Engineering Estimate

Construction of 67 Rft Span Arch

Name of Scheme: Bridge at Puna Moti Samahni
District Bhimber AJ&K

Estimated Cost: 29.272 Million

Estimate is based on CSR 1st semi-annual (Apr to June) 2021 + Percentatge increased vide
P&DD Notification No. P&DD/Gen/413-24/2021 dated 20/12/2021

S# CSR# Particulars Unit Qty Rate Amount

Part-A '' Bridge Structures)

1 3-13b Excavation in hard rock requiring blasting
but blasting prohibited and disposal of
excavated material within 50 ft. (15m) lead,
(including dressing and levelling to
designed section etc.). b) Grade II Cum 313.77 903.10 283370
2 5-39 Drilling and grouting holes upto 3" (75 mm)
dia in existing concrete/rock for
reinforcement bars. Mtr 622.84 543.29 338381
3 5-8d Providing and laying cement concrete using
Lawrencepur sand and crushed aggregate
3/4" (19mm) & down gauge in foundation
including leveling, compacting and curing. d)
1:3:6 Cum 8.532 11324.08 96615
4 7-14b Providing and laying cement concrete using
Lawrencepur sand & Margalla crushed
stone 3/4" (19 mm) and down gauge in pile
caps, tee beams, and grade beams in dense
homogeneous concrete mix including
formwork and its removal, compacting,
curing, and bailing out or pumping out sub-
soil water during concreting, but excluding
the cost of reinforcement. b) 1:1.5:3 Cum 225.26 22627.68 5097197
5 7-13 Providing and laying for pile caps, grade
beams, and precast pile integrated deformed
bars (G-60) with and including the cost of
straightening, removing rust, cutting,
bending, binding, wastage, overlaps as are
not shown on the drawings. The cost of
binding wire and precast 1:2:4 cement
concrete or M.S. chairs for binding and
holding the reinforcement in position is
inclusive. Ton 42.676 294746.79 12578568
6 28-35 Providing and fixing M.S. Tees, angles and
flat including riveting, fixing with gusset
plates, bolts, hoisting and erecting in
position for arch formwork. 5mm thick Sheet Kg 7465.288 308.45 2302631
7 21-81a Providing and fixing G.I. pipe railing of
required diameter, comprising vertical posts
and horizontal bracings of G.I. pipe of the
same dia including cost of specials, bends,
threading cutting and making good the floor
or wall and or slab of any kind in cement
concrete 1:2:4 (Actual pipe length used for
vertical posts and horizontal bracings to be
measured, length of specials used not to be
deducted) a) 2" (50 mm) dia G.I. pipe railing Mtr 118.251 2456.33 290463
Total Part-A 20987225
Part-B Approach Road
1 21-1d Excavation or cutting to a required grade,
camber and side slopes including dressing
top and sides and disposal of
excavated material within a lift of 5ft (1.5m)
and lead upto 100 ft. (30m) d) Murum soil.
Extra for lift beyond first 5 ft. (1.5 m.) and
upto 10 ft. (3m.) over items 21-1 and 21-6. Cum 1029.71 600.88 618727
2 21-6b+ Making earthen embankment with earth
27-7b taken from approved borrow pits including
cost of excavation, placing in layers not
exceeding 9" (230mm) in depth including
dressing top and sides of the bank within a
lift of 5 ft. (1.5m) and lead upto 100 ft.
(30m). c) Gravelly soil. Extra for lift beyond
first 5 ft. (1.5 m.) and upto 10 ft. (3m.) over
items 21-1 and 21-6. Cum 217.12 806.76 175164
3 21-9 Compaction of earthen embankments to full
depth and width below sub-grade level by
mechanical means in layers not exceeding
8" (200mm) in depth at optimum moisture
content including watering and mixing by
mechanical means. The sub- grade
embankments shall be compacted to at least
95% modified AASHTO maximum dry
density for their full depth and width. Cft 217.12 552.64 119989
4 21-15bi Providing and laying pitrun gravel in sub
base or base course of any thickness to
required grade and camber including
watering and compacting with road roller
with all lead and lift. (compacted thickness to
be measured). (i) Local approved material Cum 146.232 1466.66 214473
5 21-17bi Providing and laying graded Margalla
crushed aggregate base course confirming
to AASHTO Specification upto any designed
thickness in the required grade and camber
and compacting to the required density by
mechanical means including placing, mixing,
spreading, watering and compacting with all
lead and lift. (i) Local approved material
Approach Road Cum 146.232 2638.05 385767
6 1 (1-1) Carriage of 100 Cft. (2.83 cu.m) of all
materials like stone aggregate, spawl,
kankar lime (unslaked), surkhi, etc. or 150
Cft. (4.25 cu.m) of timber, by truck or by any
other means owned by the contractor.
Carrige from Mangla 60 Km
Qty same as per item No. 11 Cum 146.232 805.10 117732
7 2x21-85e Providing and laying 2" thick (50 mm)
consolidated thickness of asphalt concrete
premixed bituminous carpet (including tack
coat) using bitumen 80/100 or of any
approved grade with following percentage
including compaction and finishing to
required camber, grade and density. Coarse
aggregate from Margalla and sand from
Lawrencepur. e) 5% Bitumen content Sqm 887.25 2164.79 1920722
8 19-30 Providing and laying stone pitching with
hammer dressed stones on surface laid in
courses. Cum 54.000 4317.50 233145
9 19-34a Grouting stone pitching. a) Cement sand
mortar 1 : 3 Sqm 180.00 1016.79 183022
10 5-47b Providing and laying plum concrete using
Lawrencepur sand and crushed aggregate
3/4" (19 mm) & down gauge with 30%
boulders including levelling, compacting and
curing.It is also includes formwork,
shuttering, scaffolding and its removal,
complete in all respect. b) 1:3:6 Cum 58.535 7906.05 462784
11 12-32 Providing and laying of PVC pipe 4'' dia
(Medium class) in stone masonry wall for
weepholes, complete in all respects Mtr 7.500 609.13 4568
12 15-63 Applying weather resistant paint coating
such as ICI weather shield,Berger weather
coat or equivalent to interior or exterior walls
or ceiling including supplying all labour,
materials, scaffoldings and removal of debris
etc Sqm 51.151 592.42 30302
Total Part-B 4466396
G. Total Part-A+B 25453621
Add %age increase in material rates 15% 3818043
Net Total 29271664

Page 1 of 2
S# CSR# Particulars Unit Qty Rate Amount

In Million 29.272

Page 2 of 2