RATE ANALYSIS FOR 2ND SECURED ADVACE
FLYOVER NADIRABAD PHATAK
Bajri For RCC-PCC (Material 06.3011)
INPUT RATE 01-01-2022 TO 30-06-2022                                                      4200
                                          TOTAL          =                               4200
Add Carriage 273 Kms                                     =                            7760.25
                                          G.TOTAL        =                           11960.25
D/D TENDER CUSION. 4.9999% Below                                                       598.00
                                          Balance        =                           11362.25
But Taken 70%                                            =                           7953.575
                                          Say            =                            7954.00
                                                                       % Cft
                                          Total Qty           538901 Cft
                                          Already Paid         95000 Cft
                                          To Be Paid          443901 Cft
                                          Amount                  Rs            35,307,886.00
                   RATE ANALYSIS FOR SECURED ADVACE
                      FLYOVER NADIRABAD PHATAK
Steel 60 Grade (Material 06.014)
INPUT RATE 01-01-2022 TO 30-06-2022                                                   193320
                                          TOTAL          =                            193320
D/D TENDER CUSION. 4.9999% Below                                                      9665.81
                                          Balance        =                          183654.00
But Taken 70%                                            =                           128557.8
                                          Say            =                             128.56
                                                                     P.Kg
Pile Steel                                                    493000 Kg
RCC Prestressed Beams Steel                                   562000 Kg
                                          Total              1055000 Kg
                                          Already Paid        283600 Kg
                                          To Be Paid          771400 Kg
                                          Amount                  Rs            99,171,184.00
                   RATE ANALYSIS FOR SECURED ADVACE
                         FLYOVER NADIRABAD PHATAK
H/T Wire Prestressing Cable (Material 06.025)
INPUT RATE 01-01-2022 TO 30-06-2022
                                          TOTAL          =                            300320
D/D TENDER CUSION. 4.9999% Below                                                     15015.70
                                          Balance        =                          285304.00
But Taken 70%                                            =                           199712.8
                                          Say            =                             199.71
                                                                       P.Kg
                                          Qty                 104100 Kg
                                          Amount                  Rs            20,789,811.00
                            Total         Amount               Rs             155,268,881.00
                            Total         Amount Rs. (Million)                        155.27
                                                                                                1/4
                                                                  GIRDER STEEL DETAIL
                                           NOS OF                1 GIRDER
S.N                                                 NOS OF TOTAL          TOTAL
         DESCRIPTION       DRG NO.       GIDER EACH              WEIGHT               DIA 3 #   DIA 4 #   DIA 5 #   DIA 6 #   DIA 8 #   DIA 10 #   REMARKS
 O                                                   SPAN   NOS           WEIGHT
                                            SPAN                   (TON)
      GIRDER STEEL SPAN     F01-NBP-
 1                                          10          1   10     3.02      30.2      12.4      17.2                 2                            BRIDGE # 01
      120'                   17&18
      GIRDER STEEL SPAN   F01-NBP-13 ,
 2                                          10       11     110    1.33      146.3    67.44     78.76                                              BRIDGE # 01
      75'                 14 , 15 & 16
      GIRDER DOWEL
 3                        F01-NBP-13         4       23     92     0.68      15.72     2.13                         13.59                          BRIDGE # 01
      STEEL SPAN 74.75'
      GIRDER DOWEL
 4                        F01-NBP-14         5          1    5     0.82      0.82      0.12                           0.7                          BRIDGE # 01
      STEEL SPAN 74.75'
      GIRDER DOWEL
 5                        F01-NBP-15         6          1    6     1.025     1.025     0.14                          0.88                          BRIDGE # 01
      STEEL SPAN 74.75'
      GIRDER DOWEL
 6                        F01-NBP-16         7          1    7     1.224     1.224     0.17                          1.05                          BRIDGE # 01
      STEEL SPAN 74.75'
 7 BOX GIRDER STEEL       F01-NBP-19         1          1    1    125.674   125.674    4.94     13.57     41.68      2.57       13       49.85     BRIDGE # 01
      GIRDER DOWEL
 8                        F02-IMEG-10        4       11     44     0.83      9.13      1.53                          7.64                          BRIDGE # 02
      STEEL 74.75'
 9 GIRDER STEEL 75'       F02-IMEG-10        4       11     44     1.33      58.52    26.98      31.5                                              BRIDGE # 02
10 GIRDER STEEL 120'      F02-IMEG-11        4          1    4     3.02      12.08     4.95      6.41                0.81                          BRIDGE # 02
   BOX GIRDER SPAN
11                        F02-IMEG-12        1          1    1     81.81     81.81     2.65      7.05     24.94      0.79      7.43      38.67     BRIDGE # 02
   32 TO 33
   BOX GIRDER SPAN
12                        F02-IMEG-13        1          1    1     79.40     79.4      3.12      8.07     28.66       1.1     11.77      26.31     BRIDGE # 02
   35 TO 37
                                            TOTAL NOS       325   WEIGHT     562       127       163        95        31        32        115
                                                    PILE STEEL DETAIL
                                           1 PILE
S.N                                 TOTAL         TOTAL
       DESCRIPTION     DRG NO.            WEIGHT            DIA 3 #   DIA 4 #   DIA 5 #   DIA 6 #   DIA 8 #   DIA 10 #   REMARKS
 O                                   NOS          WEIGHT
                                           (TON)
 1 4' DIA PILE       F01-NBP-11      4     2.954   11.82               2.34                1.89      2.91       4.68     BRIDGE#01
 2 3' DIA PILE       F01-NBP-04      88    2.284   200.99   19.87     10.16               33.56               137.41     BRIDGE#01
 3 3.5' DIA PILE     F01-NBP-05      4     4.598   18.39     1.49      0.55                2.18                14.05     BRIDGE#01
 4 3' DIA PILE       F01-NBP-06      16    2.811   44.98     4.38      1.85                6.58                32.17     BRIDGE#01
 5 3.5' DIA PILE     F01-NBP-07      4     4.002   16.01     1.44      0.55                1.84                12.18     BRIDGE#01
 6 4' DIA PILE       F01-NBP-08      8     5.668   45.34                9.1                         10.01      26.23     BRIDGE#01
 7 3.5' DIA PILE     F01-NBP-09      8     3.817   30.54     3.09      1.11                3.86     22.49                BRIDGE#01
 8 4' DIA PILE       F01-NBP-34      1     5.481    5.48               1.09                          1.25       3.14     BRIDGE#01
 9 3.5' DIA PILE     F01-NBP-34      1     3.683    3.68     0.39      0.11                0.48                 2.71     BRIDGE#01
10 3' DIA PILE       F01-NBP-34      2     2.172    4.34     0.45      0.18                0.76                 2.95     BRIDGE#01
11 4' DIA PILE       F02-NBP-08      4     2.877   11.51               2.23                1.68                 7.59     BRIDGE#02
                       F02-NBP-
12 3.5' DIA PILE                     12    3.639   43.67     4.26      1.66                5.98                31.75
                      P31,34 & 35
                     F02-NBP-05 &
13 3' DIA PILE                       44    2.284   100.50    9.93      5.08               16.78                 68.7
                          06
                     F02-NBP-32 &
14 4' DIA PILE                       8     5.228   41.82               8.32                          8.37      25.14
                          33
15 4' DIA PILE       F02-NBP-23      1     5.091    5.09               1.04                          1.05       3.01
                                    205   WEIGHT 584.16     45.30     45.37      0.00     75.59     46.08     371.71
                                                            CRUSH DETAIL
S.N                         BOQ                       2      QTY     DRY 1.54
        DESCRIPTION                 UNIT    QTY     ∏D /4                                        CRUSH                       REMARKS
 O                          ITEM                            (CFT)     (CFT)
 1     1:1.5:3 (3' DIA)       2i    RFT    15160    7.07    107181   165059     3     /   5.5     =      0.55   ,   90782
 2    1:1.5:3 (3.5' DIA)      2ii   RFT     3545    9.62    34103 52518.47      3     /   5.5     =      0.55   ,   28885
 3     1:1.5:3 (4' DIA)      2iii   RFT     1065    12.57   13387 20616.06      3     /   5.5     =      0.55   ,   11339
 4    1:1.25:2.5 (4' dia)     3     RFT     1960    12.57   24637 37941.29      2.5   /   4.75    =      0.53   ,   20109
 5         1:1.5:3           6,7    CFT    81674            81674    125778     3     /   5.5     =      0.55   ,   69178
 6          1:3:6             8     CFT    13573            13573 20902.42      6     /   10      =      0.6    ,   12541
                            11,12,2
 7          1:1:2                   CFT    78131            78131 120321.7      2     /    4      =      0.5    ,   60161
                               1
 8        1:1.25:2.5        16,17   CFT    301282           301282 463974.3     2.5   /   4.7     =      0.53   ,   245906
                                                                                                                    538901