ABSTRACT OF COST

Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad

Hunza
Sub Head No. 1: Widening of Channel (1.25
Km).
S.# Description of Items. Qty Rate Unit Amount
1 a) Cutting to a required gradient in hard rock by blasting i/c sorting out
and stacking serviceable and unserviceable materials complete with
levelling and dressing as required, lead upto one chairn (30.5 R.m)
average and lift upto 5ft (1.5m). (SR-12/12). 123876.90 2285.58 %cft 2831305.65
b). Cutting to a required gradient in soft or disintegrated rock by
hammering and chiselling and jumper work i/c sorting out and stacking
serviceable and unserviceable materials separately complete with
levelling etc.(SR-11/12). 53090.00 3731.68 %cft 1981148.91
2 a) Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement including scaffolding, curing etc
complete. (SR-1/119). (30% without cost of stone). 5250.00 9339.84 %Cft 490341.60
b). Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement including scaffolding, curing etc
complete. (SR-1/119). (70% with cost of stone). 5250.00 11146.15 %Cft 585172.88
3 Providing and laying in situ 1:2:4 (1 cement 4 sand and 8 coarse
aggregate) cement concrete using screened graded bajri 3/4 inch (19
mm) and down gauge in flundation, basement and plinth i/c form
work, compacting, curing nad removal of form work etc. complete,
foundation and basement up to 5 fee depth (1.52 m) and plinth up to
4 feet (1.2 m) height from ground level. (SR-5/33) 1313.00 17163.40 %Cft 225355.44
4 a) Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc i/c scaffolding, curing etc complete. (SR-6/119).
(50% without cost of stone). 9954.00 4603.83 %cft 458265.24
b). Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc i/c scaffolding, curing etc complete. (SR-6/119).
(50% with cost of stone). 9954.00 6917.46 %cft 688563.97

Total #VALUE! 7260153.69

Add 55% above on cement work i.e Rs. 1300869.92 (+) 715478.45

Add 40% above on dry work i.e Rs. 5959283.77 (+) 2383713.51

Total 10359345.65

Say 10.359

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza.

Sub Head No. 2: Extension of Water Channel (1.037 Km).

S.# Description of Items. Qty Rate Unit Amount
1 a). Cutting to a required gradient in hard rock by blasting i/c sorting out
and stacking serviceable and unserviceable materials complete with
levelling and dressing as required, lead upto one chairn (30.5 R.m)
average and lift upto 5ft (1.5m). (SR-12/12). 20160.00 2285.58 %cft 460772.93
b). Cutting to a required gradient in soft or disintegrated rock by
hammering and chiselling and jumper work i/c sorting out and stacking
serviceable and unserviceable materials separately complete with
levelling etc.(SR-11/12). 6720.00 3731.68 %cft 250768.90
c). Cutting to a required gradient in all kinds of soil (except rock murum
and gravelly soil) and filling and excavated stuff in 6" (152 mm) layers
in depression, where required or disposing the same complete with
levelling, dressing and watering the filling and consolidation etc. as
required, lead upto one chain (30.5 Rm) average, and lift upto 5 feet
(1.52 Rm).(SR-6/11). 40320.00 634.99 %Cft 256027.97
2 a). Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc i/c scaffolding, curing etc complete. (SR-6/119). 11025.00 6917.46 %cft 762649.97
b). Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc including scaffolding, curing etc complete. (SR-
6/149) (50% without cost of stone). 11025.00 4603.83 %cft 507572.26

Total 2237792.01

Add 40% above on dry work i.e Rs. 2237792.01 (+) 895116.81

Total 3132908.82

Say 3.133

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza.

Sub Head No. 3: Re-Alignment of Water Channel (0.305 Km.

S.# Description of Items. Qty Rate Unit Amount
1 a). Cutting to a required gradient in hard rock by blasting i/c sorting out
and stacking serviceable and unserviceable materials complete with
levelling and dressing as required, lead upto one chairn (30.5 R.m)
average and lift upto 5ft (1.5m). (SR-12/12). 53600.00 2285.58 %cft 1225070.88
b). Cutting to a required gradient in soft or disintegrated rock by
hammering and chiselling and jumper work i/c sorting out and stacking
serviceable and unserviceable materials separately complete with
levelling etc.(SR-11/12). 13400.00 3731.68 %cft 500045.12
2 Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc including scaffolding, curing etc complete. (SR-
6/149) (50% without cost of stone). 2812.50 4603.83 %cft 129482.72

Total 1854598.72

Add 40% above on dry work i.e Rs. 1854598.72 (+) 741839.49

Total 2596438.21

Say 2.596

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza.

Sub Head No. 4: Clearance of Debris.

S.# Description of Items. Qty Rate Unit Amount
1 Cutting to a required gradient in all kinds of soil (except rock murum
and gravelly soil) and filling and excavated stuff in 6" (152 mm) layers
in depression, where required or disposing the same complete with
levelling, dressing and watering the filling and consolidation etc. as
required, lead upto one chain (30.5 Rm) average, and lift upto 5 feet
(1.52 Rm).(SR-6/11). 12000.00 634.99 %Cft 76198.80
2 Cutting to a required gradient in gravelly soil and filling excavated stuff
in 6" (152 mm) layers in depressions where required of disposing the
same complete with levelling and dressing, watering the fillings and
consolidation etc as required, lead upto one chain (30.5 Rm) average,
& lift upto 5 ft (1.52m) etc complete. (SR-10/12).
9600.00 1483.84 %cft 142448.64
3 Cutting to a required gradient in hard rock by blasting i/c sorting out
and stacking serviceable and unserviceable materials complete with
levelling and dressing as required, lead upto one chairn (30.5 R.m)
average and lift upto 5ft (1.5m). (SR-12/12).
2400.00 2285.58 %cft 54853.92

Total 273501.36

Add 40% above on SR Items i.e Rs. 273501.36 (+) 109400.54

Total 382901.90

Say 0.383

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza.

Sub Head No. 5: Head Work of Murku Channel.

S.# Description of Items. Qty Rate Unit Amount
1 Cutting to a required gradient in gravelly soil and filling excavated stuff
in 6" (152 mm) layers in depressions where required of disposing the
same complete with levelling and dressing, watering the fillings and
consolidation etc as required, lead upto one chain (30.5 Rm) average,
& lift upto 5 ft (1.52m) etc complete. (SR-10/12).
1700.00 1483.84 %cft 25225.28
2 Providing and laying 1:2:4 (1 cement 4 sand & 8 coarse aggregate)
cement concrete using graded gavel (bajri) 1 inch (25 mm) and sown
gauge in foundation i/c leveling, compacting and curing etc. complete.
(SR-14/29) 600.00 10505.04 %Cft 63030.24
3 Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement including scaffolding, curing etc
complete. (SR-1/119). 7100.00 11146.15 %Cft 791376.65
4 Providing and laying in situ 1:2:4 (1 cement 4 sand and 8 coarse
aggregate) cement concrete using screened graded bajri 3/4 inch (19
mm) and down gauge in flundation, basement and plinth i/c form
work , compacting, curing nad removal of form work etc. complete,
foundation and basement up to 5 fee depth (1.52 m) and plinth up to
4 feet (1.2 m) height from ground level. (SR-5/33) 162.50 17163.40 %Cft 27890.53
5 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. (SR-8/320) 600.00 2319.17 %Sft 13915.02

Total 921437.72

Add 60% above on SR Items i.e Rs. 921437.72 (+) 552862.63

Total 1474300.34

Say 1.474

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza.

Sub Head No. 6: Const: of Silting Basin.

S.# Description of Items. Qty Rate Unit Amount
1 a). Cutting to a required gradient in gravelly soil and filling excavated stuff
in 6" (152 mm) layers in depressions where required of disposing the
same complete with levelling and dressing, watering the fillings and
consolidation etc as required, lead upto one chain (30.5 Rm) average,
& lift upto 5 ft (1.52m) etc complete. (SR-10/12).
4389.00 1483.84 %cft 65125.74
b). Cutting to a required gradient in hard rock by blasting i/c sorting out
and stacking serviceable and unserviceable materials complete with
levelling and dressing as required, lead upto one chairn (30.5 R.m)
average and lift upto 5ft (1.5m). (SR-12/12). 1881.00 2285.58 %cft 42991.76
2 a). Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc i/c scaffolding, curing etc complete. (SR-6/119). 1485.00 6917.46 %cft 102724.28
b). Providing and laying dry uncoursed rubble masonry in retaining or
compound wass etc i/c scaffolding, curing etc complete. (SR-6/119).
(50% without cost of stone). 1485.00 5617.46 %cft 83419.28
3 Providing and laying in situ 1:2:4 (1 cement 4 sand and 8 coarse
aggregate) cement concrete using screened graded bajri 3/4 inch (19
mm) and down gauge in flundation, basement and plinth i/c form
work , compacting, curing nad removal of form work etc. complete,
foundation and basement up to 5 fee depth (1.52 m) and plinth up to
4 feet (1.2 m) height from ground level. (SR-5/33) 86.40 17163.40 %Cft 14829.18

Total 309090.24

Add 45% above on SR Items i.e Rs. 309090.24 (+) 139090.61

Total 448180.84

Say 0.445

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza

Sub Head No. 7: Const: of Water Reservoir Storage Tank (01 No.).
S.# Description of Items. Qty Rate Unit Amount
1 2 3 4 5 6
1. Cutting to a required gradient in all kinds of soil (except rock murum
a). and gravelly soil) and filling and excavated stuff in 6" (152 mm) layers
in depression, where required or disposing the same complete with
levelling, dressing and watering the filling and consolidation etc. as
required, lead upto one chain (30.5 Rm) average, and lift upto 5 feet
(1.52 Rm).(SR-6/11). 15990.00 634.99 %Cft 101534.90
b). Cutting to a required gradient in gravelly soil and filling excavated stuff
in 6" (152 mm) layers in depressions where required of disposing the
same complete with levelling and dressing, watering the fillings and
consolidation etc as required, lead upto one chain (30.5 Rm) average,
and lift upto 5 ft (1.52m) etc complete. (SR-10/12).
5330.00 1483.84 %cft 79088.67
c). Cutting to a required gradient in soft or disintegrated rock by
hammering and chiselling and jumper work i/c sorting out and stacking
serviceable and unserviceable materials separately complete with
levelling etc.(SR-11/12). 5330.00 3731.68 %cft 198898.54
2.a). Excavation for raft foundation underground tanks, septic tanks
(rectangular or square) in gravelly soil and back filling the excavated
material all round the trenches including breaking clods,watering
consolidation by ramming in layers not exceeding 9" (229 mm) in depth
to full compaction, dressing etc complete.(SR-11/18). 22748.00 516.02 % Cft 117384.23
b). Excavation for raft foundation underground tanks, septic tanks
(rectangular or square) in gravelly soil and back filling the excavated
material all round the trenches including breaking clods,watering
consolidation by ramming in layers not exceeding 9" (229 mm) in depth
to full compaction, dressing etc complete.(SR-11/18 + 28/20). 10340.00 594.00 % Cft 61419.60
c). Excavation for raft foundation underground tanks, septic tanks
(rectangular or square) in gravelly soil and back filling the excavated
material all round the trenches including breaking clods,watering
consolidation by ramming in layers not exceeding 9" (229 mm) in depth
to full compaction, dressing etc complete.(SR-11/18 + 28/20 + 28/20).
11985.00 672.00 % Cft 80539.20
3 Providing and laying 1:4:8 (1 cement 4 sand and 8 coarse aggregate)
cement concrete using graded gavel (bajri) 1 inch (25 mm) and sown
gauge in foundation i/c leveling , compacting and curing etc. complete.
(SR-14/29) 1374.86 10505.04 %Cft 144429.59
4 a). Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement including scaffolding, curing etc
complete. (SR-1/119). 4309.55 11146.15 %Cft 480348.91
b). Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement including scaffolding, curing etc
complete. (SR-1/119) without cost of stone. 1846.95 7906.15 %Cft 146022.64
5 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" and down gauge having a minimum works cube
crushing strength of 2250 lbs per sqr inch at 28 days with a mix not
leaner than 1:2:4 straight beams, lintels cantilever beams of required
shape or section i/c form work and its removal, compacting and curing
etc complete but excluding the cost of reinforcement, in basement and
groud floor. (SR-38/141)
804.00 19779.90 % cft 159030.40
6 Providing and laying re-inforced cement concrete using screned bajri
3/4" & down gauge having a minumum works cube crushing strength
of 2250 Lbs. per sq. inch (15.52 N/mm2) at 28 days with a mix not
leaner than 1:2:4 in straight wall 5"(127mm) to 6"(152 mm) thick i/c
form work & its removal compacting & curing etc but excluding the cost
of reinforcement, in foundation basement & plinth (SR-10/136).
1040.00 22405.70 %cft 233019.28
Total: - 1568696.68
1 2 3 4 5 6
B.F: - 1568696.68
7 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" and down gauge having a minimum works cube
crushing strength of 2250 lbs per sqr inch at 28 days with a mix not
leaner than 1:2:4 in sill and bed plates of straight or circular walls i/c
from work and its removal, compacting and curing etc complete but
excluding the cost of reinforcement, in basement and groud floor. (SR-
42/141)
1800.00 19602.85 % cft 352851.30
8 Providing and laying ribbed deformedn steel reinforcement bars with
guaranteed minimum yield strees of 40,000 psi with nd including the
cost of straightening, cutting, bending, binding, wastage, complete in
all kinds of RCC work.(SR-167/159)
260.28 5247.48 P.Cwt 1365814.09
9 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. (SR-8/320) 5792.00 2319.17 %Sft 134326.33
10 Disposal of surplus excavated stuff distinct from the materials and the
rubbish accummulated during construction upto one Km lead
(avarage) and (1.52 m) lift, levelling etc. complete. (MR). 48770.16 10.00 P.Cft 487701.60

11 Providing and Fixing of 8" dia G.I Pipe. 40.00 6000.00 P.rft. 240000.00

12 Providing and Fixing of 8" dia G.I Valve. 1.00 32000.00 Each 32000.00

Total 4181390.00

Add 30% above on Dry Work i.e. Rs. 638865.15 191659.54

Add 40% above on Cement Work i.e. Rs. 1904710.76 761884.30

Add 50% above on Steel Work i.e Rs. 1365814.09 (+) 682907.05

Total 5817840.90

Say 5.818

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza

Sub Head No. 8: Rehabilitation of Storage Tanks (02 Nos).

S.# Description of Items. Qty Rate Unit Amount
1 Providing and laying 1:2:4 (1 cement 2 sand and 4 coarse aggregate)
cement concrete usiging graded gravel (bajri) 1" ( 25 mm) and down
guage in foundation including leveling, compacting and curing etc
complete. (SR-8/28) 1200.00 14576.85 %cft 174922.20
2 Providing and laying reinforced cement concrete using screened
graded bajri 3/4" and down gauge having a minimum works cube
crushing strength of 2250 lbs per sqr inch at 28 days with a mix not
leaner than 1:2:4 in sill and bed plates of straight or circular walls i/c
from work and its removal, compacting and curing etc complete but
excluding the cost of reinforcement, in basement and groud floor. (SR-
42/141)
984.00 19602.85 % cft 192892.04
3 Providing and laying re-inforced cement concrete using screned bajri
3/4" and down gauge having a minumum works cube crushing
strength of 2250 Lbs. per sq. inch (15.52 N/mm 2 ) at 28 days with a
mix not leaner than 1:2:4 in straight wall 5"(127mm) to 6"(152mm thick
i/c form work and its removal compacting and curing etc but excluding
the cost of reinforcement, in foundation basement and plinth(SR-
10/136).
975.00 22405.70 %cft 218455.58
4 Providing and laying ribbed deformed steel reinforcement bars with
minimum yield stress of 40,000 psi with and i/c the cost of
straightening, cutting, bending, binding, wasttage, complete in all
kinds of RCC work. (SR-167/159) 140.00 5247.48 P.cwt 734647.20
5 1/2" (13mm) thick cement plaster (in 1:3) on walls and columns etc in
basement plinth mezanine and ground floor i/c making edges corners
and curing etc complete (SR-3/320) 4780.00 2035.65 %Cft 97304.07
6 Providing and laying of 6" dia G.I Pipe. (MR). 40.00 5800.00 P.rft. 232000.00

7 Providing and Fixing of 6" dia Gate Valve. (MR). 2.00 35000.00 Each 70000.00

8 Providing and laying of 3" dia G.I Valve. (MR). 4.00 28000.00 Each 112000.00

9 Providing and laying of 2" dia G.I Valve. (MR). 6.00 18000.00 Each 108000.00

10 Providing and laying of 1" dia G.I Valve. (MR). 8.00 8000.00 Each 64000.00

11 Providing and Fixing of Valve Box (MR). 10.00 8000.00 Each 80000.00

Total 666000.00 2084221.09

Add 60% above on SR Items i.e Rs. 1418221.09 (+) 850932.65

Total 2935153.74

Say 2.935

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST

Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad

Hunza.

Sub Head:- Wood Work.

S.# Description of Items. Qty Rate Unit Amount

1 2 3 4 5 6

1 Providing and fixing of kail wood fram for door/window and fixed
in position.(AR/SR). 178.32 1138.00 P.cft 202928.16
2 Providing and fixing of 24 BWG corrugated galvanized iron
sheets with galvanized iron hooks bolts,nuts limpits and bitumen
washers etc,without valleys and ridges(Excluding the cost of
frame work) in ground floor. (SR-4/177).
3150.00 7785.22 %sft 245234.43

Total 448162.59

Add 140% above on Item No. 1 i:e Rs. 202928.16 284099.42

Add 30% above on Item No. 2 i:e Rs. 245234.43 73570.33

Total 805832.34

Say 0.806

Executive Engineer
B&R Division GB PWD
Hunza
 ABSTRACT OF COST
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad
Hunza.

Sub Head No. 9: Const: of 2ft Span RCC Culverts (10 Nos).
S.# Description of Items. Qty Rate Unit Amount
1 Excavation for foundation trenches and drains in gravelly soil and
back filling the excavated material in foundation trenches plinth or
under floor i/c braking 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).
3630.00 613.14 %Cft 22256.98
2 Providing and laying 1:2:4 (1 cement 4 sand and 8 coarse aggregate)
cement concrete using graded gavel (bajri) 1 inch (25 mm) and sown
gauge in foundation i/c leveling , compacting and curing etc. complete.
(SR-14/29) 302.19 10505.00 %Cft 31745.06
3 Providing and laying uncoursed rubble masonry in cement mortar 1:6
in foundation, plinth and basement including scaffolding, curing etc
complete. (SR-1/119). 1237.50 11146.15 %Cft 137933.61
4 Providing and laying in situ 1:2:4 (1 cement 4 sand and 8 coarse
aggregate) cement concrete using screened graded bajri 3/4 inch (19
mm) and down gauge in flundation, basement and plinth i/c form
work , compacting, curing nad removal of form work etc. complete,
foundation and basement up to 5 fee depth (1.52 m) and plinth up to
4 feet (1.2 m) height from ground level. (SR-5/33) 132.00 17163.40 %Cft 22655.69
5 Providing and laying reinforced cement concrete using screened
graded bajri 3/4 inch (19 mm) and dowin gauge having a minimum
works cube crushing stength of 2250 lbs. per sq inch (15.52 N/mm 2)
at 28 days with amix not leaner than 1:2:4 in ordinary slab
more than 6 inches (152 mm) thick i/c form work and its
removal compacting and curing etc. complete but excluding the
cost of reinforcement, in basement plinth and ground floor..(SR-
57/144)
618.75 18631.97 %Cft 115285.31
6 Providing and laying mild steel reinforcement reinforcement bars with
and i/c the cost of straightening, cutting, bending, binding, wastage
and such overlaps as are not shown over the drawings, placing in
position on cement concrete 1:2:4 precast or m.s chairs, tying with
binding wire, etc. cost of chair and wires etc in minaret and chimney
upto 50ft (15.20 m) height. (SR-171/159) 44.19 5267.26 P.Cwt 232760.22

Total 562636.87

Add 40% above on SR Items i.e Rs. 562636.87 (+) 225054.75

Total 787691.62

Say 0.788

Executive Engineer
B&R Division GB PWD
Hunza
 GENERAL ABSTRACT OF COST

Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad Hunza

Sub Head No. 8: Rehabilitation of Storage Tanks (02 Nos).

S.# Description of Items. Amount

1 Sub Head: Civil Work 2.935

2 Sub Head: Wood Work 0.806

Total: 3.741

Executive Engineer
B&R Division GB PWD
Hunza
 GENERAL ABSTRACT
Name of Work:- Re-Construction/Widening of Murku Water Channel in Karimabad Hunza

Estimated Saving Excess

S.# Sub Heads PC-I Cost
Cost (+) (-)

1 Widening of Water Channel 11.400 10.359 1.041 0.000

2 Extension of Water Channel 4.200 3.133 1.067 0.000

3 Realignment of Channel 1.906 2.596 0.000 0.690

Clearance of debris from Dilbar and
4 0.365 0.383 0.000 0.018
Old Murku water channel.
5 Head Work of Murku Water Channel 0.330 1.474 0.000 1.144

6 Const: of Silting Basin 1.748 0.445 1.303 0.000

Const: of Water Reservoir Storage

7 4.707 5.818 0.000 1.111
Tank at Diramishal Karimabad.

8 Re-Habilitation of Storage Tank 3.400 3.741 0.000 0.341

9 Const: of 2ft Span RCC Culverts 0.653 0.788 0.000 0.135

Total: 28.709 28.737 3.411 3.439

10 Add 3% Contingencies 0.861 0.862

11 Land Compensation. 0.414 0.414

Total: 29.984 30.013 -0.029 0.000

Executive Engineer
B&R Division GB PWD
Hunza