23
1032 Carpenter 2 8 173.08 2,769.23
1041 Helper 4 8 134.62 4,307.69
1051 Labour 10 8 120.19 9,615.38
Total 28,884.62
(B) EQUIPMENT
3073 Concrete Static Mixer 1/4 Cuy 1 4 1,483.21 5,932.85
3196 Tractor Trolley 1 4 2,391.86 9,567.44
3210 Vibrator (Poker 1.5 ") 1 1 1,000.46 1,000.46
Total 25,145.04
(C) MATERIAL
2021 Coarse Sand Cum 12.5 2,825.60 35,320.00
2024 Aggregate 1-1/2"-3/4" Cum 16.65 1,412.80 23,523.12
2025 Aggregate 3/4" - 3/8" Cum 8.33 1,412.80 11,768.62
2026 Aggregate 3/8"- No. 4 Cum 8.33 1,412.80 11,768.62
2032a Stone Random Class "C" Cum 33.33 635.76 21,189.88
2053 Cement Type - 1 (OPC) Bag 275 1,140.00 313,500.00
2060 Curing Compound Kg 90 95.00 8,550.00
2065 Water 1000 Ltr 8.0 90.00 720.00
2123 Shuttering (401) C LS 8.0 450.00 3,600.00
Total 429,940.25
(D) SUMMARY
D.1 Basic Cost (A + B + C) 483,969.90

Item No. 401 f
Description: LEAN CONCRETE
(A) MANPOWER
1013 Foreman Concrete 1 2 360.58 721.15
1021 Supervisor 1 7 336.54 2,355.77
1031 Mason 1 7 173.08 1,211.54
1032 Carpenter 1 7 173.08 1,211.54
1041 Helper 3 7 134.62 2,826.92
1051 Labour 10 7 120.19 8,413.46
Total 17,125.00
(B) EQUIPMENT
3196 Tractor Trolley 1 4 2,391.86 9,567.44
Total 22,430.41
(C) MATERIAL
2021 Coarse Sand Cum 4.160 2,825.60 11,754.50
2023 Aggregate 2" - 1-1/2" Cum 1.400 1,412.80 1,977.92
2024 Aggregate 1-1/2"-3/4" Cum 4.000 1,412.80 5,651.20
2025 Aggregate 3/4" - 3/8" Cum 2.000 1,412.80 2,825.60
2026 Aggregate 3/8"- No. 4 Cum 1.000 1,412.80 1,412.80
2053 Cement Type - 1 (OPC) Bag 32.44 1,140.00 36,981.60
2065 Water 1000 Ltr 2 90.00 180.00
2121 Shuttering (401) A LS 9 150.00 1,350.00
Total 62,133.62
(D) SUMMARY
D.1 Basic Cost (A + B + C) 101,689.02

Item No. 401 b
Description: CONCRETE CLASS "B"
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 2 6 336.54 4,038.46
1022 Surveyor 1 4 408.65 1,634.62
1031 Mason 2 6 173.08 2,076.92
1032 Carpenter 2 8 173.08 2,769.23
1041 Helper 5 8 134.62 5,384.62
1051 Labour 8 6 120.19 5,769.23
Total 25,807.69
(B) EQUIPMENT
3072 Concrete Static Mixer 1 Cuy 1 4 2,032.89 8,131.55
3196 Tractor Trolley 1 4 2,391.86 9,567.44
3210 Vibrator (Poker 1.5 ") 1 4 1,000.46 4,001.84
Total 31,469.88
(C) MATERIAL
2021 Coarse Sand Cum 3.98 2,825.60 11,231.76
2023 Aggregate 2" - 1-1/2" Cum 1.37 1,412.80 1,935.54
2024 Aggregate 1-1/2"-3/4" Cum 3.66 1,412.80 5,170.85
2025 Aggregate 3/4" - 3/8" Cum 1.83 1,412.80 2,585.42
2026 Aggregate 3/8"- No. 4 Cum 1.10 1,412.80 1,554.08
2060 Curing Compound Kg 10 95.00 950.00
2065 Water 1000 Ltr 2 90.00 180.00
2121 Shuttering (401) A LS 9 150.00 1,345.64
Total 76,253.28
(D) SUMMARY
D.1 Basic Cost (A + B + C) 133,530.86
Item No. 401 a 1 ii
Description: CONCRETE CLASS "A1" (ON GROUND)
(A) MANPOWER
1001 Site Engineer 1 20 480.77 9,615.38
1003 Concrete Plant Engineer 1 4 408.65 1,634.62
1021 Supervisor 1 24 336.54 8,076.92
1022 Surveyor 1 20 408.65 8,173.08
1031 Mason 8 8 173.08 11,076.92
1032 Carpenter 10 24 173.08 41,538.46
1041 Helper 15 24 134.62 48,461.54
1051 Labour 10 8 120.19 9,615.38
Total 150,692.31
(B) EQUIPMENT
3071 Concrete Batching Plant 30 Cum / H 1 3 9,920.79 29,762.36
3074 Concrete Transit Mixer 6 Cum 6 4 3,600.13 86,403.18
3210 Vibrator (Poker 1.5 ") 2 6 1,000.46 12,005.52
3214 Concrete Pump 1 4 7,768.28 31,073.13
Total 179,201.77
(C) MATERIAL
2021 Coarse Sand Cum 32.76 2,825.60 92,566.66
2025 Aggregate 3/4" - 3/8" Cum 12 1,412.80 16,953.60
2026 Aggregate 3/8"- No. 4 Cum 16 1,412.80 22,604.80
2065 Water 1000 Ltr 15.45 90.00 1,390.50
2122 Shuttering (401) B LS 72 350.00 25,200.00
Total 889,406.53
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,219,300.61

Item No. 401 a 2 i
Description: CONCRETE CLASS "A2" (UNDERGROUND)
(A) MANPOWER
1001 Site Engineer 1 20 480.77 9,615.38
1021 Supervisor 1 24 336.54 8,076.92
1022 Surveyor 1 20 408.65 8,173.08
1031 Mason 8 8 173.08 11,076.92
1032 Carpenter 10 24 173.08 41,538.46
1041 Helper 15 24 134.62 48,461.54
1051 Labour 10 8 120.19 9,615.38
Total 150,692.31
(B) EQUIPMENT
3210 Vibrator (Poker 1.5 ") 2 6 1,000.46 12,005.52
3214 Concrete Pump 1 4 7,768.28 31,073.13
Total 179,201.77
(C) MATERIAL
2021 Coarse Sand Cum 31.68 2,825.60 89,515.01
2025 Aggregate 3/4" - 3/8" Cum 25.77 1,412.80 36,407.86
2026 Aggregate 3/8"- No. 4 Cum 15.46 1,412.80 21,841.89
2058 Accelerator Lit 44.00 128.00 5,632.00
2060 Curing Compound Kg 160.00 95.00 15,200.00
2065 Water 1000 Ltr 16.00 90.00 1,440.00
2121 Shuttering (401) A LS 72.00 150.00 10,800.00
Total 912,798.11
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,242,692.19
Item No. 401 a 2 ii
(A) MANPOWER
1001 Site Engineer 1 20 480.77 9,615.38
1021 Supervisor 1 24 336.54 8,076.92
1022 Surveyor 1 20 408.65 8,173.08
1031 Mason 8 8 173.08 11,076.92
1032 Carpenter 10 24 173.08 41,538.46
1041 Helper 15 24 134.62 48,461.54
1051 Labour 10 8 120.19 9,615.38
Total 150,692.31
(B) EQUIPMENT
3210 Vibrator (Poker 1.5 ") 2 6 1,000.46 12,005.52
3214 Concrete Pump 1 4 7,768.28 31,073.13
Total 179,201.77
(C) MATERIAL
2021 Coarse Sand Cum 31.68 2,825.60 89,515.01
2025 Aggregate 3/4" - 3/8" Cum 25.77 1,412.80 36,407.86
2026 Aggregate 3/8"- No. 4 Cum 15.46 1,412.80 21,841.89
2058 Accelerator Ltr 44.00 128.00 5,632.00
2060 Curing Compound Kg 160.00 95.00 15,200.00
2065 Water 1000 Ltr 16.00 90.00 1,440.00
2122 Shuttering (401) B LS 72.00 350.00 25,200.00
Total 927,198.11
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,257,092.19
Item No. 401a3i
Description: CONCRETE CLASS A3 (UNDERGROUND) Pile
(A) MANPOWER
1001 Site Engineer 1 20 480.77 9,615.38
1021 Supervisor 1 24 336.54 8,076.92
1022 Surveyor 1 20 408.65 8,173.08
1031 Mason 8 8 173.08 11,076.92
1032 Carpenter 10 24 173.08 41,538.46
1041 Helper 15 24 134.62 48,461.54
1051 Labour 10 8 120.19 9,615.38
Total 150,692.31
(B) EQUIPMENT
3210 Vibrator (Poker 1.5 ") 2 6 1,000.46 12,005.52
3214 Concrete Pump 1 4 7,768.28 31,073.13
Total 179,201.77
(C) MATERIAL
2021 Coarse Sand Cum 27.51 2,825.60 77,732.26
2025 Aggregate 3/4" - 3/8" Cum 29.36 1,412.80 41,479.81
2026 Aggregate 3/8"- No. 4 Cum 17.71 1,412.80 25,020.69
2058 Accelerator Ltr 200 128.00 25,600.00
2060 Curing Compound Kg 0 95.00 0.00
2065 Water 1000 Ltr 15 90.00 1,350.00
2121 Shuttering (401) A Cum 0 150.00 0.00
Total 917,143.44
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,247,037.52
Item No. 401 a 3 ii
(A) MANPOWER
1001 Site Engineer 1 20 480.77 9,615.38
1021 Supervisor 1 24 336.54 8,076.92
1022 Surveyor 1 20 408.65 8,173.08
1031 Mason 8 8 173.08 11,076.92
1032 Carpenter 10 24 173.08 41,538.46
1041 Helper 15 24 134.62 48,461.54
1051 Labour 10 8 120.19 9,615.38
Total 150,692.31
(B) EQUIPMENT
3210 Vibrator (Poker 1.5 ") 2 6 1,000.46 12,005.52
3214 Concrete Pump 1 4 7,768.28 31,073.13
Total 179,201.77
(C) MATERIAL
2021 Coarse Sand Cum 27.51 2,825.60 77,732.26
2025 Aggregate 3/4" - 3/8" Cum 29.36 1,412.80 41,479.81
2026 Aggregate 3/8"- No. 4 Cum 17.71 1,412.80 25,020.69
2058 Accelerator Ltr 200 128.00 25,600.00
2065 Water 1000 Ltr 15 90.00 1,350.00
2122 Shuttering (401) B LS 72 350.00 25,200.00
Total 957,543.44
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,287,437.52
Item No. 401a3iii
Description: CONCRETAE CLASS A3 (ELEVATED)
(A) MANPOWER
1001 Site Engineer 1 20 480.77 9,615.38
1021 Supervisor 1 24 336.54 8,076.92
1022 Surveyor 1 20 408.65 8,173.08
1031 Mason 8 8 173.08 11,076.92
1032 Carpenter 10 24 173.08 41,538.46
1041 Helper 15 24 134.62 48,461.54
1051 Labour 10 8 120.19 9,615.38
Total 150,692.31
(B) EQUIPMENT
3210 Vibrator (Poker 1.5 ") 2 6 1,000.46 12,005.52
3214 Concrete Pump 1 4 7,768.28 31,073.13
Total 179,201.77
(C) MATERIAL
2021 Coarse Sand Cum 27.51 2,825.60 77,732.26
2025 Aggregate 3/4" - 3/8" Cum 29.36 1,412.80 41,479.81
2026 Aggregate 3/8"- No. 4 Cum 17.71 1,412.80 25,020.69
2058 Accelerator Ltr 200 128.00 25,600.00
2065 Water 1000 Ltr 15 90.00 1,350.00
2124 Shuttering (401) C LS 72 850.00 61,200.00
Total 990,604.82
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,320,498.89
Item No. 510
Description: DISMANTLING OF STRUCTURE AND OBSTRUCTIONS
(A) MANPOWER
1021 Supervisor 1 4 336.54 1,346.15
1040 Highly Skilled Labour 2 4 134.62 1,076.92
1051 Labour 4 4 120.19 1,923.08
Total 4,346.15
(B) EQUIPMENT
3061 Compressor 300 CFM 1 4 3,808.53 15,234.11
3208 Jack Hammer 1 2 310.70 621.40
3196 Tractor Trolley 1 4 2,391.86 9,567.44
Total 25,422.95
(C) MATERIAL
0.00
Total 0.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 29,769.11

Item No. 404 b
Description: REINFORCEMENT AS per AASHTO M. 31 GRADE 60
Assumed Quantity 5 Ton
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1021 Supervisor 2 8 336.54 5,384.62
1034 Steel Binder /Cutter 10 8 173.08 13,846.15
1041 Helper 10 8 134.62 10,769.23
Total 31,923.08
(B) EQUIPMENT
Total 0.00
(C) MATERIAL
2062 Steel Grade 60 Ton 5.25 295,000.00 1,548,750.00
2070 Cold Steel Wire AASHTO M-32 Ton 0.05 350,000.00 17,500.00
Total 1,566,250.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,598,173.08
D.2 Cost per Ton. 319,634.62
Total Cost per Ton 399,543

Item No. 401giv
Description: PRECAST CONCRETE CLASS D1
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 4 8 173.08 5,538.46
1032 Carpenter 6 8 173.08 8,307.69
1041 Helper 8 8 134.62 8,615.38
1051 Labour 15 8 120.19 14,423.08
Total 42,461.54
(B) EQUIPMENT
3196 Tractor Trolley 1 4 2,391.86 9,567.44
3210 Vibrator (Poker 1.5 ") 1 1 1,000.46 1,000.46
Total 29,236.22
(C) MATERIAL
2021 Coarse Sand Cum 2.85 2,825.60 8,052.96
2025 Aggregate 3/4" - 3/8" Cum 0.56 1,412.80 791.17
2026 Aggregate 3/8"- No. 4 Cum 1.66 1,412.80 2,345.25
2058 Accelerator Ltr 11 128.00 1,408.00
2065 Water 1000 Ltr 1 90.00 90.00
2125 Shuttering (401) E Cum 6 850.00 5,100.00
Total 89,495.30
(D) SUMMARY
D.1 Basic Cost (A + B + C) 161,193.06

Recommended After Rebate 24,972.68
Item No. 405 a
Description: PRE-STRESSING WIRE STRAND 3/8" - 1/2"
DIA COMPLETE IN ALL RESPECT
Assumed Quantity 2 Ton
(A) MANPOWER
1001 Site Engineer 1 8 480.77 3,846.15
1014 General Foreman 2 9 312.50 5,625.00
Total 16,740.38
(B) EQUIPMENT
3120 Stressing Equipment 2 9 7,748.86 139,479.52
Total 139,479.52
(C) MATERIAL
2022 Fine Sand Cum 0.09 2,472.40 222.52
2063 Prestressing Strand 3/8 " , 1/2 " Ton 2.1 380,000.00 798,000.00
2135 Sheaths (3/8 " ,1/2 ") LM 210 250.00 52,500.00
2136 Line Anchorages (3/8 ", 1/2 ") No. 10 500.00 5,000.00
Total 861,422.52
(D) SUMMARY
D.1 Basic Cost (A + B + C) 1,017,642.42
D.2 Cost per Ton. 508,821.21
Total Cost per Ton 636,026.51

Item No. 406 e
Description: ELASTOMERIC BEARING PADS (ACCORDING TO SIZE AND THICKNESS)
Assumed Quantity 21600 Ccm
(A) MANPOWER
1022 Surveyor 1 2 408.65 817.31
1031 Mason 1 2 173.08 346.15
1041 Helper 1 2 134.62 269.23
1051 Labour 1 2 120.19 240.38
Total 1,673.08
(B) EQUIPMENT
0.00
Total 0.00
(C) MATERIAL
2073 Elastomeric Bearing pad M-183 Ccm 21,600 6.00 129,600.00
Total 129,600.00
(D) SUMMARY
D1 Basic Cost (A + B + C) 131,273.08
D2 Cost per Ccm 6.08
Total Cost per Ccm 7.60

Item No. 407 d2
Description: CAST IN PLACE PILES UP TO 1.0 M DIA BORING ONLY IN GRAVEL STRATA
Assumed Quantity 12.5 M
(A) MANPOWER
1001 Site Engineer 1 3 480.77 1,442.31
1021 Supervisor 1 10 336.54 3,365.38
1022 Surveyor 1 2 408.65 817.31
1041 Helper 2 2 134.62 538.46
1042 Welder 1 2 173.08 346.15
Total 18,192.31
(B) EQUIPMENT
3002 Bulldozer 120 HP 1 1 5,467.18 5,467.18
3083 Crane 20 T 1 2 4,158.72 8,317.44
3198 Welding Plant 1 2 3,804.04 7,608.08
3209 Piling Rig (dia upto 1m) 1 10 14,517.97 145,179.74
Total 177,820.07
(C) MATERIAL
2009 Soil Class - A 4 Cum 25 141.28 3,532.00
2065 Water 1000 Ltr 20 90.00 1,800.00
2099 Bentonite Powder Kg 45 200.00 9,000.00
2118 Electric Charges Commercial kWh 40 4.86 194.40
2139 MOBILIZATION OF PILING
EQUIPMENT (Upto 1.0 m Dia) M 12.5 200.00 2,500.00
Total 17,026.40
(D) SUMMARY
D.1 Basic Cost (A + B + C) 213,038.78
D.2 Cost per M. 17,043.10
Total Cost per M 21,303.88

Item No. 407 d3
Description: CAST IN PLACE PILES UP TO 1.5 M DIA BORING ONLY IN NORMAL STRATA
(A) MANPOWER
1001 Site Engineer 1 3 480.77 1,442.31
1021 Supervisor 1 10 336.54 3,365.38
1022 Surveyor 1 2 408.65 817.31
1041 Helper 2 2 134.62 538.46
1042 Welder 1 2 173.08 346.15
Total 18,192.31
(B) EQUIPMENT
3002 Bulldozer 120 HP 1 1 5,467.18 5,467.18
3083 Crane 20 T 1 2 4,158.72 8,317.44
3198 Welding Plant 1 2 3,804.04 7,608.08
Total 177,820.07
(C) MATERIAL
2009 Soil Class - A 4 Cum 25 141.28 3,532.00
2065 Water 1000 Ltr 20 90.00 1,800.00
EQUIPMENT (1.1m TO 2.0 m Dia) M 12.5 258.00 3,225.00
Total 18,800.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 214,812.38
D.2 Cost per M. 17,184.99

Item No. 407 d4
Description: CAST IN PLACE PILES UP TO 1.5 M DIA BORING ONLY IN GRAVEL STRATA
(A) MANPOWER
1001 Site Engineer 1 3 480.77 1,442.31
1021 Supervisor 1 10 336.54 3,365.38
1022 Surveyor 1 2 408.65 817.31
1041 Helper 2 2 134.62 538.46
1042 Welder 1 2 173.08 346.15
Total 18,192.31
(B) EQUIPMENT
3002 Bulldozer 120 HP 1 1 5,467.18 5,467.18
3083 Crane 20 T 1 2 4,158.72 8,317.44
3198 Welding Plant 1 2 3,804.04 7,608.08
Total 177,820.07
(C) MATERIAL
2009 Soil Class - A 4 Cum 25 141.28 3,532.00
2065 Water 1000 Ltr 20 90.00 1,800.00
EQUIPMENT (1.1m TO 2.0 m Dia) M 7.5 258.00 1,935.00
Total 17,510.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 213,522.38
D.2 Cost per M. 28,469.65

Item No. 501 a
Description: 501a - R.C.C. PIPE CULVERT AASHTO M 170 CLASS II DIA 300 mm
Assumed Quantity 20 M
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 1 8 173.08 1,384.62
1041 Helper 2 2 134.62 538.46
1051 Labour 5 8 120.19 4,807.69
Total 9,807.69
(B) EQUIPMENT
3047 Excavator (Track Type) 100 HP 0 1 6,853.64 0.00
3086 Pump 4 " Delivery (Diesel) 0 1 1,124.76 0.00
3215 Plate Compactor 1 8 1,426.75 11,414.02
Total 17,897.24
(C) MATERIAL
2021 Coarse Sand Cum 0.25 2,825.60 706.40
2065 Water 1000 Ltr 5.50 90.00 495.00
Total 3,823.40
(D) SUMMARY
D.1 Basic Cost (A + B + C) 31,528.33
D.2 Cost per M 1,576.42
Total Cost per M (Excluding Pipe) 1,970.52

Item No. 501 b
Description: 501b - R.C.C. PIPE CULVERT AASHTO M 170 CLASS II DIA 375 mm
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 1 8 173.08 1,384.62
1041 Helper 2 2 134.62 538.46
1051 Labour 8 8 120.19 7,692.31
Total 12,692.31
(B) EQUIPMENT
3215 Plate Compactor 1 8 1,426.75 11,414.02
Total 17,897.24
(C) MATERIAL
2021 Coarse Sand Cum 0.30 2,825.60 847.68
2065 Water 1000 Ltr 6.00 90.00 540.00
Total 4,522.68
(D) SUMMARY
D.1 Basic Cost (A + B + C) 35,112.23
D.2 Cost per M 1,755.61

Item No. 501 c
Description: R.C.C. PIPE CULVERT AASHTO M 170 CLASS II DIA 450 mm
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 1 8 173.08 1,384.62
1041 Helper 2 2 134.62 538.46
1051 Labour 8 8 120.19 7,692.31
Total 12,692.31
(B) EQUIPMENT
3083 Crane 20 T 1 2 4,158.72 8,317.44
3215 Plate Compactor 2 8 1,426.75 22,828.04
Total 37,628.70
(C) MATERIAL
2021 Coarse Sand Cum 0.35 2,825.60 988.96
2065 Water 1000 Ltr 7.00 90.00 630.00
Total 5,038.96
(D) SUMMARY
D.1 Basic Cost (A + B + C) 55,359.97
D.2 Cost per M 2,768.00

Item No. 501 d
Description: R.C.C. PIPE CULVERT AASHTO M 170 CLASS II DIA 600 mm
(A) MANPOWER
1021 Supervisor 1 10 336.54 3,365.38
1031 Mason 1 8 173.08 1,384.62
1041 Helper 2 2 134.62 538.46
1051 Labour 8 10 120.19 9,615.38
Total 15,288.46
(B) EQUIPMENT
3083 Crane 20 T 1 5 4,158.72 20,793.60
3215 Plate Compactor 0 2 1,426.75 0.00
Total 39,383.85
(C) MATERIAL
2021 Coarse Sand Cum 0.45 2,825.60 1,271.52
2065 Water 1000 Ltr 10.50 90.00 945.00
Total 6,776.52
(D) SUMMARY
D.1 Basic Cost (A + B + C) 61,448.83
D.2 Cost per M 3,072.44

Item No. 501e
Description: REINFORCED CONCRETE PIPE CULVERT AASHTO-M170 CLASS-II DIA 760 MM
(A) MANPOWER
1001 Site Engineer 1 2 480.77 961.54
1014 General Foreman 1 4 312.50 1,250.00
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 1 8 173.08 1,384.62
1041 Helper 2 4 134.62 1,076.92
1051 Labour 8 8 120.19 7,692.31
Total 15,826.92
(B) EQUIPMENT
3013 Tandem Vibratory Roller 6 T 1 6 2,677.11 16,062.68
3083 Crane 20 T 1 5 4,158.72 20,793.60
Total 45,500.57
(C) MATERIAL
2021 Coarse Sand Cum 0.5 2,825.60 1,412.80
2065 Water 1000 Ltr 12.5 90.00 1,125.00
2082 R.C.C PIPE CULVERT AASHTO-M170 CLA
M 22 0.00
Total 8,237.80
(D) SUMMARY
D.1 Basic Cost (A + B + C) 69,565.29
D.2 Cost per M 3,162.06

Item No. 501 f
Description: REINFORCED CONCRETE PIPE CULVERT AASHTO-M170 CLASS-II DIA 910 MM
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1014 General Foreman 1 6 312.50 1,875.00
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 2 6 173.08 2,076.92
1041 Helper 2 4 134.62 1,076.92
1051 Labour 8 8 120.19 7,692.31
Total 18,105.77
(B) EQUIPMENT
3013 Tandem Vibratory Roller 6 T 1 6 2,677.11 16,062.68
3083 Crane 20 T 1 5 4,158.72 20,793.60
Total 45,500.57
(C) MATERIAL
2021 Coarse Sand Cum 0.65 2,825.60 1,836.64
2065 Water 1000 Ltr 15 90.00 1,350.00
2082 R.C.C PIPE CULVERT AASHTO-M170 CLA
M 22 0.00
Total 10,026.64
(D) SUMMARY
D.1 Basic Cost (A + B + C) 73,632.98
D.2 Cost per M 3,346.95

DHA QUETTA
ITEM : SP 614(i) Providing and Laying Precast Concrete Interlocking Paver (80mm thick ) minimum Crushing Strength of 7000
ASSUMED DAILY (8 HOURS) PROGRESS 9.29 SM
MANPOWER
Sr. # Description No. Hours Rate Amount (Rs.) Remarks

1 Site Engineer 0 1.00 480.77 0.00
2 Supervisor 1 3.00 336.54 1,009.62
3 Mason 1 4.00 173.08 692.31
4 Labour 2 8.00 120.19 1,923.08 3,625.00
Total Manpower Charges Rs. 3,625.00
EQUIPMENT
1 Plate Compactor 1 1.00 1,426.75 1,426.75
2 Water Lorry (Local)(4000 L) tow type 1 0.20 2,161.07
3 Pump 4" Delivery 1 0.10 1,124.76

Rs. 1,426.75
MATERIAL
Sr. # Description Unit Qty. Rate Amount (Rs.) Remarks
1 Fine Sand (Local) CM 4.2 2,472.40 10,384.08 = 30.48 x 30.48 x 0.16=148.65
2 Paving Tile SM 9.29 994.224 9,236.34
3 Water 1000 L 2.00 90.00 180.00
Total Material Charges Rs. 19,800.42
SUMMARY
Basic cost for 9.29 SM Rs. 24,852.17
Basic cost per SM Rs. 2,675.15
Add Contractor's Over Heads & Profits @ 25 % Rs. 668.79
TOTAL COST PER SM Rs. 3,343.94

DHA QUETTA
ITEM : 601 a PRE-CAST CONCRETE (NON-MOUNTABLE) KERB

ASSUMED DAILY (8 HOURS) PROGRESS 120 M
MANPOWER
1 Foreman Concrete 1 3.00 360.58 1,081.73
2 Asst. Surveyor 1 2.00 192.31 384.62
3 Mason 3 8.00 173.08 4,153.85
4 Carpenter 3 8.00 173.08 4,153.85
5 Helper 5 8.00 134.62 5,384.62
6 Labour 7 8.00 120.19 6,730.77
Total Manpower Charges Rs. 21,889.42
EQUIPMENT
1 Water Lorry (Local)(4000 L) tow type 1 2.00 2,161.07 4,322.14
2 Tractor Trolley 1 4.00 2,391.86
3 Pump 4" Delivery (Diesel) 1 2.00 1,124.76 2,249.53
Total Equipment Charges Rs. 6,571.67
MATERIAL
Sr. # Description Unit Qty. Rate Amount (Rs.) Remarks
1 Concrete Class A1 Cum 7.67 21,168.41
2 P.C.C 1:3:6 Cum 2.84 13,500.00 38,272.50
3 Shuttering LS 2,000.00
4 finishing of surface LS 2,000.00 2,000.00
5 Water 1000 L 1.00 90.00 90.00
Total Material Charges Rs. 40,362.50

SUMMARY
Basic cost for 120 M Rs. 68,823.59
Basic cost per M Rs. 573.53
Add Contractor's Over Heads & Profits @ 25% Rs. 143.38
TOTAL COST PER M Rs. 716.91

Item No. 509 b
Description: RIP RAP CLASS "B"
(A) MANPOWER
1001 Site Engineer 1 1 480.77 480.77
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 12 8 173.08 16,615.38
1041 Helper 2 2 134.62 538.46
1051 Labour 25 8 120.19 24,038.46
Total 44,750.00
(B) EQUIPMENT
0.00
Total 0.00
(C) MATERIAL
2031 Stone Random Class "B" Cum 31.00 1,059.60 32,847.60
Total 32,847.60
(D) SUMMARY
D.1 Basic Cost (A + B + C) 77,597.60

Item No. 509 d
Description: GROUTED RIP RAP CLASS "A"
(A) MANPOWER
1001 Site Engineer 1 2 480.77 961.54
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 12 8 173.08 16,615.38
1041 Helper 2 2 134.62 538.46
1051 Labour 25 8 120.19 24,038.46
Total 45,230.77
(B) EQUIPMENT
Total 9,769.05
(C) MATERIAL
2021 Coarse Sand Cum 5 2,825.60 14,128.00
2030 Stone Random Class "A" Cum 25 1,059.60 26,490.00
2065 Water 1000 Ltr 2 90.00 180.00
2110 Quick Lime Kg 2175 8.42 18,313.50
Total 108,131.50
(D) SUMMARY
D.1 Basic Cost (A + B + C) 163,131.32

Item No. 607 a
Description: TRAFFIC ROAD SIGN CATEGORY 1
Assumed Quantity 15 Each
(A) MANPOWER
1031 Mason 1 8 173.08 1,384.62
1032 Carpenter 1 8 173.08 1,384.62
1041 Helper 2 2 134.62 538.46
1051 Labour 8 8 120.19 7,692.31
Total 14,269.23
(B) EQUIPMENT
3196 Tractor Trolley 1 4 2,391.86 9,567.44
Total 17,980.77
(C) MATERIAL
2025 Aggregate 3/4" - 3/8" Cum 0.85 1,412.80 1,200.88
2026 Aggregate 3/8"- No. 4 Cum 1 1,412.80 1,412.80
2065 Water 1000 Ltr 1 90.00 90.00
2101 Traffic Sign Cat 1 (A) No. 15 18,000.00 270,000.00
2122 Shuttering (401) B LS 1.6 350.00 560.00
2137 G.I. PIPE 3" DIA LM 3 1,150.00 3,450.00
Total 294,953.68
(D) SUMMARY
D.1 Basic Cost (A + B + C) 327,203.68
D.2 Cost per Each 21,813.58
Total Cost per Each 27,266.97

After Rebate 25,978.50
Item No. 609 c
Description: REFLECTORIZED PAVEMENT STUD (RAISED PROFILE TYPE - SINGLE)
Assumed Quantity 100 Each
(A) MANPOWER
1031 Mason 1 5 173.08 865.38
1041 Helper 3 5 134.62 2,019.23
Total 3,846.15
(B) EQUIPMENT
3061 Compressor 300 CFM 1 6 3,808.53 22,851.17
3062 Rock Driller 1 6 362.77 2,176.60
Total 25,027.76
(C) MATERIAL
2021 Coarse Sand Cum 0.05 2,825.60 141.28
2091 Cats-Eye Single (Raised Profile) No. 100 230.00 23,000.00
Total 24,281.28
(D) SUMMARY
D.1 Basic Cost (A + B + C) 53,155.20
D.2 Cost per Each 531.55
Total Cost per Each 664.44

RATE ANALYSIS SHEET
DESCRIPTION OF ITEM (Tuff Paver 7000 PSI 80 mm thick) UNIT = 400
ITEM CODE SFT
S.NO DETAILS Nos QTY UNIT RATE AMOUNT
MATERIAL
1 Tuff Tile (Rs.88/Sft & TPT Rs.55/Sft) 400 Sft 143.00 57,200.00
2 Sand 2" 66.8 Cft 70.00 4,676.00
TOTAL MATERIAL (A) 61,876.00
LABOUR / MANPOWER
6 Mason 1 8 Hrs 173.08 1,384.62
7 labour 2 8 Hrs 120.19 1,923.08
TOTAL LABOUR / MANPOWER (B) 3,307.69
COMBINED TOTAL (A+B) (D) 65,183.69
CONTRACTOR PROFIT/Overhead @25 % O (E) 16,295.92
TOTAL (E+F) = (G) 81,479.62
TOTAL PKR AFTER TAX PER 400 UNITS (D+G+H) (J) 81,479.62
TOTAL PER 1 X SFT (J / TOTAL UNITS) (K) 203.70
TOTAL PER 1 X SQM Tuff Paver Sqm 2,192.62
Item No. 511b2
Description: GROUTED STONE PITCHING (20-25 cm THICK) WITH BITUMEN JOINTS
Assumed Quantity 20 SM
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 6 8 173.08 8,307.69
1041 Helper 2 4 134.62 1,076.92
1051 Labour 12 8 120.19 11,538.46
Total 24,384.62
(B) EQUIPMENT
3196 Tractor Trolley 1 4 2,391.86 9,567.44
Total 20,461.26
(C) MATERIAL
2021 Coarse Sand Cum 1.5 2,825.60 4,238.40
2022 Fine Sand Cum 1.2 2,472.40 2,966.88
2030a Stone Random Class "A" Cum 4.5 635.76 2,860.92
2041 Asphalt Grade 60/70 TON 0.09 157,081.60 14,137.34
2065 Water 1000 Ltr 3 90.00 270.00
Total 37,013.54
(D) SUMMARY
D.1 Basic Cost (A + B + C) 81,859.42
D.2 Cost per Sqm. 4,092.97

Item No. 601dii
PRECAST CURB IN CONCRETE CLASS A-1 OF SIZE 450X150 mm
Description: INCL. BEDDING & HAUNCHING)
(A) MANPOWER
1021 Supervisor 1 5 336.54 1,682.69
1031 Mason 1 5 173.08 865.38
1051 Labour 5 5 120.19 3,004.81
Total 5,552.88
(B) EQUIPMENT
3196 Truck (3 axle) 1 4 4,328.02 17,312.08
Total 17,312.08
(C) MATERIAL
2300 LEAN CONCRETE COMPOSITE (401f) CM 3.3 0.00 0.00
2301 CONCRETE CLASS A1 COMPOSITE (401gi) CM 6 0.00 0.00
2302 CONCRETE CLASS B COMPOSITE (401b) CM 2.3 0.00 0.00
Total 0.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 22,864.96
D.2 Cost per Each 228.65
Total Cost per Each 285.81

Item No. SP-417
Description: STEEL EXPANSION JOINT
Assumed Quantity 4M
(A) MANPOWER
1021 Supervisor 1 8 336.54 2,692.31
1051 Labour 2 8 120.19 1,923.08
Total 7,500.00
(B) EQUIPMENT
Total 0.00
(C) MATERIAL
2168 CEMENTITIOUS GROUT (HIGH
STRENGTH) CM 0.11 10,000.00 1,100.00
BRIDGE EXPANSION JOINT
2183 MONOBLOC TYPE (56 mm
MOVEMENT)- IMPORTED LM 4 45,000.00 180,000.00
Total 181,100.00
(D) SUMMARY
D.1 Basic Cost (A + B + C) 188,600.00
D.2 Cost per M. 47,150.00

NLC Engineers
RATE ANALYSIS OF JERSY BARRIER

Production Cost at PCY
Standard Length of each Barrier = 4 meters
a) Shuttering Cost :-
Cost of one Jersey Barrier Steel Shutter = Rs. 25,000.00
considering 200 uses of sett of shutter
Cost per Barrier 25000 ÷ 200 = Rs. 125.00
(B) Labour Cost :-

Labour required for pouring of Concrete & Fixing of shuttering in PCY
CODE (for Production of 9 Barriers per Day)
1001 Engineer 1 No 4 hrs @ Rs. 2885 per 8 hrs = Rs. 1,920.00
1013 Foreman 1 No 1 hrs @ Rs. 2115 per 8 hrs = Rs. 360.58
1031 Masons 3 No 8 hrs @ Rs. 1550 per 8 hrs = Rs. 1,384.64
1051 Labour 5 No 8 hrs @ Rs. 1200 per 8 hrs = Rs. 961.52
1032 Carpenter 2 No 8 hrs @ Rs. 1550 per 8 hrs = Rs. 1,384.64
1040 Driver 2 No 8 hrs @ Rs. 1200 per 8 hrs = Rs. 1,200.00
Total Labour Cost = Rs. 7,211.38
Cost per Barrier 1,791.16 ÷ 9 = Rs. 801.26
(C)
CODE MATERIAL :-
3075 Concrete Class "A" :-
3061 Cost per Barrier 1.708 CuM @ Rs. 15209.05 = Rs. 25,977.06
3083
Reinforcement (Grade 40) :-
Steel 130 Kg/Barrier @ Rs. 278000/Ton = Rs. 36,140.000
(D)
CODE Equipment :-
2021 Transit Mixer 1 No 4hrs @ Rs. 17688 per 8 hrs = Rs. 8,844.00
2025 Compressor 1 No 4 hrs @ Rs. 20166 per 8 hrs = Rs. 10,083.00
2027 Total Equipment Cost (for 9 Barriers) = Rs. 18,927.00

2053 Cost per Barrier ( 27596 ÷ 9 ) = Rs. 2,103.00
2058
2060 Production Cost per Barrier (a + b + c + d) = Rs. 65,146.32
2065 Curing / General Finishing & Wastage 2% = Rs. 1,302.93
2121 Total Production Cost per Barrier at Precast Yar = Rs. 66,449.25
2061 O/H & Profit @ 25% = Rs. 16,612.31
Total Cost per Barrier = Rs. 83,061.56
Cost per meter length of Barrier 20,765.39

CONSTRUCTION INTERCHANGE AT KARAL INTERSECTION
ON ISLAMABAD EXPRESSWAY, ISLAMABAD
Item No.
Providing and installation of Gantry sign including painting and RCC foundation complete in
Description:
all respects (Size Length 29-m, Pole Height 7.92, and Panel Height 2.00-m
Assumed Quantity 1.00 Each
(A) MANPOWER
CODE Description Hour No. Rate Amount

a) Manpower at Workshop
Febrication & Workshop Incharge 80 1.00 250.00 20,000.00
Cutter Machine Operators 20 2.00 150.00 6,000.00
Febricator for Sign Manufacturing 40 8.00 125.00 40,000.00

Market Rate
Welder 80 8.00 104.17 66,668.80
Helper 80 6.00 100.00 48,000.00
Labour 12 8.00 100.00 9,600.00
b) Manpower at Site
Site Engineer 1 8 229.17 1833.328
Market Rate Skilled Worker 4 8 200.00 6,400.00
Labour 8 6.00 30.00 1,440.00
Total / Unit 199,942.13
(B) EQUIPMENT & TOOLS

CODE Description Hour No. Rate Amount
Hydraulic Press Cutter 10 2.00 1,250.00 25,000.00
Rate CSR NHA-2014
Welding Plant 48 4.00 533.74 102,478.08 Less Rebate 24.12%
703.402-169.66=533.74
Rate CSR NHA-2014
Generator (Diesel) 150-KVA 24 1.00 2,472.74 59,345.76 Less Rebate 24.12%
703.402-169.66=533.74
NHA
CSR-2014 Rate CSR NHA-2014
Crane 20T. 8 2.00 2,291.44 36,663.02 Less Rebate 24.12%
3019.82-728.380= 2291.439
Rate CSR NHA-2014

Trailer Low bed 30T. 8 2.00 2,735.58 43,769.28 Less Rebate 24.12%
3605.14-869.559= 2735.58
Total / Unit 267,256.14
(C) Material:
CODE Description Unit Qty. Rate Amount
Market Rate MS Vertical Pole (dia 250-mm) Kg 1200.997 116.00 139,315.65
Market Rate MS Horizontal Pipe (dia 150-mm) Kg 132.24 116.00 15,340.30
M.S Base Plate, Stiffner plate and truss
Market Rate Kg 4573.32 90.00 411,598.53
angel etc. as per attached backup
Market Rate Square Pipe for frame Kg 140.20 105.00 14,721.11
Market Rate GI Sheet of 1.8mm thick (1.37 kg/Sqft) Kg 897.74 150.00 134,660.85
Diamond Grade for background and
Market Rate Sft 936.12 580.00 542,949.60
lettering
Market Rate J-Bolts Nos 16.00 1,050.00 16,800.00
Foundation (2-nos)
107a Excavation CM 82.25 476.28 39,173.85
107d Common backfill CM 62.88 580.99 36,529.94
404 b Steel Reinforcement (G-60) Ton 1.74 258,000.00 447,888.00
401a3ii Concrete Class A-3 (On Ground) CM 19.38 22,351.35 433,057.32
401f Lean Concrete CM 2.27 14,123.48 32,032.04
Paint cmplete in all respects (2- Coats of
Market Rate Red Oxide prime Coat with 2-Coat of Sft 1045.10 65.00 67,931.50
Smoke Grey Paint)
Market Rate Cutting and Pasting Charges Sft 982.93 190.00 186,756.70
CONSUMABLE ITEMS
Market Rate boc welding Electrodes E-6013 Kg 150.00 460.00 69,000.00
Market Rate Griding Disc 9" No 15.00 380.00 5,700.00
Market Rate Cutting Disc 14" No 15.00 680.00 10,200.00
Total / Unit 2,603,655.41
(D) SUMMARY
D.1 Basic Cost (A + B + C) 3,070,853.68
D.2 Cost per No. 3,070,853.68
D.3 Overhead & Profits @ 15% -
G.Total Cost Per No. 3,070,853.68

SAY 3,070,854
BRICK MASONRY CONCRETE PLASTERING
Ratio 1:6 Ratio 1 : 4 :8 Ratio 1:5

Quantity "Cft" 432 Quantity "Cft" 35.31 Quantity "Sft" 321
Bricks 5832.00001 Cement "Bags" 3.346 Thickness "in" 0.5
Cement "Bags" 14.811 Sand "Cft" 16.732 Cement "Bags" 2.265
Sand "Cft" 111.086 Crush "Cft" 33.463 Sand "Cft" 14.155
3"
PREPARED BY. ASGHAR ALI MAHSUD
SITE INSPECTOR SMEC Int / ACC
CONTECT # 0333-9968434
4½"
9"
NLC Engineers
RATE ANALYSIS OF MANHOLE CHAMBER
Excavation Quantity
No. Length (ft)Width (ft) Depth (ft) Quantity (Cft) Rate (Rs) Amount (Rs.)
(Cu.m)
1 13 7 7.83 712.53 20.17 465.00
Lean Concrete
1 13 7 0.25 22.75 0.64 9,000.00 5,797.00
Concrete Class A
Base Slab 1 13 7 0.75 68.25
Top Slab 1 13 7 0.83 75.80
Cover Wall 2 3 0.5 1.00 3.00
2 4 0.5 1.00 4.00
151.05
Deduction 1 3 3 0.83 7.47
Net Quantity 143.58 4.07 18500 75,206.27
Brick Masonry
Walls 1 13 7 2.58 234.78 6.65 13214 87,836.44
Steel in kg 398.31 285 113,519.48
C.I Cover with Angle Iron Fram 1.00 55000 55,000.00
Total Amount for 1 Chamber 337,359.19

Cost per Each 337,359.19
Overhead & Profits @ 15% 387,963.07
NLC Engineers
RATE ANALYSIS OF MANHOLE CHAMBER
Excavation Quantity
No. Length (ft)Width (ft) Depth (ft) Quantity (Cft) Rate (Rs) Amount (Rs.)
(Cu.m)
1 9.1868 6.562 0.33 19.89 0.56 465.00
Lean Concrete
1 9.1868 6.562 0.33 19.89 0.56 9,000.00 5,069.16
Concrete Class B
Top Slab 1 8.5306 5.9058 1.48 74.38 2.11 19500 41,066.81
Deduction 1 3 3 -
Net Quantity - - 18500 -
Brick Masonry
Walls 2 7.02134 0.75 4.92 51.83 1.47 13214 19,391.99
2 5.9058 0.75 4.92 43.60 1.23 13214 16,311.02
Plaster
Walls 2 7.02134 4.92 69.11 1.96 15600 30,524.70
2 7.05415 4.92 69.43 1.97 15600 30,667.34
Steel in kg
Anchor Bolt + Slab Steel 2 8500 17,000.00
Total Amount for 1 Chamber 160,031.02

Cost per Each 160,031.02
Overhead & Profits @ 15% 184,035.67
Item No. 501 j
Description: S.S. REINFORCED CONCRETE PIPE CULVERT AASHTO-M170 DIA 1070 MM
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1014 General Foreman 1 6 312.50 1,875.00
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 2 6 173.08 2,076.92
1041 Helper 2 4 134.62 1,076.92
1051 Labour 20 8 120.19 19,230.77
Total 29,644.23
(B) EQUIPMENT
3083 Crane 20 T 1 5 4,158.72 20,793.60
Total 93,701.04
(C) MATERIAL
2021 Coarse Sand Cum 0.5 2,825.60 1,412.80
2065 Water 1000 Ltr 15 90.00 1,350.00
2083 #N/A #N/A 17 #N/A #N/A
Total #N/A
(D) SUMMARY
D.1 Basic Cost (A + B + C) #N/A
D.2 Cost per M #N/A
D.3 Overhead & Profits @ 25% #N/A
Total Cost per M #N/A

Item No. 501 k
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1014 General Foreman 1 6 312.50 1,875.00
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 2 4 173.08 1,384.62
1041 Helper 2 4 134.62 1,076.92
1051 Labour 20 8 120.19 19,230.77
Total 28,951.92
(B) EQUIPMENT
3083 Crane 20 T 1 5 4,158.72 20,793.60
Total 93,701.04
(C) MATERIAL
2021 Coarse Sand Cum 0.5 2,825.60 1,412.80
2065 Water 1000 Ltr 15 90.00 1,350.00
2084 #N/A #N/A 14.6 #N/A #N/A
Total #N/A
(D) SUMMARY
D.2 Cost per M #N/A

Item No. 501 l
(A) MANPOWER
1001 Site Engineer 1 4 480.77 1,923.08
1014 General Foreman 1 6 312.50 1,875.00
1021 Supervisor 1 8 336.54 2,692.31
1031 Mason 2 6 173.08 2,076.92
1041 Helper 2 2 134.62 538.46
1051 Labour 20 8 120.19 19,230.77
Total 29,105.77
(B) EQUIPMENT
3083 Crane 20 T 1 5 4,158.72 20,793.60
Total 93,701.04
(C) MATERIAL
2021 Coarse Sand Cum 0.5 2,825.60 1,412.80
2065 Water 1000 Ltr 15 90.00 1,350.00
2085 #N/A #N/A 12.16 #N/A #N/A
Total #N/A
(D) SUMMARY
D.2 Cost per M #N/A

Rate Analysis 14-10-22

Uploaded by

Copyright:

Available Formats

You might also like

Rate Analysis 14-10-22

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Rate Analysis 14-10-22

Uploaded by

Copyright:

Available Formats

BILL WISE SUMMARY

CONSTRUCTION OF BORDER CROSSING FACILITIES AT CHAMAN

104 Natural ground compaction Sqm 148,846.40 27.93 4,157,279.95

106a Excavation of unsuitable common material Cum - 365.78 -

108a Formation of Embankment from Roadway Excavation

101 Clearing & grubbing Sqm 230,076.00 25.85 5,947,464.60

104 Natural ground compaction Sqm 142,602.00 27.93 3,982,873.86

108a Formation of Embankment from Roadway Excavation

401f Lean Concrete Cum 34,511.40 6,540.21 225,711,803.39

401a1ii Concrete Class A1 (On Ground) Cum 69,022.80 11,949.12 824,761,719.94

404b Reinforcmenet Steel Gde-60 Ton 1,380.46 119,897.49 165,513,209.46

NSI Tuff Tiles Sqm 230,076.00 2,192.62 504,468,422.35

BILL # 4&5 (Structures) ###

107a Str Excavation in Common Material Cum 26,114.20 367.19 9,588,873.10

401f Lean Concrete Cum 2,061.86 6,540.21 13,484,984.31

401b Concrete Class B Cum 5,558.43 8,617.08 47,897,435.98

509b Rip Rap Stone Pitching Cum 824.94 2,202.71 1,817,110.20

107a Str Excavation in Common Material Cum 19,635.00 367.19 7,209,775.65

107e Common Backfill Cum 4,200.00 269.26 1,130,892.00

401f Lean Concrete Cum 514.50 6,540.21 3,364,938.05

401a1i Concrete Class A1 (Underground) Cum 6,027.00 11,028.76 66,470,336.52

404b Steel Reinforcement Gde-60 Ton 687.08 119,897.49 82,378,927.63

Retaining Walls / ToeWall / Nullah ###

107a Str Excavation in Common Material Cum 62,355.00 367.19 22,896,132.45

107e Common Backfill Cum 21,260.00 269.26 5,724,467.60

401h Plum Concrete (2:1) Cum 55,325.00 7,644.73 422,944,687.25

509h Filler layer of granular material Cum 16,300.00 1,858.27 30,289,801.00

107d Granular Backfill Cum 18,558.29 1,687.29 31,313,213.76

107a Structural Excavation in Common Material Cu.m 512 367.19 188,001

107d Granular Backfill Cu.m 439 1687.29 740,720

107e Common Backfill Cu.m 492 269.26 132,476

401a1iii Concrete Class A1 (Elevated) Cu.m 58 12424.68 720,631

401a3i Concrete Class A3 (Underground) Cu.m 674 11740.45 7,913,063

401a3ii Concrete Class A3 (On Ground) Cu.m 799 12660.70 10,115,899

401a3iii Concrete Class A3 (Elevated) Cu.m 504 13112.42 6,608,660

401giv Precast Concrete Class D1 Cu.m 519 16907.39 8,774,935

401f Lean Concrete Cu.m 90 6540.21 588,619

604a Metal Guard Rail M 745.00 4,406.23 3,282,641.35

607a Traffic Road Signs Category-1 Each 48.00 16,442.64 789,246.72

607b Traffic Road Signs Category-2 Each 36.00 19,944.10 717,987.60

607c Traffic Road Signs Category-3 Each 24.00 31,261.52 750,276.48

608h2 Pavement marking TP M 25,000.00 172.74 4,318,500.00

Supply and Fixing of Facia on Gantry Board with blue

609d Aluminium Pavement Studs Each 5,420.00 789.90 4,281,258.00

601di Jersey Barrier m 3,920.00 12,507.28 49,028,537.60

609ci Reflectorized plastic pavement stud Each 7,600.00 294.20 2,235,920.00

501m RCC pipe 610mm m 230.00 9,721.83 2,236,020.90

501j RCC pipe 310 mm m 180.00 5,178.09 932,056.20

101 CLEARING AND GRUBBING Sqm 34.73

Working Rates in Rs. Per

Code Description Unit Rate Unit Rate

2002 Soil Class - A 1 (A) Cum 141.28 Cft 4.00

Code Description Unit Rate Unit Rate

Code Description Unit Rate Unit Rate

Vib Roller 1.00 8.00 273.92 2,191.36

Bowzer 1.00 6.00 273.92 1,643.52

Assumed Quantity 3500 Sqm

Total Cost per Sqm 34.73