Earthquake Reconstruction and Rehabilitation Project

Reconstruction and Rehabilitation of Roads and Bridges in Earthquake Affected Areas

Reconstruction and Rehabilitation of Bakot Sangrari Road Package II – Balance Works of Terminated
Contract, (Length 2KM) District Abbottabad

Engineer's Estimate

SUMMARY
DESCRIPTION
TOTAL AMOUNT
BILL NO. (Rs)
1 Earth Works 32,350,553.09

2 Sub Base and Base Course 762,864.84

3 Surfacing 11,965,950.99

4 Structures (Cross Drainage and Slope Protection Structures) 20,331,560.44

5 Ancillary Works 402,665.52

Total Amount 65,813,594.88

1
 Reconstruction and Rehabilitation of Bakot Sangrari Road Package II – Balance Works of Terminated
Contract, (Length 2KM) District Abbottabad

Engineer's Estimate
BILL NO. 1 : EARTHWORK
PAY ITEM DESCRIPTION UNIT QTY UNIT RATE AMOUNT (Rs)
ITEM (Rs.)
104 Compaction of Natural Ground SM 2,000 27.71 55,420.00

106c Excavate Surplus Common Material CM 17,842 324.92 5,797,222.64

106di Excavate Surplus Hard Rock Material CM 6,830 952.59 6,506,189.70

106dii Excavate Surplus Medium Rock Material CM 11,179 801.16 8,956,167.64

106diii Excavate Surplus Soft Rock Material CM 12,000 674.89 8,098,680.00

107a Structural Excavation in Common Material CM 1,112 362.02 402,566.24

107d Granular Back Fill CM 500 1,556.63 778,315.00

107e Common Backfill CM 1,000 254.50 254,500.00

108a Formation of Embankment from Roadway CM 1,407 399.41 561,969.87

Excavation in Common Material
109a Subgrade Preparation in Earth Cut SM 12,200 77.01 939,522.00

Total for Bill No. 01 32,350,553.09

1. Removal of slide material, will be the responsibility of Contractor at his own cost.
2. Cost of excavation of rock / any other material which is used any where in the project shall deemed to
be included in pay item relating to part of work where the material is used. In no case cost of excavation
shall be paid separately.

2
Reconstruction and Rehabilitation of Bakot Sangrari Road Package II – Balance Works of Terminated
Contract, (Length 2KM) District Abbottabad

Engineer's Estimate
BILL NO. 2 : Base and Sub Base Course
PAY ITEM DESCRIPTION UNIT QTY UNIT RATE AMOUNT (Rs)
ITEM (Rs.)
201 Granular Sub Base CM 654 1,166.46 762,864.84

Total for Bill No. 02 762,864.84

3
Reconstruction and Rehabilitation of Bakot Sangrari Road Package II – Balance Works of Terminated
Contract, (Length 2KM) District Abbottabad

Engineer's Estimate
BILL NO. 3 : Surfacing
PAY ITEM DESCRIPTION UNIT QTY UNIT RATE AMOUNT (Rs)
ITEM (Rs.)
401b Concrete Class "B" CM 1,044 7,914.63 8,262,873.72

401f Lean Concrete CM 603 6,141.09 3,703,077.27

Total for Bill No. 03 11,965,950.99

4
 Reconstruction and Rehabilitation of Bakot Sangrari Road Package II – Balance Works of Terminated
Contract, (Length 2KM) District Abbottabad

Engineer's Estimate
BILL NO. 4 : Structures (Cross Drainage and Slope Protection Structures)
PAY ITEM DESCRIPTION UNIT QTY UNIT RATE AMOUNT (Rs)
ITEM (Rs.)
401a1iii Concrete Class "A1" (Elevated) CM 5 11,433.94 57,169.70

401b Concrete Class "B" CM 1,521 7,914.63 12,038,152.23

401f Lean Concrete CM 220 6,141.09 1,351,039.80

404b Reinforcement as per AASHTO M - 31 Grade Ton 1 116,539.73 116,539.73

60
411b Stone Masonry Random with Mortar CM 1,349 4,209.54 5,678,669.46

411d Stone Masonry Dressed Uncoursed with CM 53 4,635.14 245,662.42

Mortar
501d R.C.C. PIPE CULVERT AASHTO M 170 CLASS II M 30 6,206.25 186,187.50
Dia. 610 mm
501f RCC Pipe Culvert AASHTO M 170 Class II Dia. M 20 13,706.21 274,124.20
910 mm
509d Grouted Rip Rap Class "A" CM 50 4,927.80 246,390.00

510 Dismantling of Existing Structures and CM 30 1,612.78 48,383.40

Obstructions
511b1 Grouted Stone Pitching (15-20 cm Thick) SM 50 1,784.84 89,242.00
With Bitumen Joints
Total for Bill No. 4 20,331,560.44

5
 Reconstruction and Rehabilitation of Bakot Sangrari Road Package II – Balance Works of Terminated
Contract, (Length 2KM) District Abbottabad

Engineer's Estimate
BILL NO. 5 : Ancillary Works
PAY ITEM DESCRIPTION UNIT QTY UNIT RATE AMOUNT (Rs)
ITEM (Rs.)
607a Traffic Road Sign Category - 1 Each 4 15,328.17 61,312.68

607b Traffic Road Sign Category - 2 Each 3 18,692.23 56,076.69

607c Traffic Road Sign Category - 3a Each 2 29,734.01 59,468.02

607d Traffic Road Sign Category - 3b Each 2 54,491.50 108,983.00

607e Traffic Road Sign Category - 3c SM 3 24,728.77 74,186.31

610c Kilometer Post (610 x 114 x 1.5 mm) Each 3 3,912.94 11,738.82

SP - 1 Providing and fixing Project sign board of size Each 2 15,450 30,900.00
900mm x 1200mm as per drawings
Total for Bill No. 05 402,665.52