SUMMARY SHEE

Name of the Project: Two Laning of Siwan - Siswan Road (SH-89)

(Length = 33.065 Km) under proposed ADB Loan for BSHP-II, Loan No. 2

GENERAL ABSTRACT OF
SL.
NO.

BILL
NO.

SITE CLEARANCE AND DISMANTLING

EARTH WORK

GRANULAR SUB BASE AND BASE COURSE

BITUMINOUS COURSE

CONCRETE PAVEMENT

CULVERT

BRIDGES

DRAINAGE AND PROTECTION WORK

TRAFFIC SIGNS MARKING AND OTHER ROAD

APPURTENANCES

10

10

MISCELLANEOUS

11

(A)

TOTAL OF BILL NO. 1 TO 10 (CIVIL WORKS)

12

(B)

SUPERVISION CHARGE

13

(C)

TOTAL ADDITIONAL COST DUE TO EXTRA LEAD FOR

AGGREGATES

14

(D)

TOTAL OF (A), (B) & (C)

ITEM OF WORKS

15

ADD @ 1% CONTINGENCY CHARGE ON (D)

16

ADD @ 8% OF AGENCY CHARGE ON (D)

17

ADD FOR ESCALATION

18

ADD LA AND R&R COST

19

ADD EMP COST

20

ADD COST OF UTILITY SHIFTING

GRAND TOTAL

MMARY SHEET

of Siwan - Siswan Road (SH-89) from Km 0.000 to Km 33.065

B Loan for BSHP-II, Loan No. 2663-IND, Construction Package No-5

AL ABSTRACT OF COST
TECH. SANCT.
AMT (INR)

AS PER EXTRA
LEAD (INR)

8,161,664

5,286,187

90,616,614

97,898,887

418,886,811

602,528,730

232,485,638

286,214,321

###

129,909,772

169,824,735

133,071,577

169,871,000

68,460,987

96,418,193

6,422,306

5,211,200

56,308,927

65,737,123

1,144,324,296

1,498,990,376

45,772,972
-

###
530,542,473

1,190,097,268

2,075,305,821

11,900,973

20,753,058

95,207,781

166,024,466

95,207,781

124,518,349

220,000,000

190,000,000

4,571,000

###

90,000,000

30,553,615

1,706,984,803

2,611,726,309

REMARKS

Siwan-Siswan (SH-89)
Calculation of Additional cost of Transportation for due to increa
Total qty required
Qty already brought
Balance qty

Details of Lead
Location of Camp
Lead from Sahebganj
Lead from Khakhandua
Lead from Nawada

Cost from Nawada Quarry

For Camp-1 (Siswan)
Total qty required
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount

For Camp-2 (Chhitauli)

Total qty required
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount
Total Amount of Camp A-1 & A-2
Note ; Rate for Transportation as per SOR-2014, RCD, Bihar excluding OH and profit

Cost of materials already brought

For Camp-1
Location of Quarry-Khakhandua
Qty Brought
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount
Location of Quarry-Sahebganj
Qty Brought
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount

For Camp-2
Location of Quarry-Khakhandua
Qty Brought
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount
Location of Quarry-Sahebganj
Qty Brought
Lead
Rate for Transportation (in Rs. Per KM-MT)

Amount
Total cost of (B-1) & (B-2)
Total cost of (C-1) & (C-2)

Total Cost of materials already brought (B+C)

Cost of Balance materials to bring

For Camp-1
Location of Quarry-Khakhandua
Qty to bring
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount
Location of Quarry-Sahebganj
Qty to bring
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount

For Camp-2
Location of Quarry-Khakhandua
Qty to bring
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount
Location of Quarry-Sahebganj
Qty to bring
Lead
Rate for Transportation (in Rs. Per KM-MT)
Amount
Total cost of (E-1) & (E-2)
Total cost of (F-1) & (F-2)

Total Cost of materials to bring (E+F)

Cost Implication
Lead
Lead
Lead
Total

Cost on materials from Nawada (A)

Cost on materials already brought from other quarry (D)
Cost on materials to bring from other quarry( G)
additional Lead cost to be incurred (H) =(D)+(G)-(A)

wan-Siswan (SH-89)
st of Transportation for due to increase in Lead
515,029 MT
121,753 MT
393,276 MT

Siswan camp
431 Km
242 Km
218 Km

Chitauli camp
442KM
253 Km
229km

132,183.00 MT
218 KM
6.12 Per KM-MT
176,353,271 (A-1)
382,846 MT
229 KM
6.12 Per KM-MT
536,551,582 (A-2)
712,904,853 A

16,894 MT
242 KM
6.12 Per KM-MT
25,020,690 (B-1)
- MT
431 KM
6.12 Per KM-MT
- (C-1 )

104,859 MT
253 KM
6.12 Per KM-MT
162,359,481 (B-2)
- MT
442 KM
6.12 Per KM-MT

187,380,171
187,380,171

(C-2 )
B
C
D

- MT
242 KM
6.12 Per KM-MT
- ( E-1)
115,289 MT
431 KM
6.12 Per KM-MT
304,100,101 (F-1 )

- MT
253 KM
6.12 Per KM-MT
- ( E-2)
277,987 MT
442 KM
6.12 Per KM-MT
751,967,055 (F-2 )
- E
1,056,067,156 F
1,056,067,156 G

712,904,853
187,380,171
1,056,067,156
530,542,473

Boq Item no.

Boq Item

Unit Qty

Bill-3-4.1 A (i)
Bill-10-4.1 A
Bill-3-4.12
Bill-10-4.12
Bill-4-5.6
Bill-10-5.6 (i)
Bill-4-5.8
Bill-6-5.8
Bill-7-5.8
Bill-10-5.8 (i)
Bill-6-14.5
Bill-7-14.5
Bill-3-15.5
Bill-6-13.10
Bill-7-13.10
Bill-8-13.10
Bill-6-12.8 (A)
Bill-6-14.10
Bill-6-15.10 B
Bill-7-12.8 A
Bill-7-12.39
Bill-7-14.10
Bill-7-15.10 B
Bill-8-13.5 B p
Bill-8-13.5 E p
Bill-8-12.8 A
Bill-10-12.8 B Case II
Bill-6-13.5 F (p)
Bill-6-14.1 B Case II
Bill-7-12.38 B(ii)
Bill-7-13.5 F (p)
Bill-7-13.5 F (q)
Bill-7-14.1 B Case ii P
Bill-7-14.1 C Case ii q
Bill-7-14.1 C Case ii q
Bill-8-12.8 E Case II
Bill-8-13.5 F(p)
Bill-7-14.6
Bill-6-14.6
Bill-6-14.11
Bill-7-14.11
Bill-7-12.24 B
Bill-7-12.24 B
Bill-7-8.22

Highway-GSB -for grading -I

Cum
Reuse of GSB from existing road
Cum
Highway-Wet Mix Macadam
Cum
Junction-WMM
Cum
Highway-Dense Bituminous Macadam
Cum
DBM grading -1
Cum
Highway-Bituminous Concrete
Cum
Culvert-Bituminous Concrete
Cum
Bridge-BC
Cum
Junction-BC grading -1
Cum
Culvert-Mastic Asphalt 12mm
Sqm
Bridge-Mastic Asphalt 12mm
Sqm
Filter Media- for boulder pitching
Cum
Culvert-Filter Media
Cum
Bridge-Filter Media
Cum
Retaining wall-Filter Media
Cum
Culvert-PCC Grade M 15 in foundation
Cum
Pcc in approach slab
Cum
Culvert-Cement Concrete M 15-curtain wall
Cum
Bridge-PCC Grade M 15 in open foundation
Cum
Bridge-Levelling course for Pile cap M 15
Cum
Bridge-PCC M 15 below approach slab
Cum
Bridge-Curtain wall Concrete M 15
Cum
Drain-PCC M 15 in foundation
Cum
Drain-RCC 20 in foundation
Cum
Retaining wall-PCC Grade M 15
Cum
Cast in Situ Cement M 20 Kerb with M 10 foundatMtr
Culvert-RCC -M 25 in substructure
Cum
With Batching plant, Transit mixer & Concrete p Cum
Bridge-RCC M 25 in Pile cap
Cum
Bridge-RCC M 25 in substructre
Cum
Bridge-RCC M 25 in substructre 5m to 10m
Cum
With Batching plant, Transit mixer & Concrete p Cum
With Batching plant, Transit mixer & Concrete p Cum
With Batching plant, Transit mixer & Concrete p Cum
Retaining wall-RCC Grade M 25
Cum
Retaining wall-RCC M 25 height upto 5m
Cum
Bridge-Precast RCC M 30 railing
Mtr
Bridge-Precast RCC M 30 railing
Mtr
Culvert-RCC M 30 approach slab
Cum
Bridge-RCC M 30 approach slab
Cum
Bridge-Bored cast-in-situ M35 RCC pile dia 1000 Mtr
Bridge-Bored cast-in-situ M35 RCC pile dia 1200 Mtr
Bridge-RCC Crash barrier
Mtr

Siwan-Siswan (SH-89) AGGREGATE CONSUMPTION

Unit consumption(Kg)
Consumption(MT)
40mm 26.5mm 20mm 13mm 10mm 6mm
Stone dust GSB Mix 40mm
26.5mm
20mm
13mm
10mm
6mm
Stone dust GSB Mix
103429.67
2307
238612.24869
5060.12
2307
11673.69684
59041.34
676
496
406
676
39911.94584
29284.50464
23970.78404
39911.94584
4865.5
676
496
406
676
3289.078
2413.288
1975.393
3289.078
15081.52
456
634
480
343
959
6877.17312 9561.68368 7239.1296
5172.96136
14463.17768
1144.38
456
634
480
343
959
521.83728
725.53692
549.3024
392.52234
1097.46042
9280.86
734
310
757
6812.15124
2877.0666 7025.61102
160.962
734
310
757
118.146108
49.89822 121.848234
113.752
734
310
757
83.493968
35.26312
86.110264
704.24
734
310
757
516.91216
218.3144
533.10968
3219.23
24.5
19.875
78.871135
63.98219625
2274.735
24.5
19.875
55.7310075
45.210358125
2660.4
2260
0
0
0
6012.504
3984.148
653
634
634
2601.648644
2525.949832
2525.949832
891.382
653
634
634
582.072446
565.136188
565.136188
697.35
653
634
634
455.36955
442.1199
442.1199
1450.551
865
577
1254.726615
836.967927
12.6
865
577
10.899
7.2702
877.332
865
577
758.89218
506.220564
184.174
865
577
159.31051
106.268398
162.5
865
577
140.5625
93.7625
79.32
865
577
68.6118
45.76764
521.407
865
577
451.017055
300.851839
5174.33
865
577
4475.79545
2985.58841
802.91
833
555
668.82403
445.61505
268.688
865
577
232.41512
155.032976
1907.391
23
15
43.71740172
29.1830823
7269.082
825
550
5996.99265
3997.9951
1646.148
825
550
1358.0721
905.3814
1931.143
825
550
1593.192975
1062.12865
1754.291
825
550
1447.290075
964.86005
172.4
825
550
142.23
94.82
266.783
825
550
220.095975
146.73065
838.24
825
550
691.548
461.032
652.104
825
550
537.9858
358.6572
490.59
825
550
404.73675
269.8245
258.59
825
550
213.33675
142.2245
588.74
152
101.4
89.48848
59.698236
24.16
152
101.4
3.67232
2.449824
31.5
807
538
25.4205
16.947
233.3
807
538
188.2731
125.5154
1180
595.82
397.21
703.0617
468.7078
1328
857.67
571.78
1138.98576
759.32384
588.74
294.4
196.4
173.325056
115.628536
Total

54239.125

10287.221 66211.910

7530.703

50643.922

3180.542

66637.534

256298.450