More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

SUMMARY

BILL NO DESCRIPTION TOTAL AMOUNT (Rs)

1 EARTHWORK 621,456,103

2 SUBBASE AND BASE 1,066,186,251

3 SURFACE COURSES AND PAVEMENT 583,274,752

4-A STRUCTURES: BRIDGE 31,185,000

4-B STRUCTURES: PIPE CULVERTS 178,929,384

5 DRAINAGE & EROSION CONTROL WORKS 150,000,000

6 ANCILLARY WORKS 88,621,513

7 GENERAL ITEMS 87,371,030

A TOTAL COST OF CONSTRUCTION (BILLS NO. 1 - 7) 2,807,024,033

B Factor of Safety @25% 701,756,008

TOTAL COST OF CONSTRUCTION(A+B) 3,508,780,041

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 1 : EARTHWORK

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

101 Clearing & Grubbing SM 791,350 27.05 21,406,018

104 Compaction of Natural Ground SM 791,350 27.59 21,833,347

Formation of Embankment from Borrow

108c CM 1,197,731 482.76 578,216,738
Excavation in Common Material

TOTAL FOR BILL NO. 1 : (CARRIED FORWARD TO SUMMARY) 621,456,103

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 2 : SUBBASE & BASE

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

201 Granular Subbase CM 217,621 2,457.90 534,891,270

202 Aggregate Base Course CM 158,270 2,950.14 466,918,658

203b Asphalt Base Course Plant Mix (Class B) CM - 20,284.66 -

209b Scarification of Existing Road Pavement SM 791,350 81.35 64,376,323

TOTAL FOR BILL NO. 2 : (CARRIED FORWARD TO SUMMARY) 1,066,186,251

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 3 : SURFACE COURSES AND PAVEMENT

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

302a Cut Back Asphalt For Bituminous Prime Coat SM 434,350 142.55 61,916,593

303a Cut Back Asphalt For Bituminous Tack Coat SM 434,350 58.44 25,383,414

Asphaltic Concrete For Wearing Course Plant Mix

305a CM 19,784.35 -
(Class A)

304C Triple Surface Treatment (TST) SM 731,850 677.70 495,974,745

TOTAL FOR BILL NO. 3 : (CARRIED FORWARD TO SUMMARY) 583,274,752

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 4-A : STRUCTURES : BRIDGE

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

Bridge near Sial SM 347 90,000.00 31,185,000

TOTAL FOR BILL NO. 4-A : (CARRIED FORWARD TO SUMMARY) 31,185,000

More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 4-B : STRUCTURES : PIPE CULVERTS

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

R.C.C. PIPE CULVERT AASHTO-M 170 CLASS II DIA

501f M 3,570 14,245.01 50,854,686
910 mm

401b Concrete Class B CM 9,710 11,364.18 110,346,188

401f Lean Concrete under Pipe Inlet & Outlet CM 37 8,565.99 316,942

Concrete Class A1 on ground (in Pipe Inlet

401a1ii CM 331 16,027.41 5,305,073
& Outlet)
Reinforcement in Slab as per AASHTO M
404b Ton 50 242,129.89 12,106,495
31 (Grade 60)

TOTAL FOR BILL NO. 4-B : (CARRIED FORWARD TO SUMMARY) 178,929,384

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 5 : DRAINAGE & EROSION CONTROL WORKS

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

U-type Drain (Urban Area) KM 7.5 20,000,000.00 150,000,000

TOTAL FOR BILL NO. 5: (CARRIED FORWARD TO SUMMARY) 150,000,000

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 6: ANCILLARY WORKS

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

607ai Traffic Road Signs Category 1 EACH 357 21,547 7,692,361

607bi Traffic Road Signs Category 2 EACH 357 26,713 9,536,395

607evii Traffic Road Signs Category 3(c) SM 536 39,335 21,083,555

Pavement Marking in Reflective TP Paint for Lane

608i2
Marking (20cm)

i) Continuous M 119,000 220.53 26,243,070

Pavement Marking in Reflective TP Paint for Lane

608h2
Marking (15cm)

ii) Dashed M 19,635 182.35 3,580,442

Pavement markings in reflective RTP for various

608j2 EACH 684 1,896 1,296,529
signs
Reflectorised Pavement Studs (Raised Profile
609d EACH 22,580 850 19,189,161
Type - Double)

TOTAL FOR BILL NO. 6: (CARRIED FORWARD TO SUMMARY) 88,621,513

 More Khunda to Habo Ky Bala

ENGINEER'S COST ESTIMATE

BILL NO. 7: GENERAL ITEMS

PAY ITEM ITEM DESCRIPTION UNIT QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)

SP-701a Provide Surveying & allied instruments PS - - 4,000,000

Maintain Survey Instruments, provide vehicle,

SP-701b Month 24 150,000 3,600,000
Survey team & Helpers.
Provide the Employer's and Engineer's
SP-702a Representative's Office & Residence(on Rental PS - - 4,000,000
Basis)
Furnish and Equip. Employer's & Engineer's
SP-702b PS - - 4,000,000
Representative office & Residence.
Maintain Employer's and Engineer's
SP-702c Month 27 150,000 4,050,000
Representative office and Residence.
Provide Material Testing Project Laboratory (on
SP-703a PS - - 3,000,000
Rental Basis)
Equip & Furnish Material Testing Project
SP-703b PS - - 5,000,000
Laboratory.
Maintain Material Testing Project Laboratory
SP-703c Month 27 125,000 3,375,000
including 2 No Helpers.

Provide Engineer's Representative Transport

SP-708 b
(on Rental Basis)

(i) Toyota Revo G 2.8 M/T (4 x 4) - 2 Nos Vehicle Month 78 100,000 7,800,000

(ii) Toyota Single Cabin with A/C (4 x 4) - 4 Nos Vehicle Month 156 80,000 12,480,000

Running & Maintenance of Employer's &

SP-708c Vehicle Month 273 132,110 36,066,030
Engineer's Representative's Transport
TOTAL FOR BILL NO. 7: (CARRIED FORWARD TO SUMMARY) 87,371,030