Sunteți pe pagina 1din 31

SUMMARY SHEET OF BOQ ITEM FORMAT F- 6 & 7

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Harikumar Tilla Sachindra Nagar
Colony.
( North
Link no : L-038
Ghilatali )
Start CH : 0.000
Finish CH : 6.111
Length ( KM ) : 6.111 Priority length 6.00
Block : Amarpur
District : South Tripura Total nos of new CD 13
State : Tripura Existing Surface Brick Soling

Item no Description of Item Amount in Amount in


( Rs ) ( Lakh )
(I) Site Clearence & setting out 266,566.00 2.67

( II ) Dismantling and Earthwork

Dismantling 585,345.00 5.85


Earth work 2,750,545.00 27.51

( III ) - 1 & 2 GSB Grading -II 4,119,801.00 41.20

( III ) - 3 WBM Grading - 3 5,798,251.00 57.98

( III ) - 4 Prime Coat 687,143.00 6.87

( III ) - 5 Tack Coat 245,527.00 2.46


Prime & Tack coat Total 932,670.00 9.33

( III ) - 6 20 mm thick OGPC 3,969,377.00 39.69

( III ) - 7 Seal Coat 991,456.00 9.91

( IV ) Drainage and Protective Works 1,165,134.00 11.65

(V) Road Safety and Furniture 1,308,607.00 13.09

TOTAL PAVEMENT COST : - 21,887,752.00 218.88

( VI ) CD Structure. 2466200.00 24.66

TOTAL PAVEMENT COST : - 24,353,952.00 243.54

TOTAL AMOUNT IN RUPEES 24,353,952.00 243.54


TOTAL AMOUNT IN LAKHS 243.54
AMOUNT IN LAKHS PER K.M. 39.85
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Sub Head - I
Site Clearence & Setting out.
Clearing and Grubbing Road Land
1 Clearing and grubbing road Land including uprooting wild vegetation, 2.2 200
grass, bushes, shrubs, saplings and trees of girth upto 300 mm,
removal of stumps of such trees cut earlier and disposal of
unserviceable materials and stacking of serviceable materials to be
used or auctioned, upto a lead of 1000 m including removal and
disposal of top organic soil not exceeding 150 mm in thickness as per
Technical Specification clause 201.

(A) by manual means


(I)in area of non-thorny jungle Calculation Sheet in Anexure - VI Hectare 1.650 27649.60 45,608.00

2 Setting Out ( As per drawing enclosed ) using PCC with jhama brick 1.19 100
aggregate.
For all classes of soil. Per km. 6.111 36,157.50 220,958.00
###

Total Cost of Sub Head - I 266,566.00

Sub Head II Calculation Sheet in Anexure - VI


Dismantling and Earthwork
1 Dismantling of structure.
Dismantling of existing structure like culvert, bridges, retaining walls 2.5 202
and other structure comprising of masonry , cement concrete, wood
work, steel work, including T&P and scaffolding whenever necessary,
sorting the dismantled material, disposal of unseviceable material and
stacking the serviceable material with all lifts and upto a lead of
1000m as per Technical Specification clause 202.

A) By Manual Means
i) Cement Concrete cum 5.25 263.90 1,385.00
ii) Reinforced Cement Concrete cum 5.20 654.00 3,401.00
2 Dismantling of existing structure like culverts, Bridges, Retaining walls 2.6 202
and other structures comprising of brick masonary including disposal
of unserviceable materials and stacking the seviceable material with all
lift and upto a lead of 1000m as per Technical Specification Clause 202
.
Ave width
( i ) Cement Mortar ( Brick work ) cum 24.92 191.20 4,765.00
3 Removing all types of Hume pipes and stacking within a lead of 1000 2.13 202
m excluding Earth work and dismantling of Masonary works as per
technical specification Clause 202.
( A ) Upto 600mm dia hume pipe. m 15.00 94.50 1,418.00

Page 2 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
( B ) Above 900mm dia hume pipe. m 5.00 218.60 1,093.00
4-(i) Labour for taking out carefully soling material from road and stacking 1 6080.60 2.75 sqm 16721.65 12.90 215,709.00
the serviceable materials at site of work

4-(ii) Labour for breaking departmental jhama bats or jhama bricks into cum 850.45 418.95 356,297.00
metal or chips and stacking the same properly as per direction of
Engineer in Charge within a lead of 50m
AMOUNT OF DISMANTLING WORK : 585,345.00

5 Compacting Original ground


(i) Compacting orginal ground supporting embankment. 3.15-i 301.4
Loosening, leveling and compacting original ground supporting 1 1331.06 1 Sqm 1331.1 18.50 24,625.00
embankment to facilitate placement of first layer of embankment,
scarified to a depth of 150mm, mixed with water at OMC and then
compacted by rolling so as to achieve minimum dry density as given in
tables 300.1 and 300.2 for embankment construction as per Technical
Specification clause 301.4.1.

6 Construction of Embankment with approve materials deposited at site 3.3-B 300


from Roadway cutting and excavation from drain and foundation of
other structures graded and compacted to meet requirement of tables
300.1 and 300.2 as per technical specification clause 301.5

( A ) For spreading within 100m. ( Including shoulder excavated Filling volume Cum 6845.608
earth )
Cum 6845.608 47.20 323,113.00
8 - (I) Excavation in cutting in soil by manual means with lead upto 50 m. Cutting Volume in Cum = 47736.17 3.5-i 300

Excavation in road way cutting in soil by using manual means and Cum. 7160.43 68.20 488,341.00
carrying of cut earth to Embankment site with all lifts and lead upto 50
m as per technical specification clause 302.3.
8 -(ii) Excavation in soil with dozer with lead upto 100m. 3.5-ii 300
Excavation for roadway in soil by mechanical means with Dozer Cum. 11934.04 45.00 537,032.00
including cutting and pushing the earth to site of embankment upto a
distance of 100m, including trimming bottom and site slopes in
accordance with requirements of lines, grades and cross-sections as
per technical specification clause 302.3.

8-(iii) Excavation in soil using hydraulic Excavator and Tippers with 3.5-iii 300
disposal upto 1000m.
Excavation for road work in soil with hydraulic excavator of 0.9 cum Cum. 28641.70 26.30 753,277.00
bucket capacity including cutting and loading in tippers, trimming
bottom and side slopes in accordance with requirements of lines,
grades and cross sections and transporting to the embankment
location with all lifts and lead upto 1000m as per technical specification
clause 302.3.
9 Construction of Subgrade and earthen shoulder 3.14 400

Page 3 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Construction of subgrade and earthen shoulders with approved 1
materials obtained from borrow pits with all lifts and leads, transporting
to site, spreading, grading to required slope and compacted to meet
requirement of table 300.2 as per Technical specification Clause303.1.

One side One side Area


shoulder WBM & GSB (A-B)
1/2( 1.125+1.125+2d) x h - ( WBM-3 Height x Projection filling area Projection
wide + GSB Height x Projection wide ) (A) area
(B)

( i ) From - CH - 0.00 Km to 6.111 Km = 6.111 km 2 6080.60 0.344 0.0206 0.323 3928.07 154.60 607,279.00
total 6080.60
10 Turfing with sods 3.12 309
Furnishing and laying of the live sods of perennial turf forming grass on
embankment slope, verges or other locations shown on the drawing or
as directed by the Engineer including preparation of ground, fetching of
sods and watering as per Technical Specification Clause 309

Sqm 580.00 29.10 16,878.00

AMOUNT OF EARTH WORK : 2,750,545.00

Total Cost of Sub Head II 3,335,890.00

Sub Head III


Calculation Sheet in Anexure - VI
Pavement works (GSB, WBM, Bituminous layers)
Granular sub bases with well graded material(Table 400.1) usuing
Jhama Brick Aggregate.

1 (A) By mix in place method


Construction of granular sub-base by providing well graded material 4.20-A 400
(Jhama Brick Aggregate, as per table400.1 ) spreading in uniform
layers with tractor with attachments on prepared surface, mixing by mix
in place method with rotavator at OMC, applying and brooming sand
to fill up the interstices of coarse aggregate, watering and compacting
with smooth wheel roller to achieve the desired density, complete as
per Technical Specification Clause 401.

(i) For Grading - II Material (Jhama brick aggregate)


( i ) From - CH - 0.00 Km to 6.111 Km = 6.111 km 6080.60 3.15 0.100 Cum 1915.39
Additional 2% area adding for Curve 38.31
Less Qtty vide Item No : 2 below -764.08
Total Qty total 6080.60 3.15 1189.62 3330.79 3,962,367.00

Page 4 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
2 Labour charge for Construction of GSB
Labour charge for Construction of Granular Sub Base by peoviding 400
well graded material (Jhama Brick Aggregate, as per table400.1),
spreading in uniform layers with tractor with attachments on prepared
surface, mixing by mix in place method with rotavator at OMC,
applying and brooming sand to fill up the interstices of coarse
aggregate, watering and compacting with smooth wheel roller to
achieve the desired density, complete as per Technical Specification
Clause 401.(Excluding the cost of jhama aggregate only)

(i) For Grading - II Material (Jhama brick aggregate)


#REF! 764.08 206.04 157,434.00
G.S.B -II Total 4,119,801.00
Water Bound Macadam Sub - base / Base using Jhama Brick
Aggraagate.

3 WBM Grading - 3 4.21-3 400


Providing laying spreading and compacting jhama brick aggregates of
specific sizes to water Bound macadam specification including
spreading in uniform thickness, hand packing rolling with three wheel
rollar 80 - 100 K.N in stages to proper grade and camber, applying and
Brooming, Binding materioals to fill up the interstices of course
aggregate, watering and compacting to the required density grading - 3
as per technical specification clause 405.

( A ) By manual means
( i ) From - CH - 0.00 Km to 6.111 Km = 6.111 km 6080.60 3.00 0.075 Cum 1368.14
Additional 2% area adding for Curve 27.36
total 1395.50 4154.97 5,798,251.00
Total of WBM Grading - 3 5,798,251.00
Bases and surface courses
( Bituminous.)
Prime coat.
4 Providing and applying primer coat with bitumen emulsion (SS-1) on 5.1-i 500
prepared surfaceof granular base including cleaning of road surface
and spraying primer at the rate of 0.70 - 1.0 kg/sqm using mechanical
means as per Technical Specifican Clause 502

( I ) Low Porosity. 6080.60 3.00 1 sqm 18241.80


Additional 2% area adding for Curve 364.84
total 18606.64 36.93 687,143.00

Total 687,143.00
5 Tack coat 5.2-ii 500

Page 5 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Probiding and applying tack coat with Bitumen Emultion ( RS - 1 ) 6111.00 3.00 1 sqm 18333.00
using emultion distributor at the rate of 0.25 to 0.30 kg per sqm on the
prepared dry and hungry bituminous surface cleaned with hydraulic
broom as per technical specification Clause 503.

Additional 2% area adding for Curve 366.66


Total 18699.66 13.13 245,527.00
6 20 mm thick open-graded premix carpet usuing 5.9 500
Bituminus(penetration grade/modified bitumen) Binder.

Providing, laying and rolling of open-graded premix carpet of 20 mm


thickness composed of 13.2mm to 5.6mm aggregates either using
penetration grade bitumen or emulsion to required line, grade and level
to serve as wearing course on a previously prepared base, including
mixing in a suitable plant, laying and rolling with a three wheel 80 - 100
KN Static rollar capacity, finished to required level and grades to be
followed by seal coat of either Type A or Type B or Type C or Type D
as per Technical Specification Clause 508.

By Mechanicall Means with Bitumen(S-65) 6111.00 3.00 sqm 18333.00


Additional 2% area adding for Curve 366.66
18699.66 212.27 3,969,377.00
Total
3,969,377.00
7 Seal Coat ###5.12 510
Providing and laying seal coat sealing the voids in a bituminious
surface laid to the specified levels, grade and cross fall using Type A or
Type B or Type C or Type D as per Techinical Specification Clause
510

( A ) By Manual Means.
Case - IV : Type D ( With Fine Sand) 6111.00 3.00 1 sqm 18333.00
( II ) Bitumen (S-65) -
Additional 2% area adding for Curve 366.66
18699.66 53.02 991,456.00
Total Cost of Sub Head III 15,811,555.00

Sub Head IV Calculation Sheet in Anexure - VI


Drainage and Protective Works
Road side drain 3.19-i 300
1 Surface drains

Page 6 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Construction of unlined surface drains of average cross sectional area
0.4sqm in ordinary soil to specified lines, grades, levels and
dimensions. Excavated material to be used in Embankment with a lift
upto 3m and lead of 50m ( average lead 25m ) as per technical
specification clause 307.
m 870.00 36.40 31,668.00
( I ) Surface Drains in Ordinary soil.
TOTAL AMOUNT OF DRAINAGE WORK : 31,668.00

PROTECTION WORK :
Retaining Wall 20.00
Toe Wall 300.00
Total Length 320.00
2 Earth work in excavation for structure. 11.1 300
Earth work in excavation for structures as per drawing and technical
specifications clause 305.1 including setting out, construction of
shoring & bracing, removal of stumps & other deleterious material and
disposal upto a lead of 50m, dressing of sides & and bottom and
backfilling in trenches with excavated suitable material.

( I ) Ordinary soil
( i ) Upto 3m depth 1 cum 179.87 145.40 26,153.00
3 Plain cement concrete ( Using Jhama Brick aggregate ) in substructure 12.16 800
complete including formwork as per drawings & technical specification
Clauses 802,804,805, 806, 807, 900, 1202 & 1204.

( i ) P.C.C grade M15 ( 1:2.5:5 Nominal mix ) 1 cum 30.00 5706.51 171,195.00
For Return / Wing wall )
4 Brick masonary work in cement morter in foundation completed cum 183.44 4822.62 884,679.00 11.5-ii 600
excluding pointing & plastering as per drawing & technical
specifications Clauses 600, 1202 & 1203.

( I ) Brick masonary in 1:4 cement mortar.


5 Backfilling behind abutment,wing wall & return wall complete as per cum 2.21 1054.87 2,327.00 12.10 1200
drawings & technical specification clause 1204.3.8

(II)Sandy Materials

6 Providing & laying filter media.

Page 7 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Providing & laying filter media with jhama brick aggregates as per cum 2.21 3294.01 7,265.00 12.15 1200
specification to a thickness of not less than 600mm with smaller size
towards the soil & bigger size towards the wall & providing over the
entire surface behind abutment , wing wall, return wall to the full
height, compacted to firm condition complete as per drawing and
technical specification clause 1204.3.8.

7 Plastering with cement morter ( 1:4 ) 15mm thick on Brick work in sub sqm 301.30 125.42 37,789.00 12.3 600
structure as per technical specification Clauses 613.4 & 1204.

8 Providing weep hole 12.9 600


Providing weep holes in brick masonary / stone masonary, plain / Nos 20 202.90 4,058.00
reinforced concrete abutment, wing wall, return wall with 100mm dia
AC Pipe or PVC pipe (110 mm OD of 6.0 Kg/cm 2 pressure) extending
through the full width of the structures with slope of 1( V ) : 20 ( H )
towards drawing face complete as per drawing and technical
specification clauses 614, 709, 1204.3.7

TOTAL AMOUNT OF PROTECTION WORK : 1,133,466.00

Total Cost of Sub Head IV 1,165,134.00

Sub Head V
Road Safety and Furniture Calculation Sheet in Anexure - VI
1 Providing and fixing of retro-reflectiorised cautionary, mandatory and
informatory sign as per IRC:67 made of encapsulated lens type
reflective sheeting vide Clause 1701.2.3 fixed over aluminium
sheeting, 1.5 mm thick supported on a mild steel angle Iron post 75mm
x 75mm x 6mm firmly fixed to the ground by means of properly
designed foundation with M15 Grade cement concrete(using jhama
brick aggregate) 450mm x 450mm x 600mm, 600m.m below ground
level as per drawing and technical specification clause 801.

(i) 600mm equilateral triangle aluminium sheathing 1 1 1 each 218 2269.54 494,760.00
(ii) 600mm circular aluminium sheathing 1 1 1 each 236 2397.94 565,914.00

Page 8 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
2 Reinforced cement concrete M15 grade(usuing jhama brick aggregate) 1 1 1 10.24 1700
Kilometre stone/local stone of standard design as per IRC:8 fixing in
position including painting and printing, etc as per drawing and
Techinical Specification Clause 1703

(i) 5th Kilometer Stone (precast) 1 1 1 each 1 3342.23 3,342.00


(ii) Ordinary Kilometer Stone (precast) 1 1 1 each 6 2066.86 12,401.00
(iii)200 m stone (Precast) each 24 551.60 13,238.00###

3 Construction of RCC guide posts of 250mm dia and total 600mm long, each 496 323.94 160,674.00 8.14 1400,1700
( 300mm below G.L) M15 grade ( with jhama brick aggregate) cast in & 800
situ with 20mm nominal size aggregate, true to line and grade,
tolerence of vertical RCC Posts not to exceed 1 in 500 as per drawing
and technical specification clause 1401.6.

( A ) In ordinary soil. ###

4 Boundary pillar ( with pcc M15 grade using Jhama Brick each 31 459.07 14,231.00 10.25 1700
aggregate and reinforcement )
Plain cement concrete M15 grade ( Using Jhama brick aggregate and
reinforcement ) boundary pillar / local stone of standard design as per
IRC : 25 fixed in position including finishing and lettering but excluding
painting as per drawing and technical specification clause 1704.

5 Providing and fixing " Logo " of PMGSY Project. 2 1 1 1 each 2 9748.90 19,498.00 10.30 1700
Providing and fixing of typical PMGSY informatory sign bord with Logo
as per MORD specification and drawing. Three MS plates of 1.6 mm
thick, top and middle plate duly welded with MS flat iron 25 mm x 5 m
size on back on edges. The lower plate will be welded with MS Angle
Iron frame of 25mm x25mm x 5mm.The angle iron frame of the lower
most plate and flat iron frame of middle plate will be welded to 2 nos.
75mmx75mm of 12 SWG sheet tubes posts duly embedded in cement
concrete M-15 grade blocks of 450 mmx450x600 mm , 600mm below
ground level. The top most diamond plate will be welded to middle
plate by 47mm x 47mm of 12 SWG steel plate tube. All MS will be
stove enameled on both sides. Lettering and printing arrows border
etc. will be painted with ready mixed synthetic enamel paint of superior
quality in require shade and color. All sections of framed posts and
steel tube will be painted with primer and two coats of epoxy paint as
per drawing Clause 1701 and Annexure 1700.1

Page 9 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
6 Providing and fixing Citizen's Information board of PMGSY/ each 2 12274.62 24,549.00 10.31 1700
Bharat Nirman Project
Providing and fixing of typical Citizen's Information Board with Logo.as
per MORD Specifications and drawing. Two MS plates of 2.0 mm thick,
duly welded with MS flat iron 50mm x 5 mm size on back on edges.
The flat iron frame of the lower most plate and flat iron frame of middle
plate will be welded to 2 nos. 76.1 mm OD (horizontal) and 2 Nos. 76.1
mm OD (Vertical) steel tube posts { as per IS: 1161-1979, Medium
Class} duly embedded in cement concrete M-15 grade blocks of
600mm x 600mm x 750mm, 750 mm below ground level. All M.S will
be stove enameled on both sides Lettering and printing arrows, border
etc will be painted with ready mixed synthetic enamel paint of superior
quality in required shade and colour. All sections of framed posts and
steel tube and flats will be painted with primer and two coats of epoxy
paint as per drawing and specification Clause 1701 and annexure
1700.1
A Board 'A'

Total Cost of Sub Head V 1308607.00

Sub Head IV
Cross Drainage Structure Works Calculation Sheet in Anexure - VI
1 Slab & Box cell Culvert 11.1 300
Earth work in excavation for structure.
Earth work in excavation for structures as per drawing and technical
specifications clause 305.1 including setting out, construction of
shoring & bracing, removal of stumps & other deleterious material and
disposal upto a lead of 50m, dressing of sides & and bottom and
backfilling in trenches with excavated suitable material.
( I ) Ordinary soil cum 201.34 145.40 29,274.00
( i ) Upto 3m depth
2 Plain cement concrete ( Using Jhama Brick aggregate ) in substructure cum 28.54 5706.51 162,887.00 12.16 800, 900 &
complete including formwork as per drawings & technical specification 1200
Clauses 802,804,805, 806, 807, 900, 1202 & 1204.

( i ) P.C.C grade M15 ( 1:2.5:5 Nominal mix )

3 Plain/Reinforced cement concrete in substructure complete including 12.5-VI 800, 900 &
formwork as per drawings & technical specification Clauses 802, 804, 1200
805,806, 807,900,1202 & 1204.
RCCgrade M25 cum 61.23 8480.25 519,246.00
( I ) Upto 5.0 m height.
4 Supplying , fitting & placing TMT bar. t 6.123 66742.02 408,661.00 12.7 1000 & 1200

Supplying fitting and placing TMT bar reinforcement ( Fe 415 ) in


substructure completed as per drawing and technical specification
Clauses 1002,1005, 1010 and 1202.

Page 10 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
5 Providing and laying reinforced cement concrete ( using fine sand ) in 13.27 800, 900 &
superstructure as per drawing and technical specifications clauses 1200
800, 900, 1205.4 & 1205.5.
( II ) RCC grade M25 cum 18.42 9123.05 168,029.00
( i ) For height upto 5.0m.
6 Supplying fitting & placing of TMT bar. t 1.84 67477.22 124,280.00 13.3 1000 & 1200

Supplying fitting and placing TMT bar reinforcement in superstructure


complete as per drawing & technical specifications Clauses 1002,
1010 & 1202.
7 Providing and fixing drainage spouts. Nos 24 1444.90 34,678.00 13.10 1200
Providing and fixing in position Drainage spouts complete as per 12.13 600
drawing & technical specifications Clause 1209.

8 Brick masonary work in cement morter in foundation completed cum 184.15 4822.62 888,105.00 11.5-ii 600
excluding pointing & plastering as per drawing & technical
specifications Clauses 600, 1202 & 1203.
Brick masonry in 1:4 cement mortar

9 Plastering with cement morter ( 1:4 ) 15mm thick on Brick work in sub sqm 199.31 125.42 24,998.00 12.3 600
structure as per technical specification Clauses 613.4 & 1204.

10 Providing weep hole 12.9 600

Page 11 of 31 CECSPL
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block Amarpur
Link no : L-038 District South Tripura
Length ( KM ) : 6.111 State Tripura
Schedule of Rates for PMGSY Works 2008
Sl No Item Description No. Length Width Thickness Unit Quantity Rate Amount Refere
nce of
Item
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Providing weep holes in brick masonary / stone masonary, plain / Nos 72 202.90 14,609.00
reinforced concrete abutment, wing wall, return wall with 100mm dia
AC Pipe or PVC pipe (110 mm OD of 6.0 Kg/cm2 pressure) extending
through the full width of the structures with slope of 1( V ) : 20 ( H )
towards drawing face complete as per drawing and technical
specification clauses 614, 709, 1204.3.7
11 Backfilling behind abutment,wing wall & return wall complete as per cum 21.02 1054.87 22,178.00 12.10 1200
drawings & technical specification clause 1204.3.8
(II)Sandy Materials
12 Providing & laying filter media with jhama brick aggregates as per cum 21.02 3294.01 69,255.00 12.15 1200
specification to a thickness of not less than 600mm with smaller size
towards the soil & bigger size towards the wall & providing over the
entire surface behind abutment , wing wall, return wall to the full
height, compacted to firm condition complete as per drawing and
technical specification clause 1204.3.8.

Total Cost of Sub Head VI 2,466,200.00


TOTAL AMOUNT OF PAVEMENT + CD STRUCTURE : 24,353,952.00
TOTAL AMOUNT IN LAC : 243.54
PER KM IN LAC : 39.85

Page 12 of 31 CECSPL
FORMAT -5, QTY CALCULATION
Road Length(km) : 6.111 Link Route No : L-038
Block : Amarpur Road from : AT Road to Nutan Thampirai
Sub Head - I Site Clearence :
3-(i) 3 - ( ii ) 6 4-(i) 4 - ( ii ) 5 -( i ) 5 -( ii )
SL No Description of Item Chainage Nos Length Ave Breadth Height / Area Volume C.C RCC Upto 600 Dry Brick Brick work Hume pipe Hume pipe Remarks
Thickness mm dia pitching
( Road ) ( Culvert - Abt ( Above 600 to ( Above
Hume Pipe &w/wall ) 900mm ) 900 mm dia )

Sub Head I from - To (m) (m) (m) ( Sq.m ) ( Cum ) cum cum cum cum cum m m
1 Clearing and grubbing Road land.
( Removal of Rubbish from both side )
0.00 - 350.00 2 350 1.45 1015.0
400.00 - 1000.00 1 600 1.50 900.0
1100.00 - 1900.00 2 800 1.35 2160.0
2050.00 - 3000.00 2 950 1.60 3040.0
3100.00 - 4500.00 2 1400 1.70 4760.0
4600.00 - 6000.00 2 1400 1.65 4620.0 Hector
16495.0 1.650
Sub Head II
Chainage ( M )
Avg Length Avg Breadth Avg height
Dismantling of existing Structure
CD SL NO : ( Pipe Culvert )

1 600 mm dia Pipe 132.00 2 2.50 5.00


CC 1 5.00 0.80 0.15 0.60
2 600 mm dia Pipe 381.00 2 2.50 5.00
Head Wall 2 1.35 0.38 1.20 1.23
CC 1 5.00 1.35 0.15 1.01
3 600 mm dia Pipe 658.00 2 2.50 5.00
Head Wall 1 1.35 0.38 1.10 0.56
CC 1 5.00 1.35 0.15 1.01
4 1200 mm dia Pipe 892.00 2 2.50 5.00 5.00
CC 1 5.00 0.80 0.15 0.60 5.00
5 Slab Culvert Pipe 2745.00 1 5.20 4.00 0.25 5.20
RCC 2 5.00 1.35 0.15 2.03
CC 2 5.00 0.925 2.50 23.13

5.25 5.20 15.00 24.92 10.00 5.00

SL Description of Item Chainage Nos Length Ave height Wide Total Area
Remarks
No from - To (m) (m) (m) ( Sq.m )
10 Turfing with sods.
Turfing on Earthen Shoulder
375.00 - 450.00 2 150.00 1.30 195.00
825.00 - 925.00 2 200.00 1.25 250.00
2750.00 - 2800.00 2 100.00 1.35 135.00
Total 450.00 580.00 580.00

Page 13 CECSPL
Sub Head IV
Road side drain :
SL Description of Item Chainage Total Nos Length Length Length Volume Remarks
Length Side of of U
of Drain Earthen Trapezoidal Shaped
( Pucca Drain Drain Drain
+ Earth )
No from - To (M) ( no ) (m) (m) ( Sq.m ) ( Cum )
1 Earthen and Pucca drain. 2 0 0
Both Side ( Left side & Right side )
Left Side 425 - 600 175 1 175

Right Side 50 - 125 75 1 75


130 - 375 245 1 245
1450 1575 125 1 125
2500 2750 250 1 250

Earthen Drain 870


Total 870 Trapezoidal Drain 0
Total 870.00 0.00 0.00 U - Drain 0

PROTECTION WORK.
SL Description of Item Chainage Length No Base Top Width Ave Width Height Height Total Thickness Earth Work C.C Brick Work Filter Remarks/
above G.L Below G.L Height C of c.c / media WEEP HOLE
Width (a) (b) =(a+b) Filter
No from To media
- (m) (m) (m) (m) (m) ( Cum ) ( Cum ) ( Cum ) ( Cum )
Toe wall ( Height 0.50 Mtr)
(Left Side) 1625 - 1775 150.00
RH Side 1625 - 1775 150.00

Total 300.00
V2 Earth Work 1 0.80 0.40 0.50 0.60 144.00
V-3 C.C M15 1 0.80 0.10 24.00
V4 Brick Masonary work 1 0.60 0.40 0.50 0.50 0.50 1.00 150.00

V9 Architectural copings
Providing and laying filter media. B H h X L
V6 Filter media with jhama brick aggregates 296 0.60 0.50 0.50 0.10 0.510 0.60 0.00 % 0.00

V5 Filter media with Sandy materials 0.60 0.00 % 0.00

V8 Weep Hole
(Sqm)
V7 Cement Palster 1:4 300.00 0.90 270.00
1 2 2 0.45 0.50 0.90
270.90

Retaining Wall (1.00 Mtr)


(RH side) 2170.00 - 2185.00 15.00
LHS 2240.00 - 2245.00 5.00

20.00
Total 20.00
V2 Earth Work 1 1.50 0.40 1.00 1.20 2.20 36.00
V-3 C.C M15 1 1.50 0.20 6.00
V4 Brick Masonary work 1 1.30 0.40 1.00 1.00 0.16 4.16

Page 14 CECSPL
1 1.22 0.16 3.90
1 1.13 1.00 0.16 3.62
1 1.05 1.00 0.16 3.36
1 0.97 0.16 3.10
1 0.88 1.00 0.16 2.82
1 0.60 1.04 12.47
(ave)
Providing and laying filter media. B H h X L
V6 Filter media with jhama brick aggregates 16.00 1.30 1.00 1.00 0.35 0.46 0.60 50.00 % 2.21
V5 Filter media with Sandy materials 50.00 % 2.21
V8 Weep Hole 20
V7 Cement Palster 1:4 20.00 1.00 20.00
4 0.60 1.00 2.40
20.00 0.40 8.00
30.40
Total Length of Retaining wall 20.00 301.30 179.87 30.00 183.44 2.21 20
Sub Head V Each
Road Safety and Furniture
SL Description of Item Chainage L/S R/S Total Nos Length Ave Height Area Volume Remarks
Breadth
No from - to ( Nos ) ( Nos ) ( Nos ) (m) (m) (m) ( Sq.m ) ( Cum )
Curve Portion Total
1(i) 600mm equilateral Triangle. 0 - 6.111 109 109 218 218
1 ( ii ) 600mm dia Circular Aluminum sheathing.

Curve ( Speed limit ) 0 - 6.111 109 109 218


CD Structure.( Speed limit ) 0 6.111 9 9 18 Total
Total 236 236
2(i) 5th KM Stone 1 1
2(i) Precast Kilometre stone 6 6
Total 7 7
2 ( ii ) 200M Stone ( precast ) 24 24
3 -(A) Construction of RCC guide post.

For 1 nos CD Structure Side Nos CD/Curve Total Grand Total


4 side x 3 = 12
For 5 nos Culvert 5 x 12 1 12 5 60 60
For Two sides 109 Curves x 2 2 2 109 436 436
496
Total 496
4 Boundary Pillar

Opposite of Km & 200 m stone Nos


31 1 31 31

Page 15 CECSPL
Sub Head VI
BOX CULVERT

SL Description of Item Chainage in K.M Nos Length Breadth Height Unit Area Qty Remarks
No from - To (m) (m) (m)
R.C.C Box Culvert. Nos of TOTAL
QTY OF
Culvert 3 NOS
132 CULVERT
Item SL no - 1 ( 1.0 work
Earth x 2.0in) excavation 381
(i) Foundation bed 892 1 6.00 1.40 0.60 Cum 5.04
( ii ) Return Wall 4 2.90 1.75 1.20 cum 24.36
( iii ) Cut - off wall 2 1.40 0.30 1.80 cum 1.512
30.91 3 92.74

Item SL no - 2 P.C.C grade M15


(i) C.C work below Box bottom slab 1 6.00 1.40 0.10 Cum 0.84

( ii ) Return Wall base c.c 4 2.90 1.75 0.20 Cum 4.06


4.90 3 14.70
SUB STRUCTURE
Item SL no - 3 RCC in SubStructure M25
(i) Bottom slab 1 6.00 1.40 0.20 Cum 1.68
( ii ) Walls ( 2 sides ) 2 6.00 0.20 2.00 Cum 4.80
( iii ) Haunch ( 4 nos x 0.5 = 2 ) 2 6.00 0.15 0.15 Cum 0.27
( iv ) Cut - off wall 2 1.40 0.30 1.50 cum 1.26
8.01 3 24.03
Item SL no - 4 Steel for Sub structure

Steel use @ 100kg / cum Concrete. ( Cum ) ( @ kg ) ( Kg )


8.01 100 MT 801 0.801 3 2.403
SUPER STRUCTURE
Item SL no - 5 RCC in Super Structure M25.
(i) Top Slab 1 6.00 1.40 0.20 Cum 1.68
(ii) Kerb 2 1.40 0.19 0.25 Cum 0.13
(ave) 1.811 3 5.43
Item SL no - 6 Steel for Super Structure
Total RCC Work =
Steel use @ 100kg / cum Concrete. ( Cum ) ( @ kg ) ( Kg )
1.81 100 MT 181.125 0.181 3 0.54

Item SL no - 7 Drainage Spout


2 2 4 3 12

Item SL no - 8 Brick Masonary work B H h c H+h


Return Wall 1.55 1.95 1.00 0.40 2.95

1.55 0.16 Sq.m 0.25


1.47 0.16 Sq.m 0.23
1.38 0.16 Sq.m 0.22
1.30 0.16 Sq.m 0.21
1.22 0.16 Sq.m 0.19
1.13 0.16 Sq.m 0.18
0.73 1.99 Sq.m 1.44
( Total Area ) 4 2.90 (ave) 2.73 31.68

Page 16 CECSPL
Total Qty for Return wall cum 31.68 3 95.04

Item SL no - 9 Cement plaster (1:4)


4 2.90 1.95 22.62
4 2.90 0.40 4.64
2 4 0.725 1.95 11.31
(ave) 38.57 3 115.71

Item SL no - 10 weep whole 4 3 12 3 36

Item SL no - 11 Filtermedia with jhama brick aggregate H h X L


4 2.90 1.95 1.00 0.65 2.06 4.02 3 12.05
Item SL no - 12 Filter media with sandy materials 4 2.06 4.02 3 12.05

SL Description of Item Chainage in K.M Nos Length Breadth Height Unit Area Qty Remarks
No from - To (m) (m) (m)
R.C.C Box Culvert. Nos of TOTAL
Culvert QTY OF
1 NO
658 CULVERT
Item SL no - 1 ( 1.0 work
Earth x 1.50 in )excavation
(i) Foundation bed 1 6.00 1.40 0.60 Cum 5.04
( ii ) Return Wall 4 2.15 1.40 1.20 cum 14.45
( iii ) Cut - off wall 2 1.40 0.30 1.80 cum 1.512
21.00 1 21.00

Item SL no - 2 P.C.C grade M15


(i) C.C work below Box bottom slab 1 6.00 1.40 0.10 Cum 0.84
( ii ) Return Wall base c.c 4 2.15 1.40 0.20 Cum 2.41
3.25 1 3.25
SUB STRUCTURE
Item SL no - 3 RCC in SubStructure M25
(i) Bottom slab 1 6.00 1.40 0.20 Cum 1.68
( ii ) Walls ( 2 sides ) 2 6.00 0.20 1.50 Cum 3.60
( iii ) Haunch ( 4 nos x 0.5 = 2 ) 2 6.00 0.15 0.15 Cum 0.27
( iv ) Cut - off wall 2 1.40 0.30 1.50 cum 1.26
6.81 1 6.81
Item SL no - 4 Steel for Sub structure

Steel use @ 100kg / cum Concrete. ( Cum ) ( @ kg ) ( Kg )


6.81 100 MT 681 0.681 1 0.681
SUPER STRUCTURE
Item SL no - 5 RCC in Super Structure M25.
(i) Top Slab 1 6.00 1.40 0.20 Cum 1.68
(ii) Kerb 2 1.40 0.1875 0.25 Cum 0.13
(ave) 1.811 1 1.81
Item SL no - 6 Steel for Super Structure
Total RCC Work =
Steel use @ 100kg / cum Concrete. ( Cum ) ( @ kg ) ( Kg )
1.81 100 MT 181.125 0.181 1 0.18

Item SL no - 7 Drainage Spout


2 2 4 1 4

Item SL no - 8 Brick Masonary work B H h c H+h


Return Wall 1.20 1.45 1.00 0.40 2.45

1.20 0.16 Sq.m 0.19


1.15 0.16 Sq.m 0.18
1.10 0.16 Sq.m 0.18

Page 17 CECSPL
1.05 0.16 Sq.m 0.17
1.00 0.16 Sq.m 0.16
0.95 0.16 Sq.m 0.15
0.65 1.49 Sq.m 0.97
( Total Area ) 4 2.15 (ave) 2.00 17.20
Total Qty for Return wall cum 17.20 1 17.20

Item SL no - 9 Cement plaster (1:4)


4 2.15 1.45 12.47
4 2.15 0.40 3.44
2 4 0.650 1.45 7.54
(ave) 23.45 1 23.45

Item SL no - 10 weep whole 4 3 12 1 12

Item SL no - 11 Filtermedia with jhama brick aggregate H h X L


4 2.15 1.45 1.00 0.50 1.53 1.75 1 1.75
Item SL no - 12 Filter media with sandy materials 4 1.53 1.75 1 1.75

SL Description of Item Chainage in K.M Nos Length Breadth Height Unit Area Qty Remarks
No from - To (m) (m) (m)
R.C.C Box Culvert. Nos of TOTAL
Culvert QTY OF
1 NO
2745.00 CULVERT
Item SL no - 1 ( 2.50work
Earth x 2.50 ) Double Cell
in excavation
(i) Foundation bed 1 6.00 5.90 0.70 Cum 24.78
( ii ) Return Wall 4 3.60 2.45 1.60 cum 56.45
( iii ) Cut - off wall 2 5.90 0.30 1.80 cum 6.372
87.60 1 87.60

Item SL no - 2 P.C.C grade M15


(i) C.C work below Box bottom slab 1 6.00 5.90 0.10 Cum 3.54
( ii ) Return Wall base c.c 4 3.60 2.45 0.20 Cum 7.06
10.60 1 10.60
SUB STRUCTURE
Item SL no - 3 RCC in SubStructure M25
(i) Bottom slab 1 6.00 5.90 0.30 Cum 10.62
( ii ) Walls ( 3 sides ) 3 6.00 0.30 2.50 Cum 13.50
( iii ) Haunch ( 8 nos x 0.5 = 4 ) 4 6.00 0.20 0.20 Cum 0.96
( iv ) Cut - off wall 2 5.90 0.30 1.50 cum 5.31
30.39 1 30.39
Item SL no - 4 Steel for Sub structure

Steel use @ 100kg / cum Concrete. ( Cum ) ( @ kg ) ( Kg )


30.39 100 MT 3039 3.039 1 3.039
SUPER STRUCTURE
Item SL no - 5 RCC in Super Structure M25.
(i) Top Slab 1 6.00 5.90 0.30 Cum 10.62
(ii) Kerb 2 5.90 0.19 0.25 Cum 0.55
(ave) 11.173 1 11.17
Item SL no - 6 Steel for Super Structure
Total RCC Work =
Steel use @ 100kg / cum Concrete. ( Cum ) ( @ kg ) ( Kg )
11.17 100 MT 1117.3125 1.117 1 1.12

Item SL no - 7 Drainage Spout


2 4 8 1 8

Item SL no - 8 Brick Masonary work B H h c H+h

Page 18 CECSPL
2.25 2.45 1.40 0.40 3.85

2.25 0.16 Sq.m 0.36


2.16 0.16 Sq.m 0.35
2.08 0.16 Sq.m 0.33
1.99 0.16 Sq.m 0.32
1.90 0.16 Sq.m 0.30
1.81 0.16 Sq.m 0.29
1.73 0.16 Sq.m 0.28
1.64 0.16 Sq.m 0.26
0.98 2.57 Sq.m 2.51
( Total Area ) 4 3.60 (ave) 4.99 71.91
Total Qty for Return wall cum 71.91 1 71.91

Item SL no - 9 Cement plaster (1:4)


4 3.60 2.45 35.28
4 3.60 0.40 5.76
2 4 0.98 2.45 19.11
60.15 1 60.15

Item SL no - 10 weep whole 4 6 24 1 24

Item SL no - 11 Filtermedia with jhama brick aggregate H h X L


4 3.60 2.45 1.40 0.90 2.61 7.24 1 7.24
Item SL no - 12 Filter media with sandy materials 4 2.61 7.24 1 7.24

Page 19 CECSPL
SUMMARY OF BOX AND SLAB CULVERT QTY :
Road name : AT Road to Nutan Thampirai
At Chainage 0.132 0.658 2.745
0.381
0.892
Details of Culvert Span or size 1.0x2.0 1.0x1.50 2.50x2.50 2.0x3.50
Type of structure Box Culvert Box Culvert Box Box Culvert Total
Culvert
Double
Cell
Item Sl no Description Unit
1 Earth work in excavation Cum 92.736 21.000 87.600 0.000 201.34
2 PCC grade M15 (Using Jhama Brick Aggregate) Cum 14.700 3.248 10.596 0.000 28.54
3 RCC in Sub Structure M25 Cum 24.030 6.810 30.390 0.000 61.23
4 Steel for Sub structure MT 2.403 0.681 3.039 0.000 6.12
5 RCC in Superstructure M25 Cum 5.434 1.811 11.173 0.000 18.42
6 Steel for Super structure MT 0.543 0.181 1.117 0.000 1.84
7 Drainage Spouts Nos 12 4 8 0 24.00
8 Brick Masonary work in 1:4 Cement Morter Cum 95.043 17.204 71.907 0.000 184.15
9 Plastering with Cement Morter Sqm 115.710 23.450 60.153 0.000 199.31
10 Weep hole. Nos 36 12 24 0 72.00
11 Filter media with jhama agg Cum 12.05 1.75 7.24 0.000 21.02
12 Filter media with sandy materials Cum 12.05 1.75 7.24 0.000 21.02

Page 20 CECSPL
Compacting orginal ground supporting
5-i embankment.
Chainage Length
From To in M
375.00 450.00 75.00
825.00 925.00 100.00
2750.00 2800.00 50.00

225.00
Less for CD -30.40
Total Length = 194.60

Avg height in filling 0.21 m


width to be considered 6.84 m
Area to be compacted
(in filling) 194.60 x 6.84 = 1331.06 Sqm
4 (ii) Labour for breaking departmental jhama bricks ( including bigger lumps upto 2 bricks size) into metal or chips
and stacking the same property as per the direction of the Enginner -in- charge within a lead of 50 meter.

a) Jhama metal 63 mm size Details of cost of 2.83 cum


Revised SOR
Labour
Beldar (Mazdoor Semi Skilled) 4.00 175.00 700.00
Add 1/6th for a day off 116.67
Sundries 25.97
842.64
Add Overheads & Contractor's Profit @ 15.50% 130.61
Cost for 2.83 cum 973.25
Cost for 1.00 cum 343.90
Say, Rs 344.00

b) Jhama metal 50 mm size Details of cost of 2.83 cum


Revised SOR
Labour
Beldar (Mazdoor Semi Skilled) 4.00 175.00 700.00
Add 1/6th for a day off 116.67
Sundries 25.97
842.64
Add Overheads & Contractor's Profit @ 15.50% 130.61
Cost for 2.83 cum 973.25
Cost for 1.00 cum 343.90
Say, Rs 344.00

c) Jhama metal 40 mm size Details of cost of 2.83 cum


Revised SOR
Labour
Beldar (Mazdoor Semi Skilled) 5.00 175.00 875.00
Add 1/6th for a day off 145.83
Sundries 25.97
1046.80
Add Overheads & Contractor's Profit @ 15.50% 162.25
Cost for 2.83 cum 1209.06
Cost for 1.00 cum 427.23
Say, Rs 427.20

d) Jhama metal 25 mm size Details of cost of 2.83 cum


Revised SOR
Labour
Beldar (Mazdoor Semi Skilled) 6.00 175.00 1050.00
Add 1/6th for a day off 175.00
Sundries 25.97
1250.97
Add Overheads & Contractor's Profit @ 15.50% 193.90
Cost for 2.83 cum 1444.87
Cost for 1.00 cum 510.55
Say, Rs 510.60

e) Jhama metal 20mm to 12.5 mm size Details of cost of 2.83 cum


Revised SOR
Labour
Beldar (Mazdoor Semi Skilled) 8.00 175.00 1400.00
Add 1/6th for a day off 233.33
Sundries 25.97
1659.30
Add Overheads & Contractor's Profit @ 15.50% 257.19
Cost for 2.83 cum 1916.50
Cost for 1.00 cum 677.21
Say, Rs 677.20

63mm to 12.5mm
63 10% Cost for breacking per cum 34.40
50 45% 154.80
40 20% 85.44
25 15% 76.59
20-12.5 10% 67.72
100% 418.95

4 (ii) Quantity of Bricks would be available from dismantling for a length of 6080.60 m
=0.7x 6080.60 x2.75x31 362860 Nos
Volume of Bricks
362860 x0.25x0.125x0.075 850.45 Cum
Volume of Aggregate
850.45 x 1.15 978.02 Cum
Compacted Volume of aggregate
978.02 / 1.28 764.08 Cum
4 (i) Labour for taking out carefully soling material from road stacking the serviceable materials at site of work.
a) Single flat brick soling (Details of cost for 10 sqm)
Labour Revised SOR
For taking out Beldar (Mazdoor semiskilled) Day 0.15 175.00 26.25
For sorting serviceable materials & stacking the same at site of work
Beldar (Mazdoor semiskilled) Day 0.17 175.00 29.75
Coolie (Mazdoor Uniskilled) Day 0.21 150.00 31.50
87.50
Add 1/6th for a day off 14.58
Sundries L.S 10.00
112.08
Add Overheads & Contractor's Profit @ 15.50% 17.37
cost for 10 sqm 129.46
cost for 1 sqm 12.95
Say, Rs 12.90

Rate analysis for GSB with available material from dismantaled Brick soled road

Reference
Sl to MORD
Description Unit Quantity Rate(Rs) Amount(Rs)
No Specification

401 Labour charge for Granular Sub-base with Well


Graded Material (Table 400.1) using Jhama Brick Aggregate

a) By Mix in place method

Labour charge for Construction of Granular Sub Base by


peoviding well graded material (Jhama Brick Aggregate, as per
table400.1), spreading in uniform layers with tractor with
attachments on prepared surface, mixing by mix in place
method with rotavator at OMC, applying and brooming sand to
fill up the interstices of coarse aggregate, watering and
compacting with smooth wheel roller to achieve the desired
density, complete as per Technical Specification Clause 401.
(Excluding the cost of jhama aggregate only)

(I) For Grading II Material

unit = cum
Taking output = 300 cum

a) Labour
Mate day 0.48 185.00 88.800
Mazdoor(Skilled) day 2.00 185.00 370.000
Mazdoor(UnSkilled) day 10.00 150.00 1500.000

b) Machinery
Motor Grader @ 50 Cum per hour hour 6.00 2021.00 12,126.00
Three wheel 80-100KN Static roller hour 30.00 389.00 11,670.00
@ 10 cum per hour
Tractor mount with Rotavator/Grader 25 cum per hour hour 12.00 329.00 3,948.00

Water Tanker 6 kl vcapacity hour 5.00 262.00 1,310.00

c) Material

Well Graded Granular Sub Base material as per Table 400.1


53 nn to 12.5 nn @ 85 percent

Reference
Sl to MORD
Description Unit Quantity Rate(Rs) Amount(Rs)
No Specification

Note: Cost of the jhama brick aggregate is not considered because


the same will be available from the dismantled bricks of the
existing soling in the road

Fine sand @ 15 percent cum 57.60 317.80 18,305.28


(total = 384 cum loose)

Water kl 30.00 140.00 4,200.00

d)Overheads & 0.00


53,518.08
e)Contractors profit @ 15.5 % on(a+b+c+d) 8295.30

Cost for 300 cum = a+b+c+d+e 61,813.38

Rate per cum = (a+b+c+d+e)/300 206.04


ANNEXURE - V
ANALYSIS OF RATES Sub divisional head Quarter from site : 18.06 K.M
Earth Quary from work site : 5.00 K.M
Sand Source from work site : 51.06 K.M
Road : AT Road to Nutan Thampirai Brick field from work site : 36.06 K.M
Block : Amarpur Churaibari to work site : 183.06 K.M
Package : TR-02/250-499/09 Guwahati to work site : 582.06 K.M
Link Route no : L-038
Calculation for finding out the final item Rates including loading, unloading and haulage.
DPR Sub Ref. Item Rate as Unit Material Qty of material required Loading Un Loading Haulage Final Rate
Head no no of perSOR Required
PMGSY 2012
SoR PMGSY.

In cum Weight In MT / Rate Amount Rate Amount Surfaced Road Unsurfaced Katcha track. Amount
co cum gravelled Road
efficient
( Rs.) ( Rs.) ( Rs.) ( Rs.) Km Rate Km Rate Km Rate
(a) (b) (c) (d)=bxc (e) (f)=dxe (g) (h)=dxg (i) (j) (k) (l) (m) (n) ( o )=dx(Ixj)+dx(mxn) ( p ) = a + f + h+ o
Site Clearence and setting out

(I)-3 19 of 34,153.00 1 K.M Cement ( In t ) 1.302 1 1.302 73.80 96.12 73.80 96.12 18.06 2.40 3.00 5.10 56.44
chapter 1 Sand 2.504 1.84 4.607 29.40 73.62 18.20 45.57 51.06 2.40 3.00 5.10 564.55
1.19 Jhama brick 5.017 1.45 7.275 58.80 295.02 29.40 147.51 36.06 2.40 3.00 5.10 629.55
Aggregate
TOTAL 464.76 289.20 1250.54 36157.50

G.S.B
Grading-II

( III ) - 1 11 of 3027.00 1 Cum


chapter 4 Sand 0.51 1.84 0.938 29.40 14.99 18.20 9.28 51.06 2.40 3.00 5.10 114.99
4.20.A-ii Jhama brick 0.77 1.45 1.117 58.80 45.28 29.40 22.64 36.06 2.40 3.00 5.10 96.61
Aggregate
TOTAL 60.27 31.92 211.60 3330.79

Water Bound Macadam Sub -base / Base using Jhama Brick Aggregate.
WBM Grading - 3

( III ) - 3 10 of 3839.80 1 Cum Jhama brick 1.45 1.45 2.103 58.80 85.26 29.40 42.63 36.06 2.40 3.00 5.10 181.94
chapter 4 Aggregate
4.21(3) Binding Material 0.08 1.60 0.128 29.40 2.35 18.20 1.46 5.0 2.40 3.00 5.10 1.54
TOTAL 87.61 44.09 183.47 4154.97

Bases and surface courses ( Bituminous )


Prime Coat
( III ) - 4 1 of 35.60 1 sq.m Bitumen 0.00085 1 0.00085 87.20 0.07 80.00 0.07 582.06 2.40 3.00 5.10 1.19
chapter 5 ( In t )
5.1-i TOTAL 0.07 0.07 1.19 36.93

Tack Coat

( III ) - 5 2. of 12.70 1 sq.m Bitumen 0.00028 1 0.00028 87.20 0.02 80.00 0.02 582.06 2.40 3.00 5.10 0.38
chapter 5 ( In t )
5.2 (ii) TOTAL 0.02 0.02 0.38 13.13

CECSPL
Calculation for finding out the final item Rates including loading, unloading and haulage.
DPR Sub Ref. Item Rate as Unit Material Qty of material required Loading Un Loading Haulage Final Rate
Head no no of perSOR Required
PMGSY 2012
SoR PMGSY.

In cum Weight In MT / Rate Amount Rate Amount Surfaced Road Unsurfaced Katcha track. Amount
co cum gravelled Road
efficient
( Rs.) ( Rs.) ( Rs.) ( Rs.) Km Rate Km Rate Km Rate
(a) (b) (c) (d)=bxc (e) (f)=dxe (g) (h)=dxg (i) (j) (k) (l) (m) (n) ( o )=dx(Ixj)+dx(mxn) ( p ) = a + f + h+ o

20 mm thick PMC

( III ) - 6 9 of 185.00 1 sq.m Stone 1


chapter 5 Aggregate 0.027 1.9 0.051 58.80 1.59 29.40 0.79 183.06 2.40 3.00 5.10 22.54
5.9

Bitumen 0.0015 1 0.0015 87.20 0.13 80.00 0.12 582.06 2.40 3.00 5.10 2.10
TOTAL 1.72 0.91 24.63 212.27

Seal coat Type - D

( III ) - 7 12 of 43.70 1 Sqm Stone


chapter 5 Aggregate 0.009 1.9 0.017 58.80 0.53 29.40 0.26 183.06 2.40 3.00 5.10 7.513
5.12-A-IV Bitumen 0.00065 1 0.00065 87.20 0.06 80.00 0.05 582.06 2.40 3.00 5.10 0.908
TOTAL 0.59 0.32 8.42 53.02

PCC Grade M 15

( VI ) - 3 15. of 5352.00 1 Cum Cement in t 0.275 1 0.275 73.80 20.30 73.80 20.30 18.06 2.40 3.00 5.10 11.92
& chapter 12 Sand 0.48 1.84 0.883 29.40 14.11 18.20 8.74 51.06 2.40 3.00 5.10 108.22
(V)-2 12.16(i) Jhama brick 0.80 1.45 1.160 58.80 47.04 29.40 23.52 36.06 2.40 3.00 5.10 100.38
Aggregate
TOTAL 81.45 52.55 220.52 5706.51

RCC grade M - 25 (Sub-Structure)


4 of 7449.60 1 Cum Cement in t 0.404 1 0.404 73.80 29.82 73.80 29.82 18.06 2.40 3.00 5.10 17.51
( VI ) -3 chapter 12 Sand 0.450 1.84 0.828 29.40 13.23 18.20 8.19 51.06 2.40 3.00 5.10 101.46
12.5 vi-i Stone 0.900 1.90 1.710 58.80 52.92 29.40 26.46 183.06 2.40 3.00 5.10 751.26
Aggregate
TOTAL 95.97 64.47 870.22 8480.25

Steel
( VI ) - 4 6 of 66530.20 Steel ( in t ) 1.05 1 1.050 79.20 83.16 79.20 83.16 18.06 2.40 3.00 5.10 45.50
chapter 12
12.7
TOTAL 83.16 83.16 45.50 66742.02

RCC M - 25 (Super-Structure)
( VI ) - 5 14 of 8092.40 1 Cum Cement in t 0.404 1 0.404 73.80 29.82 73.80 29.82 18.06 2.40 3.00 5.10 17.507
chapter 13 Sand 0.450 1.84 0.828 29.40 13.23 18.20 8.19 51.06 2.40 3.00 5.10 101.457
13.27-II-1 Stone 0.900 1.90 1.710 58.80 52.92 29.40 26.46 183.06 2.40 3.00 5.10 751.260
Aggregate
TOTAL 95.97 64.47 870.22 9123.05

CECSPL
Calculation for finding out the final item Rates including loading, unloading and haulage.
DPR Sub Ref. Item Rate as Unit Material Qty of material required Loading Un Loading Haulage Final Rate
Head no no of perSOR Required
PMGSY 2012
SoR PMGSY.

In cum Weight In MT / Rate Amount Rate Amount Surfaced Road Unsurfaced Katcha track. Amount
co cum gravelled Road
efficient
( Rs.) ( Rs.) ( Rs.) ( Rs.) Km Rate Km Rate Km Rate
(a) (b) (c) (d)=bxc (e) (f)=dxe (g) (h)=dxg (i) (j) (k) (l) (m) (n) ( o )=dx(Ixj)+dx(mxn) ( p ) = a + f + h+ o
Steel

( VI ) - 6 3 of 67265.40 1 ton Steel ( In t ) 1.05 1 1.050 79.20 83.16 79.20 83.16 18.06 2.40 3.00 5.10 45.500
chapter 13
13.3 TOTAL 83.16 83.16 45.50 67477.22

Filter media
( IV ) - 6 14 of 3037.60 1 Cum Jhama brick 1.20 1.45 1.740 58.80 70.56 29.40 35.28 36.06 2.40 3.00 5.10 150.568
& chapter 12 Aggregate
( VI ) - 12 12.15
TOTAL 70.56 35.28 150.57 3294.01

( IV ) - 5 9 of 727.20 1 Cum Granular 1.20 1.84 2.208 29.40 35.28 18.20 21.84 51.1 2.40 3.00 5.10 270.553
& chapter 12 Material
( VI ) - 11 12.10
TOTAL 35.28 21.84 270.55 1054.87

Brick Masonary work in 1:4 Cement Morter

( IV ) - 4 5 of 4442.20 1 Cum Cement in t 0.091 1 0.091 73.80 6.73 73.80 6.73 18.06 2.40 3.00 5.10 3.952
& chapter 11 Sand 0.252 1.84 0.464 29.40 7.41 18.20 4.59 51.06 2.40 3.00 5.10 56.816
( VI) - 8 11.5 - ii 1st Class Brick 0.500 (Per-1000) 99.50 49.75 99.50 49.75
500 0.0045 2.250 36.06 2.40 3.00 5.10 194.700

TOTAL 63.89 61.07 255.47 4822.62

Cement Plaster ( 1:4 ) 15mm thick.


( IV ) - 7 3 of 116.80 1 Cum Cement in t 0.009 1 0.009 73.80 0.6731 73.80 0.67 18.06 2.40 3.00 5.10 0.395
& chapter 12 Sand 0.025 1.84 0.046 29.40 0.7409 18.20 0.46 51.06 2.40 3.00 5.10 5.682
( VI ) - 9 12.3

TOTAL 1.41 1.13 6.08 125.42


PMGSY LOGO

(V)-5 27 of 9,645.20 Cement(In t) 0.0693 0.0693 73.80 5.11 73.80 5.11 18.06 2.40 3.00 5.10 3.00
chapter 10 Each sand 0.12096 1.84 0.223 29.40 3.56 18.20 2.20 51.06 2.40 3.00 5.10 27.27
10.30 Jhama brick 0.2016 1.45 0.292 58.80 11.85 29.40 5.93 36.06 2.40 3.00 5.10 25.30
Agregate
Steel (In t) 0.07118 0.07118 79.20 5.64 79.20 5.64 18.06 2.40 3.00 5.10 3.08
Total 26.16 18.88 58.65 9748.90

CECSPL
Calculation for finding out the final item Rates including loading, unloading and haulage.
DPR Sub Ref. Item Rate as Unit Material Qty of material required Loading Un Loading Haulage Final Rate
Head no no of perSOR Required
PMGSY 2012
SoR PMGSY.

In cum Weight In MT / Rate Amount Rate Amount Surfaced Road Unsurfaced Katcha track. Amount
co cum gravelled Road
efficient
( Rs.) ( Rs.) ( Rs.) ( Rs.) Km Rate Km Rate Km Rate
(a) (b) (c) (d)=bxc (e) (f)=dxe (g) (h)=dxg (i) (j) (k) (l) (m) (n) ( o )=dx(Ixj)+dx(mxn) ( p ) = a + f + h+ o

RCC GUIDE POST


8 of
(V)-3 chapter 8 313.40 Cement(In t) 0.008085 0.0081 73.80 0.60 73.80 0.60 18.06 2.40 3.00 5.10 0.35
8.14 (A) Each sand 0.014112 1.84 0.0260 29.40 0.41 18.20 0.26 51.06 2.40 3.00 5.10 3.18
Jhama brick 0.02352 1.45 0.0341 58.80 1.38 29.40 0.69 36.06 2.40 3.00 5.10 2.95
Agregate
Steel (In t) 0.000588 0.0006 79.20 0.05 79.20 0.05 18.06 2.40 3.00 5.10 0.03
Total 2.44 1.59 6.51 323.94

5th Kilometer Stone (precast)


21 of
(V)-2(i) chapter 10 3,202.60 Cement(In t) 0.107708 0.1077 73.80 7.95 73.80 7.95 18.06 2.40 3.00 5.10 4.67
10.24(i) Each sand 0.188 1.84 0.3459 29.40 5.53 18.20 3.42 51.06 2.40 3.00 5.10 42.39
Jhama brick 0.313333 1.45 0.4543 58.80 18.42 29.40 9.21 36.06 2.40 3.00 5.10 39.31
Agregate
Steel (In t) 0.003864 0.0039 79.20 0.306 79.20 0.31 18.06 2.40 3.00 5.10 0.17
Total 32.21 20.89 86.54 3342.23

Ordinary Kilometer Stone)(precast)


21 of
(V)-2(ii) chapter 10 1,971.00 Cement(In t) 0.074054 0.0741 73.80 5.47 73.80 5.47 18.06 2.40 3.00 5.10 3.21
10.24(ii) Each sand 0.129257 1.84 0.2378 29.40 3.80 18.20 2.35 51.06 2.40 3.00 5.10 29.14
Jhama brick 0.215429 1.45 0.3124 58.80 12.67 29.40 6.33 36.06 2.40 3.00 5.10 27.03
Agregate
Steel (In t) 0.001974 0.0020 79.20 0.156 79.20 0.16 18.06 2.40 3.00 5.10 0.09
Total 22.09 14.31 59.47 2066.86

200 m Stone(precast)
21 of
(V)-2(iii) chapter 10 534.20 Cement(In t) 0.013167 0.0132 73.80 0.97 73.80 0.97 18.06 2.40 3.00 5.10 0.57
10.24(iii) Each sand 0.022982 1.84 0.0423 29.40 0.68 18.20 0.42 51.06 2.40 3.00 5.10 5.18
Jhama brick 0.038303 1.45 0.0555 58.80 2.25 29.40 1.13 36.06 2.40 3.00 5.10 4.81
Agregate
Steel (In t) 0.0021 0.0021 79.20 0.166 79.20 0.17 18.06 2.40 3.00 5.10 0.09
Total 4.07 2.68 10.65 551.60

Boundary Pillar
22 of
(V)-4 chapter 10 451.00 Cement(In t) 0.006031 0.0060 73.80 0.45 73.80 0.45 18.06 2.40 3.00 5.10 0.26
10.25 Each sand 0.010526 1.84 0.0194 29.40 0.31 18.20 0.19 51.06 2.40 3.00 5.10 2.37
Jhama brick 0.017544 1.45 0.0254 58.80 1.03 29.40 0.52 36.06 2.40 3.00 5.10 2.20
Agregate
Steel (In t) 0.00147 0.0015 79.20 0.116 79.20 0.12 18.06 2.40 3.00 5.10 0.06
Total 1.90 1.27 4.90 459.07

CECSPL
Calculation for finding out the final item Rates including loading, unloading and haulage.
DPR Sub Ref. Item Rate as Unit Material Qty of material required Loading Un Loading Haulage Final Rate
Head no no of perSOR Required
PMGSY 2012
SoR PMGSY.

In cum Weight In MT / Rate Amount Rate Amount Surfaced Road Unsurfaced Katcha track. Amount
co cum gravelled Road
efficient
( Rs.) ( Rs.) ( Rs.) ( Rs.) Km Rate Km Rate Km Rate
(a) (b) (c) (d)=bxc (e) (f)=dxe (g) (h)=dxg (i) (j) (k) (l) (m) (n) ( o )=dx(Ixj)+dx(mxn) ( p ) = a + f + h+ o
Retro-Reflecting Cautionary Board (600mm equilateral triangle)
18 of
(V)-1(i) chapter 10 2,220.50 Cement(In t) 0.03465 0.0347 73.80 2.56 73.80 2.56 18.06 2.40 3.00 5.10 1.50
10.21-1-ii Each sand 0.06048 1.84 0.1113 29.40 1.78 18.20 1.10 51.06 2.40 3.00 5.10 13.64
Jhama brick 0.10080 1.45 0.1462 58.80 5.93 29.40 2.96 36.06 2.40 3.00 5.10 12.65
Agregate
Steel (In t) 0.02100 0.0210 79.20 1.66 79.20 1.66 18.06 2.40 3.00 5.10 0.91
Aluminum (In t) 0.00066 0.0007 79.20 0.05 79.20 0.05 18.06 2.40 3.00 5.10 0.03
Total 11.98 8.34 28.72 2269.54

Retro-Reflecting Cautionary Board (600mm Dia circular)


18 of
(V)-1(ii) chapter 10 2,348.80 Cement(In t) 0.0347 0.0347 73.80 2.56 73.80 2.56 18.06 2.40 3.00 5.10 1.50
10.21-1-iii Each sand 0.0605 1.84 0.1113 29.40 1.78 18.20 1.10 51.06 2.40 3.00 5.10 13.64
Jhama brick 0.1008 1.45 0.1462 58.80 5.93 29.40 2.96 36.06 2.40 3.00 5.10 12.65
Agregate
Steel (In t) 0.0210 0.0210 79.20 1.66 79.20 1.66 18.06 2.40 3.00 5.10 0.91
Aluminum (In t) 0.0012 0.0012 79.20 0.09 79.20 0.09 18.06 2.40 3.00 5.10 0.05
Total 12.02 8.38 28.75 2397.94

CITIZEN INFORMATION BOARD

(V)-6 28 of 12,070.70 Cement(In t) 0.1485 0.1485 73.80 10.96 73.80 10.96 18.06 2.40 3.00 5.10 6.43
chapter 10 Each sand 0.2592 1.84 0.4769 29.40 7.62 18.20 4.72 51.06 2.40 3.00 5.10 58.44
10.31 Jhama brick 0.4320 1.45 0.6264 58.80 25.40 29.40 12.70 36.06 2.40 3.00 5.10 54.20
Board A Agregate
Steel (In t) 0.0788 0.0788 79.20 6.24 79.20 6.24 18.06 2.40 3.00 5.10 3.41
Total 50.22 34.62 119.08 12274.62

CECSPL
EARTH CUTTING CD IN PORTION TO BE DEDUCTED FROM FILLING
SL NO CD CHAINAGE SIZE NO L (m) B (m) H (m) QTTY (Cum)

1 132 R.C.C Box Culvert. 3 6.00 1.40 2.00 50.40

381 -D0-
892 -D0-( 1.0 x
2.0 )
0 -D0-
0 -D0-
0 -D0-
0 -D0-
0 -D0-
0 -D0-

2 658 R.C.C Box Culvert. 1 6.00 1.40 1.50 12.60

0 -D0-
0 -D0-( 1.0 x
1.50 )
0 -D0-

3 2745 R.C.C Box Culvert. 1 6.00 5.90 2.50 88.50

0
0
Total 151.50
FROM FILLING VOLUME
TRIPURA RURAL ROADS DEVELOPMENT AGENCY FORMAT F - 6 & 7
BHARAT NIRMAN ( PMGSY )
COST ESTIMATE FOR ROAD CONSTRUCTION

Package no : TR-02/250-499/09
Road : AT Road to Nutan Thampirai Block : Amarpur
Link no : L-038 District : South Tripura
Length ( KM ) : 6.111 State : Tripura

No. Reference of Item


Sl No Item Description Length Width Thickness Unit Quantity Rate Amount
(m) (m) (m) ( Rs. ) in Rs. SDB MORD
Sr. No Specification
Sub Head VII
Utility Relocation (NOT INCLUDED IN TOTAL COST)
1 Removal of Telephone / Electric poles and lines.

Removal of Telephone / electric poles with wires including Each 14 98.70 1,382.00 2.23 200
excavation and dismantling of foundation concrete and lines
under the supervision of concerned department , disposal with
all lifts and upto a lead of 1000 m and stacking the serviceable
and unserviceable material separately as per Technical
Specification Clause 202.

Total Cost of Sub Head VII 1,382.00