ABSTRACT OF COST.

Name of Work: Construction of Micro Hydel Project Ghulkin, Hunza

S.#. Description of Items.

1 Sub Head: Power Channel
2
Sub Head: Forebay
3
Sub Head: Penstock Pipe Pillars and Anchor Blocks
4 Sub Head: Power House, Generator Foundation and Tail Race
5
Internal Electrification (L.S)

Total Rs.

Sub Divisional Officer Executive Engineer

Sub Division (Civil) Hunza Water & Power Division
W&P Division Hunza Hunza
unza

Amount
203160.38

1502636.72
1275902.03
4291354.03

30000.00

7303053.17

Executive Engineer
Water & Power Division
Hunza
 ABSTRACT OF COST.
Sub Head: Power Channel

S.#. Description of Items. Qty Rate Unit

1 Excavation for foundation trenches and
drains in gravelly soil and back filling the
excavated material in foundation trenches
plinth or under floor including breaking
clods, watering, consolidation by ramming in
layers not exceeding 9 inches (229 mm) in
depth to full compaction, dressing and
disposal of surplus excavated stuff as
directed lead upto one chain (30.5 R.m) and
lift upto 5 feet (1.52 m). (SR 2/17)

600.00 613.14 %cft

2 Providing and laying in situ 1:3:6 (1 cement
3 sand and 6 coarse aggregate) cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge in
foundation, basement and plinth including
form work, compacting, curing and removal
of form work, etc. complete, foundation and
basement up to 5 feet (1.52 R.m) depth and
plinth up to 4 feet (1.2 R.m) height from
ground level. (SR2/33)
200.00 14887.24 %cft
3 Providing and laying in situ 1:2:4 (1 cement
2 sand and 4 coarse aggregate) cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge in
foundation, basement and plinth including
form work, compacting, curing and removal
of form work etc. complete, foundation and
basement up to 5 feet depth (1.52 m) and
plinth up to 4 feet (1.2 m) height from ground
level . (SR5/33)
400.00 17163.40 %cft
4 P/F water control gates of size 3'x2' (MR) 2.00 25000.00 Each

Total Rs.

Add 50% on SR items (1+2+3) 102106.92

Total Rs.

Sub Divisional Officer Executive Engineer

Sub Division (Civil) Hunza Water & Power Division
W&P Division Hunza Hunza
 Amount

3678.84

29774.48

68653.60
50000.00

152106.92

51053.46

203,160.38

cutive Engineer
& Power Division
Hunza
 ABSTRACT OF COST.
Sub Head: Forebay

S.#. Description of Items. Qty Rate Unit

1a Excavation for foundation trenches and
drains in gravelly soil and back filling the
excavated material in foundation trenches
plinth or under floor including breaking
clods, watering, consolidation by ramming in
layers not exceeding 9 inches (229 mm) in
depth to full compaction, dressing and
disposal of surplus excavated stuff as
directed lead upto one chain (30.5 R.m) and
lift upto 5 feet (1.52 m). (SR 2/17)

967.50 613.14 %cft

b Excavation for foundation trenches and
drains in strata of conglomeration of gravel
and boulders by hammering, chiselling and
jumper work including stacking of
serviceable and unserviceable materials
separately, lead upto one chain (30.5 R.m)
and lift upto 5 feet (1.52 m). (SR5/17
1612.50 2410.85 %cft
c Excavation for foundation trenches and
drains in strata of conglomeration of gravel
and bounders by blasting where pick and
jumper work is not possible including
stacking of serviceable and unserviceable
materials separately, lead upto one chain
(30.5 R.m) and lift upto 5 feet (1.52 m).
(Sr6/17)
645.00 1804.47 %cft
2 Providing and laying in situ 1:3:6 (1 cement
3 sand and 6 coarse aggregate) cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge in
foundation, basement and plinth including
form work, compacting, curing and removal
of form work, etc. complete, foundation and
basement up to 5 feet (1.52 R.m) depth and
plinth up to 4 feet (1.2 R.m) height from
ground level. (SR2/33)
217.50 14887.24 %cft
3 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in raft
or strip foundation with columns and pillars,
of any shape including form work and its
removal, compacting, leveling and curing
etc. complete but excluding the cost of
reinforcement, in foundation basement and
plinth (SR2/135)
321.50 14922.33 %cft
4 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs.. per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in
straight walls more than 6 inches (152 mm)
thick including form work and its removal,
compacting and curing etc. but excluding
the cost of reinforcement, in foundation
basement and plinth (SR9/136)
870.00 19128.77 %cft
5 Providing and laying hard grade ribbed
deformed (minimum yield point 60,000 psi)
reinforcement bars with & including the cost
of straightening, cutting, bending, binding,
wastage, and such overlaps as are not
shown in the drawings, placing in position
on cement concrete 1:2:4 precast or m.s.
chairs, tying with binding wire, cost of chairs
and wires etc. in all kinds of RCC work in
foundation, basement, plinth and ground
floor of building including septic tanks and
under ground tanks and in projections for
future extension . (SR166/159)

85.10 6249.94 Cwt

6 P/F water control gates of size 3'x2' (MR) 1.00 250000.00 Each

Total Rs.

Add 50% on SR items (1+2+3) 835091.15

Total Rs.
 Sub Divisional Officer Executive Engineer
Sub Division (Civil) Hunza Water & Power Division
W&P Division Hunza Hunza
Amount

5932.13

38874.96

11638.83

32379.75
 47975.29

166420.30

531869.89
250000.00

1085091.15

417545.57

###
cutive Engineer
& Power Division
Hunza
 ABSTRACT OF COST.
Sub Head: Penstock Pipe Pillars and Anchor Blocks

S.#. Description of Items. Qty Rate Unit

1a Excavation for foundation trenches and
drains in gravelly soil and back filling the
excavated material in foundation trenches
plinth or under floor including breaking
clods, watering, consolidation by ramming in
layers not exceeding 9 inches (229 mm) in
depth to full compaction, dressing and
disposal of surplus excavated stuff as
directed lead upto one chain (30.5 R.m) and
lift upto 5 feet (1.52 m). (SR 2/17)

5625.00 613.14 %cft

b Excavation for foundation trenches and
drains in strata of conglomeration of gravel
and boulders by hammering, chiselling and
jumper work including stacking of
serviceable and unserviceable materials
separately, lead upto one chain (30.5 R.m)
and lift upto 5 feet (1.52 m). (SR5/17
4500.00 2410.85 %cft
c Excavation for foundation trenches and
drains in strata of conglomeration of gravel
and bounders by blasting where pick and
jumper work is not possible including
stacking of serviceable and unserviceable
materials separately, lead upto one chain
(30.5 R.m) and lift upto 5 feet (1.52 m).
(Sr6/17)
1125.00 1804.47 %cft
2 Providing and laying in situ 1:4:8 (1 cement
4 sand and 8 coarse aggregate) cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge in
foundation, basement and plinth including
form work, compacting, curing and removal
of form work etc. complete, foundation and
basement up to 5 feet (1.52 R,m) depth and
plinth up to 4 feet (1.2 R-m) height from
ground level . (SR1/33)
375.00 12457.50 %cft
 3 Providing and laying uncoursed rubble
masonry in cement mortar 1:6 in foundation,
plinth and basement including scaffolding,
curing etc. complete . (SR1+40/119+121)
2400.00 14708.54 %cft
4 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in raft
or strip foundation with columns and pillars,
of any shape including form work and its
removal, compacting, leveling and curing
etc. complete but excluding the cost of
reinforcement, in foundation basement and
plinth (SR2/135)
750.00 14922.33 %cft
5 Providing and laying ribbed deformed steel
reinforcement bars with guaranteed
minimum yield stress of 40,000 psi with and
including the cost of straightening, cutting,
bending, binding, wastage, complete in all
kinds of RCC work . (SR167/159)
33.48 5247.48 Cwt

Total Rs.

Add 50% on SR items (1 to 5)) 850601.35

Total Rs.

Sub Divisional Officer Executive Engineer

Sub Division (Civil) Hunza Water & Power Division
W&P Division Hunza Hunza
Amount

34489.13

108488.25

20300.29

46715.63
 353004.96

111917.48

175685.63

850601.35

425300.68

###

cutive Engineer
& Power Division
Hunza
 ABSTRACT OF COST.
Sub Head: Power House, Generator Foundation and Tail Race

S.#. Description of Items. Qty Rate Unit

1a Excavation for foundation trenches and
drains in gravelly soil and back filling the
excavated material in foundation trenches
plinth or under floor including breaking
clods, watering, consolidation by ramming in
layers not exceeding 9 inches (229 mm) in
depth to full compaction, dressing and
disposal of surplus excavated stuff as
directed lead upto one chain (30.5 R.m) and
lift upto 5 feet (1.52 m). (SR 2/17)

3750.00 613.14 %cft

b Excavation for foundation trenches and
drains in strata of conglomeration of gravel
and boulders by hammering, chiselling and
jumper work including stacking of
serviceable and unserviceable materials
separately, lead upto one chain (30.5 R.m)
and lift upto 5 feet (1.52 m). (SR5/17
3000.00 2410.85 %cft
c Excavation for foundation trenches and
drains in strata of conglomeration of gravel
and bounders by blasting where pick and
jumper work is not possible including
stacking of serviceable and unserviceable
materials separately, lead upto one chain
(30.5 R.m) and lift upto 5 feet (1.52 m).
(Sr6/17)
750.00 1804.47 %cft
2 Providing and laying in situ 1:4:8 (1 cement
4 sand and 8 coarse aggregate) cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge in
foundation, basement and plinth including
form work, compacting, curing and removal
of form work etc. complete, foundation and
basement up to 5 feet (1.52 R,m) depth and
plinth up to 4 feet (1.2 R-m) height from
ground level . (SR1/33)
320.00 12457.50 %cft
3 Providing and laying uncoursed rubble
masonry in cement mortar 1:6 in foundation,
plinth and basement including scaffolding,
curing etc. complete . (SR1+40/119+121)
1950.00 11146.15 %cft
4 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in
column footing of required shape including
form work and its removal, compacting and
curing etc. complete but excluding the cost
of reinforcement, in foundation basement
and plinth (SR1/135)

54.00 16626.18 %cft

5 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in
columns of square or rectangular shape of
regular section including form work and its
removal, compacting and curing etc. but
excluding the cost of reinforcement, in
foundation basement and plinth . (SR4/135)

27.00 17874.88 %cft

6 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs.. per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in
plinth beams of required shape and design
including form work and its removal,
compacting and curing etc. but excluding
the cost of reinforcement, tn foundation
basement and plinth (SR8/136)

195.00 17284.23 %cft

7 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in
columns of square or rectangular shape of
regular section including form work and its
removal, compacting and curing etc. but
excluding the cost of reinforcement, in the
ground floor (SR24/138)
99.00 21559.74 %cft
8 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in raft
or strip foundation with columns and pillars,
of any shape including form work and its
removal, compacting, leveling and curing
etc. complete but excluding the cost of
reinforcement, in foundation basement and
plinth (SR2/135)
600.00 14922.33 %cft
9 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq. inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in
foundation or bottom slab of rectangular
underground tank including form works and
its removal, levelling, compacting and curing
etc. complete but excluding the cost of
reinforcement.. (SR99/150)
137.50 14294.14 %cft
10 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in
straight walls 5" (127 mm) to 6" (152 mm)
thick including form work and its removal,
compacting and curing etc. but excluding
the cost of reinforcement, in foundation
basement and plinth (SR10/136)
330.00 22405.70 %cft
11 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2) at 28
days with a mix not leaner than 1:2:4 in
ordinary slab more than 6 inches (152 mm)
thick including form work and its removal
compacting and curing etc. complete but
excluding the cost of reinforcement, in
basement plinth and ground floor.
(SR57/144)
337.50 18631.97 %cft
12 Providing and laying reinforced cement
concrete using screened graded bajri 3/4
inch (19 mm) and down gauge having a
minimum works cube crushing strength of
2250 Ibs. per sq inch (15.52 N/mm2 ) at 28
days with a mix not leaner than 1:2:4 in
straight beams, lintels cantilever beams of
required shape or section including form
work and its removal, compacting and
curing etc. complete but excluding the cost
of reinforcement, in basement and ground
floor. (SR38/141)
236.20 19779.90 %cft
13 Providing and laying 1:3:6 cement concrete
solid block masonry more than 6 inches
(152 mm) thick using graded screened bajri
3/4 inch (19 mm) and down gauge set in
cement mortar 1:6 including scaffolding,
raking out joints and curing etc. complete in
ground floor superstructure.
(SR34+100/76+82)
3091.66 13990.61 %cft
14 3/4'' (19 mm) thick cement plaster 1:4 on
walls and columns etc. in basement, plinth,
mezzanine and ground floor including
making edges, corners, and curing etc.,
complete. (SR8/320) 2500.00 2367.12 %sft
15 Providing and laying ribbed deformed steel
reinforcement bars with guaranteed
minimum yield stress of 40,000 psi with and
including the cost of straightening, cutting,
bending, binding, wastage, complete in all
kinds of RCC work . (SR167/159)
126.01 5247.48 Cwt
16 Providing and laying soling stones 6 inches
to 9 inches (152 mm to 229 mm) size under
floors including packing with spawls and
chips and consolidating etc. complete.
(SR1/190) 1698.00 3251.34 %cft
17 Providing and laying 1:4:8 cement concrete
bed under floors using graded stone ballast
2 inches (51 mm) and down gauge with
levelling and ramming, watering and curing
etc. complete.. (Sr2/190)
437.00 10315.56 %cft
18 Providing and laying floors of 2 inches (51
mm) thick 1:2:4 cement concrete using
graded screened bajri 3/4 inch (19 mm) and
down gauge in ground floor laid in panels
including form work, consolidation, finishing,
and curing etc. complete. (Sr6/190)
1000.00 3053.25 %sft
19 Providing and laying in situ 1:2:4 (1 cement
2 sand and 4 coarse aggregate) cement
concrete using crushed graded boulders 3/4
inch (19 mm) and down gauge in
foundation, basement and plinth including
form work, compacting, curing and removal
of form work etc. complete, foundation and
basement up to 5 feet (1.52 m) depth and
plinth up to 4 feet (1.2 m) height from ground
level . (SR15/35)
82.50 18022.02 %cft
20 P/F Steel Girder of size 6"x9" and 1/2" thick
incl. pulley of 10Ton Capacity (MR) 1.00 500000.00 Job
21 Providing and fixing 24 B.W.G. corrugated
galvanized iron sheets with galvanized iron
hooks, bolts, nuts, limpets and bitumen
washers etc, without valleys and ridges
(excluding the cost of frame work) in ground
floor. (Sr4/177) 1224.00 7785.82 %sft
22 Providing and fixing 22 B.W.G. corrugated
galvanized iron sheets standard ridges with
galvanized iron bolts, nuts, limpets and
bitumen washers etc. complete in ground
floor. (SR13/178) 90.00 158.74 sft
23 P/F of GI Sheet Rolling Shutter with all
accessories complete (MR) 100.00 1000.00 sft
 24 Distempering with vinyle distemper (ICI)
Dulux Paintex of approved make and shade
in two coats over and including the cost of
one priming coat of lime wash including
sand papering, dusting, and filling the holes,
cracks and inequalities, if any, at any height
in any floor. (SR151/333)
660.00 1053.54 %sft
25 Painting iron work with enamel paint of
approved make and shade two coats over
and including the cost of one coat of priming
complete at any height in any floor.
(SR158/333) 200.00 2722.37 %sft
26 Providing and fixing with iron screws hold
fasts of flat iron bifurcated at one end as per
approved design and size including painting
with black bitumastic paint two coats
including the cost of embedding with cement
concrete 1:2:4 curing etc, complete in any
floor. (SR35/239)
49.60 254.34 Kg
27 P/F of gypsum False ceiling 8mm thick best
quality (MR) 1000.00 100.00 sft
28 Wood Work in roof truss, windows and
ventilators (Lump sum) 1.00 300000.00 Job

Total Rs.

Add 50% on SR items 2260902.69

Total Rs.

Sub Divisional Officer Executive Engineer

Sub Division (Civil) Hunza Water & Power Division
W&P Division Hunza Hunza
Amount

22992.75

72325.50

13533.53

39864.00
217349.93

8978.14

4826.22

33704.25
21344.14

89533.98

19654.44

73938.81
 62882.90

46720.12

432542.09

59178.00

661248.07
 55207.75

45079.00

30532.50

14868.17

500000.00

95298.44

14286.60

100000.00
 6953.36

5444.74

12615.26

100000.00

300000.00

3160902.69

1130451.34

###

cutive Engineer
& Power Division
Hunza