As 25 235 Estimate Pmgsy II Sor 17 18 Ommas

PROFORMA-B
PRADHAN MANTRI GRAM SADAK YOJANA (PMGSY II)

PACKAGE Summary
State :: Assam.
Package No. AS-25-235 Habitation = 0 DISTRICT: Chirang
State : Assam
CD Works & Bridges above 15m Average cost per Km
Name of the Road Total Cost Total Cost (Rs. In Lakh)
bridges upto 15m upto 75m
Type of Proposal
Proposed length
Pavement Cost
for all for all
(Rs. In Lakh)
Cost of Others State works works Maintane Const.
* N/U
Sl. Name of Protection (DPR Share incliding excluding nce Cost
Km
Const. (including
No. the Block Cost (Rs. Cost (Rs. works (Rs. Cost) (Utility Bridge Bridge (Rs. In (including DPR, Maintane
Code From To No. of CD No. of CD In Lakh) Shifting) (Rs. In (Rs. In Lakhs) DPR, Major excluding
In Lakh) In Lakh) nce
Lakhs) Lakhs) Bridge etc) Major
Bridge)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
BOROBAZ MRL- Borgaon to No.1

1 U 6.630 338.52 6 30.44 1.00 147.77 - 1.50 0.46 518.68 370.91 129.92 78.23 55.94 19.60
AR 01 Lakhijhora
Total estimated cost of the Package: 370.91 Lakhs Utility Shifting (State Share) = 0.46 Lakhs
*N-New Connectivity U- Up Gradation
Prepared By: Signature: Technical Scrutiny: Signature
Name: done by: Name:
Designation: Designation:
Checked By: Signature:
Name:
Designation: Co-ordinator: Signature
STA: Name:
Scrutinized By: Signature: Designation:
Name:
Designation:
MAIN PART PROFORMA-C

CHECK LIST FOR P.I.U. & S.T.A.
(FOR INDIVIDUAL ROAD WORKS)
To be filled by PIU
1 Location: State : ASSAM District : Chirang Block : BOROBAZAR
2 Package No. AS-25-235
Name of the
3 Road :
From: Borgaon To : No.1 Lakhijhora
Length
4 (Km.) 6.630 In Built up area = 3.65 KM. In Open Area = 2.98 KM.
5 Catigory of upgradation proposal A B C

If it is category 'C' road than indiacte
Year of sanction under Year of Design Traffic
PMGSY: completion: (CVPD/ ESAL)
Whether road deteriorated due non maintenance Yes ✘ No
6 Estimated Cost Rs. 370.91 Lakhs Average Cost (In lakh) : 55.94
Cost sharing pattern for this road Normal Area Special Area
Total Cost Cost per Km
Item
(Rs. In lakhs) (in Lakhs)
Flexible Pavement 334.02 50.38
Rigid/Cement Concrete pavement 0.00 0
CD Works 30.44 4.59
Protective works 0.00 0
Road Furniture 4.50 0.68
Preparation of DPR 1.50 0.23
Shifting of Utilities & Other (State Share) 0.46 0.07
Total Project Cost 370.91 55.94
7 Is the road a part of DRRP Yes No
a) If Yes , Through Route/ MRL No. T- or MRL- MRL-01

Overall
b) Names of benefitted Growth points Name of Habitation Population
Weightage
Borgaon 1796 20
Lakhijhora No.3 610 8

Doilong No.2
275 4
(Doilangjhar-2)-C
Lakhijhora No.2 309 5
Total weight 37
c) Utility value = Total weight / Length of road 5.581

d) Does the Proposed Road lead up to the growth centre /hub or the road is being
made partially?
✘ Yes No
e) Whether the proposed road leads to ✘ MDR SH NH

f) Average PCI of the road to which proposed TR or MRL will be connected 1
g) Average PCI value of proposed road 1
h) If PCI of MDR / SH / NH is 3 or below , whether the State's undertaking for
simultaneouly upgrading it from State fund is avaible
✘ Yes No
i) Age of the proposed road 40 Years

j) Cummalative maintenance expenditure in last three years( in lacs) 0 Lakhs
(a) Whether the proposed Road has the desired carriageway width, Roadway width and
8 Road Land width (RLW)
✘ Yes No
Carriage way width Road way width Road land width
✘ Yes No ✘ Yes No ✘ Yes No

In the Built Up Area
(b) Indicate the actual widths of the following for the proposed road In the open Area (m)
(m)
a) Carriage way width 3.75 3.75
b) Road way width 5.5 7.5
c) Road Land Width 8 10
INDEX MAP (not to scale ) : Attached below
9 Name of Road : Borgaon to No.1 Lakhijhora
Cross Section details

a) Cross Section of The Existing road showing different component layers.
Item Thickness (mm)
Scattered Gravel 50 mm
Eartnen Soil
b) Cross Section of The Proposed road showing different component layers

(Should be as per Actual Provisions of DPR)
Item Thickness (mm)
Bituminous Surface with Seal Coat 20
WBM-III 75
WBM-II 75
GSB -Gr-II 150
Eart Work Filling (Optional) 0 to 300 mm

10 Base year traffic volume : (7 day count required in case design is done with IRC 37:2001)
Months and year of Traffic Volume Count 2018
Motorised Traffic Non Motorised Traffic
Agricultural
Cycle / Rickshawa
Cars,J Trucks Buses
eep, Motoris Light Tractors Trallers Animal Drawn
Vechicle
Days
Cycles
Vans,T ed two Comm
Unladen
Unladen
Unladen
Overloa
Overloa
Overloa
Laden
Laden
Laden
hree Wheel ercial
ded
ded
ded
Wheel ers Vehicle Num.
ers SWC
Tyred
1 67 53 15 0 6 0 14 0 0 0 0 0 67 0 0 0
2 57 55 13 2 5 0 15 0 0 0 0 0 70 0 0 0
3 41 61 14 4 7 0 15 0 0 0 0 0 56 0 0 0
4 65 57 14 3 6 0 10 0 0 0 0 0 70 0 0 0
5 56 48 12 3 6 0 24 0 0 0 0 0 65 0 0 0
6 60 59 18 4 3 0 18 0 0 0 0 0 80 0 0 0
7 62 49 21 2 3 0 16 0 0 0 0 0 68 0 0 0
Av. 58 55 15 3 5 0 16 0 0 0 0 0 68 0 0 0
Passenger car unit( PCU) 302 Motorized Traffic / day = 152
a. Traffic Details in case degisn is done as per IRC SP-72:2007

ADT in the year of Traffic Count = 223 Traffic Category = T4
Growth rate adopted (%) = 6 Base Year Traffic AADT (T) = 279
Design Life = 10 Years
Number of Harvesting Seasons = 2
No. of Days in Each Harvesting Season (t) = 75
Value of (n) assumed = 1 Cumulative ESAL = 144474
11 Sub grade CBR (for Different Sections)=

1st 2nd 3rd 4th 5th 6th 7th 8th
Chainage
KM KM Km Km KM KM KM KM
Design CBR (%) 4.77 4.62 4.51 4.96 5.24 4.87 4.51
12 Cost Details of upgradation proposal Cost (Rs. Av.Cost/km

In Lakhs) (Lakhs)
A Site clearance, Dismentalling works…. 0.61 0.09
B Pavement Components
Thickness Cost (Rs. In Av.Cost/km
Description of layer Quantity Rate
(mm) Lakhs) (Lakhs)
Earthwork in Excavatiuon/cutting 115.00 - -
Earthwork in Filling(Embankment) 7787 230.60 20.29 3.06
Hard Shoulder 0.00 477.50 - -
Earthwork in Filling(SHOULDER) 5947.40 286.30 19.24 2.90
Granular Sub Base 3055.73 2693.58 93.01 14.03
Soil + Aggregate Mix
WBM- Grade-2 1414.69 4297.66 68.70 10.36
WBM- Grade-3 1414.69 4461.83 71.33 10.76
WMM ( if designed by IRC 37)
C Bituminous Layers
Prime Coat 18862.50 27.90 5.95 0.90
Tack Coat 18862.50 27.90 2.17 0.33
SDBC/BC ( SDBC / BC if designed by IRC 37)
Seal Coat 18862.50 57.97 12.36 1.86
BM /DBM ( if designed by IRC 37)
Surface Dressing
OGPC 18862.50 189.40 40.37 6.09
Total cost of Flexible pavement = 334.02 50.38
Cement Concrete Road
Design done with IRCSP 62:2004 IRC 58
Thickness Cost (Rs. In Av.Cost/km
Description of layer Quantity Rate
(mm) Lakhs) (Lakhs)
Granular Sub Base
WBM
Dry lean concrete( DLC)
Concrete for Pavement
Total Cost of Concrete Pavement =
D CD Works
Location-Chainage (Similar Type of CD's may be grouped Total Length of Cost (Rs. In
Nos Type of CD Lakhs)
together) Bridge/Culvert
185.0, 316.0, 1775.0, 2606.0 4 1000mm 1HP 10.14
- 1000mm 2HP -
- 1.5M Slab -
1089.0, 4950.0 2 4.0M Slab 20.30
- 2X2 Box 2 Cell -
- 3X3 Box 3 Cell -
Av.Cost/km
Cost (Rs. In Lakhs)
Cost of proposed CD works = (Lakhs)
30.44 4.59
E Protection works Av.Cost/km

Cost (Rs. In Lakhs)
From To Length( m) (Lakhs)
Retaining wall 0 - -
Breast wall
Toe wall
Gabbion
River Bank Protection - -
Total cost of protection works = - -
F Pucca Side Drains (if provided) Av. Cost/km

Cost (Rs. In Lakhs)
From To Length( m) (Lakhs)
Total cost of side drains works =
G Road Logo, other Road Furniture including Road safety signs

Av. Cost/km
Type No Cost (Rs. In Lakhs)
(Lakhs)
Semi Reflective Traffic Signs 2.01 0.30
Kilometer stone 0.36 0.05
RCC guide posts & Speed Breaker etc 0.68 0.10
PMGSY Logo Board 1.45 0.22
Total cost of road furniture = 4.50 0.68
H Any other Provisions(Please Specify) Av. Cost/km

Cost (Rs. In Lakhs)
(Lakhs)
Other Cost (DPR Preparation) 1.50 0.23
Shifting of Utilities & Other (State Share) 0.46 0.07
Total Cost of the Project (Rs) 370.91 55.94
Five Year Routine

13 Year Cost in Lakh % of Constn. Cost Cost/km
Maintenance
I 1.59 0.43% 0.24
II 1.79 0.48% 0.27
III 9.81 2.64% 1.48
IV 12.33 3.32% 1.86
V 18.10 4.88% 2.73
Renewal cost after 5 years (for 1 year)= 86.30 23.27% 13.02
Total Maintenance Cost = 129.92 19.6
Maintenance after renewal coat
I
II
III
IV
V
Total Maintenance Cost =
G/ Total of maintenance =
14 Whether the road has Geometric as per Rural Roads Manual (RRM)/Latest Circular of NRRDA Yes No
Whether CD works/Protection works are provided as per RRM /Latest Circular of

15 NRRDA/Respective Codes of IRC Yes No
16.Does the Estimation Conform to Standard Rate Analysis and SSR generated for the current
16 Phase Yes No
Vetted at NRRDA Year
Yes No
17 Sources and the Lead Distances of materials are as under
Material Source Lead Material Source Lead
Earth Localy Available Cement Local Market
GSB Ashaphuka River 34.00 Km Emulsion Bongaigaon
Aggregate Upper Kanamakara 57.00 Km Bitumen Bongaigaon
Sand Upper Kanamakara 57.00 Km Steel Bongaigaon
Certified that information provided is true

Prepared By Checked By Technical Scrutiny at STA done by:
Name:
Counter Signatures of
Co-ordinator STA
TO BE FILLED BY STA
Name of the STA : Assam Engineering College, Guwahati
Name of the Road Estimated Cost= 370.91 Lakhs Length (KM)= 6.63 Yes / NO to be filled by STA
Package No. = AS-25-235 in own handwriting
Is the Proposed Road entered on the OMMS under PMGSY II :
18
(Data entries to be verified by STA before Clicking the Propopsal)
19 Have you satisfied yourself that the proposed road is a part of DRRP
20 Are you satisfied with the following
Engineering Surveys (L section, X section on A3 size paper must be verified)
Soil/Material Investigation ( CBR, Density, LL, PI, Gradation to be verified)
Whether Traffic Surveys / count has been done by third party
Hydraulic Studies: ( Catchment for structures with more than 2 Vents to be verified from topo sheet.
Location and requirement of all CD structures to be verified from L section )
In case , Traffic is projected beyond T 7 Category and road designed using IRC 37 are you
21
satisfied with the reason given by PIU
In case sub grade CBR is less than 5; has soil stabilization etc been proposed.
22
(if not specific reasons given by PIU)
23 Is the design of the following elements as per Rural Roads Manulal/Circular of NRRDA
Alignment & Geometric Design

Location and Type of CD works and Side drains
Integration for cross and Longitudinal drainage
Protection Works
Is the design of flexible Pavement as per IRC SP: 72- 2007 and design of Rigid
24
Pavement as per IRC SP:62- 2004 .
Is the design of flexible Pavement as per IRC 37 2001 and design of Rigid Pavement
as per IRC SP:58- 1998.
25 Does the proposal have provision for
PMGSY Logo, Sign Boards and information Boards.
Km / Hm Stones
Guard Stones (Where necessary)
Traffic Sign Boards (as necessary)
24 Specific remarks if any by STA
(Specific Remarks of STA about the over all project are necessary on each DPR)
Certified that the Design and Estimation for the Proposed Road work are based on the data and SSR provided by PIU
Engineers . The Proposal after final Correction is entered on the OMMS.The Propasal may be considered for clearance.
Technical Scrutiny at
Coordinator
STA :
S.T.A.
Done by
State : Assam
District : Chirang
Block : BOROBAZAR
Package No. AS-25-235
Name : Borgaon to No.1 Lakhijhora

Total Road Length : 6.630 Km
GENERAL ABSTRACT OF COST

Clearing & grubbing and cutting of Trees Rs. 53,630.24
Stripping & Storing Top Soil Rs. -
Excavation for Ordinary & Rock Soil Rs. -
Earth Work in Core Rs. 1,795,682.20
E/W in Subgrade & Shoulder Rs. 1,702,740.62
GSB Gr-II Rs. 8,230,840.05
WBM Gr-II Rs. 6,079,843.76
WBM Gr.-III Rs. 6,312,088.05
Prime coat Rs. 526,263.75
1.
Tack coat Rs. 192,397.50
PCSC Rs. 4,665,903.46
Side drain Rs. -
Retaining/Breast/Toe wall / Protection work Rs. -
Road Furniture like KMP, HMP, QC etc. Rs. 209,018.20
Road Safety like Rumble Strip, Sign Board etc. Rs. 189,163.32
cost of Preparation DPR Rs. 132,600.00
Cost of shifting of Utilities (State Share) Rs. 40,482.78
Total Cost of Pavement Rs. 30,090,171.15
2. Total Cost of CD Work Rs. 2,693,384.00
3. Total Cost of Construction (1+2) Rs. 32,783,555.15
Add GST @ 12% = Rs. 3,934,026.62
Labour Chess @ 1% = Rs. 327,835.55
Total Cost (Including Tax) = Rs. 37,045,417.32
4. Total Cost of Construction Per Km Rs. 5,587,544.09
5. Maintenance Cost (5+1 Year) Rs. 12,991,933.32
Asst. Executive Engineer, PWD Executive Engineer, PWD

PWD Bijni R&B Sub Division PWD Chirang R&B Division
Bijni Kajalgaon
Superintending Engineer, PWD

Western Assam Road Circle
Goalpara
FORMAT F-1
PRADHAN MANTRI GRAM SADAK YOJANA, 2019-20
SUMMARY SHEET
Name of Road: Borgaon to No.1 Lakhijhora

Name of Block: BOROBAZAR Package No.: AS-25-235
District : Chirang
Unconnected Habitation
Name of the Total No. of >1000 500-999 250-499 <250 Total Eligible
Code Habitations
block Habitation
Total Eligible
BOROBAZAR MRL-01 4 1 1 2 2 0 4
Total Estimated Cost (Rs. In Lacs)

Length of
Road (Km) Pavement Total (5+6) No. of Unconnected Habitations
No of new CD from Format CD structure
Type of Work No. of Roads connected/ Connected habitations
Structure F-6 from Format benefited
F-7
1 2 3 4 5 6 7 8
New Connectivity - - - - - - -
Upgradation 1 6.630 4 300.90 26.93 327.84 4
Associated through Route - - - - - - -
Upgradation - - - - - - -
other Upgradation - - - - - - -
Total 1 6.630 4 300.90 26.93 327.84 4

Bijni Kajalgaon
1
1
Sl.No.
2
BOROBAZAR Name of Block
District:
Total
3
From
Name of Road:
Name of Block:
Borgaon Lakhijhora No.3

Name of Habitation
Doilong No.2 (Doilangjhar-2)-
connected/benefited
C Lakhijhora No.2
4
To
Bijni
New construction(N)/Associted
PWD Bijni R&B Sub Division

Asst. Executive Engineer, PWD
Chirang
Through Route (A)/ Upgradation (U)
N A U
BOROBAZAR
5 5A 5B 6
U D
Facility accessed
7
6.630 Road length(KM)
8
Gravel / Earthen Existing surface type
Borgaon to No.1 Lakhijhora
9
Cost (Rs.) Thickness (mm) Details
10
0.54 Clearing & grubbing and cutting
of Trees
11
0.00 Stripping & Storing Top Soil
12
17.96 Earth Work in Core

13
17.03 E/W in Subgrade & Shoulder

Excavation for Ordinary & Rock
14
0.00
Soil
SUMMARY SHEET
15
82.31 GSB Gr-II with drainage layer

16
60.80 WBM Gr-II

17
63.12 WBM Gr.-III
5.26 Prime coat

0.00 Protection works (turfing)

1.92 Tack coat
35.73 PC
Surfacing Dressing
18 19 20 21 22
10.93 Seal coat

23
Side drain
24
0.00 Retaining/Breast/Toe wall

Details of thickness & Cost for Pavement Layers (Rs. In lacs)
Road Furniture like KMP, HMP,

Package No. :
25
2.09
QC etc.
Road Safety like Rumble Strip,

26
1.89
Kajalgaon
Sign Board etc.

AS-25-235
27
1.33 cost of Preparation DPR

Executive Engineer, PWD
PWD Chirang R&B Division
0.40 Cost of shifting of Utilities

28 29
300.90 Total cost for pavement Rs. Lacs

FORMAT F-2A
FORMAT F-2B
ROADS PROPOSED IN PMGSY FOR RURAL CONNECTIVITY (CROSS DRAINAGE STRUCTURES)
SUMMARY SHEET
Road Name : Borgaon to No.1 Lakhijhora PACKAGE No.= AS-25-235
Road Length = 6.630 KM District : Chirang
Block: BOROBAZAR
Existing CD structure by Type Details of Proposed CD Structure by Type
Minor
Hume Box/Arch/ Bridge/ Hume Pipe Box/Arch/ Slab Minor/ Major Total cost
Sl.N Name of Block Name of Habitation Populat Road pipe Total
Slab Culvert Wooden culvert culvert Bridge of Total Cost of
o. Block Code Road connected/benifit ion length( Culvert Bridge proposed pavement the Road
ed Served km) of from format
CD (21+22) (in
structures F-2A (in lakh)
lakh)
No Dia No Width No Length No Dia No Width No Length (in lakh)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
4 1X1000 0 1.5x1.0 - -
896920.00 0.00
BOROBAZAR
1.5m / 4.0m
1000/1200
0 2X1000 0 2 X 2.0 - -
Cost(Rs.)
1 0 6.630 0 0 - - 26.93 300.90 327.84
0
0.00
0
2 4.0 X1 0 3 X 3.0
0.00
###
Total Cost (Rs.) 26.93 300.90 327.84

Bijni Kajalgaon
FORMAT F3
TYPICAL CROSS SECTION
Road Name: Borgaon to No.1 Lakhijhora Package No. AS-25-235

Bijni Kajalgaon
PMGSY-II
PUBLIC WORKS DEPARTMENT
GOVERNMENT OF ASSAM
District: Chirang
Block: BOROBAZAR
Road Name: Borgaon to No.1 Lakhijhora
Length (KM): 6.630
Package No: AS-25-235
ABSTRACT OF COST ESTIMATE (INCLUDING GST)

S/N Description of Item Amount
1 PAVEMENT WORKS 334.02
2 ROAD SAFETY WORKS 0.68
3 ROAD FURNITURE WORKS 3.82
4 CROSS DRAINAGE WORKS 30.44
5 DRAINAGE 0.00
6 PROTECTIVE WORKS 0
TOTAL ROAD COST= 368.96
7 COST OF DPR PREPERATION 1.50
8 UTILITY SHIFTING & OTHERS (STATE SHARE) 0.46
TOTAL PROJECT COST 370.92
9 ROUTINE MAINTENANCE WORK (5 YEARS) 43.62
10 6TH YEAR PERIODIC RENEWAL COST 86.30
11 GRAND TOTAL (INCLUDING MAINTENANCE) 500.84
11 GRAND TOTAL (EXCLUDING MAINTENANCE) 457.22
12 COST PER KM (INCLUDING MAINTENANCE) 75.54
13 COST PER KM (EXCLUDING MAINTENANCE) 55.95
(Ministry of Rural Development, Govt of India) FORMAT-F6
COST ESTIMATE FOR ROAD CONSTRUCTION
This BOQ is prepared as per APWD SOR for RR (2019-2020)
Road Name: Borgaon to No.1 Lakhijhora Package No.: AS-25-235
District : Chirang
Length (km): 6.630 Block : BOROBAZAR
Breadth D/H
Sl. No. Description of item Length (m) unit Quantity Rate(Rs) Amount (Rs)
(m) (m)
1 2 3 4 5 6 7 8 9
Clearing & grubbing and cutting
Clearing and grubbing of road land including up rooting rank
vegetation grass,bush, shurbs saplings and trees of girth upto 300mm
removal of stumps of trees cut earlier and disposal of unseviceable
materials & stacking of serviceable material to be used or auctioned,
upto a lead of 1000m including removal & disposal of top organic soil
1/ not exceeding 150mm in thickness.
2.2(i)-(A) (I) By manual Means- (a) In area of non thorny jungle
From CH:150.0 to CH:3570.0 & From CH:4790.0 to CH:6400.0 5030.00 2.500 Hect. 1.2575 42648.30 53,630.24
Earth Work in Core
Construction of embankment with material obtained from borrow
pits, construction of embankment with approved materials obtained
from borrow pits with a lift up to 1.5m, transporating to site,
6/3.4-(i) spreading, grading to required slope and compacting to meet required
of tables 300.1 and 300.2 with a lead upto 1000m as per technical
specification clause.
(a) Private Land As per Statement cum. 7787.00 230.60 1,795,682.20

Earth Work in Subgrade & Shoulder
Construction of sub-grade and earthen shoulders construction of sub
grade and earthen shoulders with approved materials obtained from
borrow pits with all lifts and leads, transporating to site, spreading,
8/ 3.14-(i) grading to required slope and compacting to meet required of table
300.2 with lead upto 1000m as per technical specification clause.
As per Statement cum.
(a) Private Land

(ii) In Shoulder (Hard), SOR Item No-4.11.ii (15%) 0 477.50 -
(ii) In Shoulder (Earthen) (85%) 5947.40 286.30 1,702,740.62
Breadth D/H
(m) (m)
1 2 3 4 5 6 7 8 9
GSB Gr-II
(A) By mix in place Method -Construction of granular sub base by
providing well graded material, spreading in uniform layers with motor
grader on prepare surface, mixing by mix in place method with
rotavator at OMC, and compacting with smooth wheel roller to
achieve the desired density, complete as per Technical Specification Breadth D/H
Length (m) Quantity
clause 401. (m) (m)
9/ 4.1 (ii) For Grading Material (Gr-II) cum
1. From Ch: 150.0m to 3570.0m 3420 4.05 0.15 2077.65

2. From Ch: 4790.0m to 6400.0m 1610 4.05 0.15 978.07
Total Amount of GSB Br-II = 5030.00 3055.725 2693.58 8,230,840.05
WBM Gr-II & Gr-III
Water Bound Macadam - Providing, laying, spreading and compacting
stone aggregates of specific sizes to water bound mecadam
specification including spreading in uniform thickness, hand packing,
rolling with smooth wheel roller 80-100kN in stages to proper grade
and camber, applying and brooming, stone screening/binding
materials to fill-up the interstices of coarse aggregate, watering and
compacting to the required density grading 2 as per Technical Breadth D/H
Length (m) (m) (m) Quantity
Specification clause 405
10/ 4.7 using stone screening:
From CH:150.0 to CH:3570.0 & From CH:4790.0 to CH:6400.0

(2) Grading-II (A) By manual Means 5030.00 3.75 0.075 cum 1414.688 4297.66 6,079,843.76
(3) Grading-III (A) By manual means (For Road) 5030.00 3.75 0.075 cum 1414.69 4461.83 6,312,088.05
Prime coat
Providing and applying primer coat with bitumen emulsion (SS-1) on
prepared surface of granular base including cleaning of road surface
and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical Breadth
means as per Technical Specification Clause 502 (i) Low Porosity Length (m) (m) Quantity
11/5.1
From CH:150.0 to CH:3570.0 & From CH:4790.0 to CH:6400.0 5030.00 3.75 sqm 18862.50 27.90 526,263.75
Tack coat
Providing and applying tack coat with Bitumen emulsion (RS-1) using
emulsion distributor at the rate of 0.25 to 0.30 kg per sqm on the
prepared granular surfaces treated with primer & cleaned with Breadth
Hydraulic broom as per Technical Specification Clause 503. Length (m) (m) Quantity
12/ 5.2-(iii)
12/Sl.5.2-(iii) Breadth D/H
No. Description of item Length (m) unit Quantity Rate(Rs) Amount (Rs)
(m) (m)
1 2 3 4 5 6 7 8 9
From CH:150.0 to CH:3570.0 & From CH:4790.0 to CH:6400.0 5030.00 3.75 sqm 18862.50 10.20 192,397.50
Breadth D/H
(m) (m)
1 2 3 4 5 6 7 8 9
Surfacing Dressing
20mm thick Open-Graded Premix Carpet using Bituminous
(penetration grade/modified bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm
thickness composed of 13.2 mm to 5.6 mm 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 roller capacity, finished to required level and Breadth
13/5.9 grades to be followed by seal coat of either Type A or Type B or Type C Length (m) (m) sqm
Quantity
as per Technical Specification Clause 508.
Case - I By Manual Means
(I) Bitumen (S-90) 5030.00 3.75 18862.50 189.40 3,572,519.78

Seal-Coat
Providing and laying seal coat sealing the voids in a bituminous
surface laid to the specified levels, grade and cross fall using Type A, Breadth
Type B and Type C as per Technical Specification Clause 510 Length (m) (m) Quantity
14/5.12 sqm
Case II:Type-B
(I) Bitumen (S-90) 5030.00 3.75 18862.50 57.97 1,093,383.68
Total Pavement Cost (Excluding GST)= 29,559,389.63
1 Total Pavement Cost (Including 12% GST + 1% LWC) = 33,402,110.28
Protection Work
Breadth D/H
(m) (m)
1 2 3 4 5 6 7 8 9
Semi Reflective Traffic Signs
Providing and fixing of semi reflective cautionary, mandatory and
informatory sign board as per IRC:67 made of 1.5 mm thick MS Sheet
duly stove white colour in front and gray colour on back with red
reflective border of 65 mm width and required letters and figures with
reflective tape engineering grade as per Clause 1701.3.9 of MORD for
Rural Roads of required shade and colour supported and welded on
47mm x 47 mm x 12 SWG sheet tube firmly fixed to the ground by
mean of properly designed foundations with M-15 grade cement
concrete 450x450x600 mm, 600 mm below ground level as per
16/10.2/B approved drawing Clause 1701.2.2
(ii) 60 cm equilateral triangle Each 42 2957.20 124,202.40

(iii) 60 cm circular Each 14 3813.30 53,386.20
(v) 60cm x 45cm rectangular Each 0 4332.40 -
Kilometer stone -Reinforced cement concrete M15 grade kilometer
stone of standard design as per IRC:8 fixing in position including
painting and printing etc. as per drawing and technical specification
clause 1703
17/10.10
(i) 5th KM stone (Precsat) Each 1 3524.80 3,524.80
(ii) Ordinary Kilometer Stone (Precast) Each 6 2116.40 12,698.40
(iii)200m Stone (Precast) Each 27 563.20 15,206.40
Construction of RCC guide posts of 250 mm dia M15 grade cast-in-situ
with 20 mm nominal size aggregate, true to line and grade, tolerance
of vertical RCC posts not to exceed 1 in 500 as per drawing and
18 Technical Specification Clause 1608.2 Each 40 605.40 24,216.00
Rate as per annexure -I
Providing 15 nos rumble (for each location) strips covered with premix
bituminous carpet, 15.2mm high at centre, 250mm wide placed at 1m
centre to centre at approved location to control speed, marked with
19 white strips of road marking paint. (rate as per analysis) Each 12 3016.66 36,199.92
Breadth D/H
(m) (m)
1 2 3 4 5 6 7 8 9
Providing and Fixing 'Logo' of PMGSY Project
Providing and fixing of typical PMGSY informatory sign board with
logo as per MORD specifications and drawing. Three MS plates of
1.6mm thick, top and middle plate will be welded with MS flat iron
25mmx5mmx size on back on edge. The lower plate will be welded
with MS iangle iron 25mmx5mmx5mm. The anfle iron frame of the
lower most plate and flate iron frameof middle plate will be welde to 2
nos. 75mmx75mm of 12SWG sheet tube posts duly embeded in
cement concrete M15 grade blocks of 450mmx450mmx600mm,
600mm below ground level . The top most diamond plate will be
welded to middle plate by 47mmx47mm of 12SWG steel plate tube .
All MS will be stove enameled on both sides. Lettering and printing
arrows, bordes etc. will be painted with ready mixed synthetic
emnamel paint of superior quality in required shade and colour. All
20/10.16 sections of framed posts and steel tube will be painted and two coats
of epoxypaint as per specification clause 1701 and Annexure 1700.1
i) PMGSY Logo Board @ 2.0 KM Interval Each 3 21457.90 64,373.70

ii) Citizen Informatory Board & Maintanence Sign Board, Title
information board Each 3 21457.90 64,373.70
Total Cost of Road Furniture (Excluding GST)= 398,181.52

2 Total Total Cost of Road Furniture (Including 12% GST + 1% LWC) = 449,945.12
A Total Pavment Cost Including Road Furniture (with 12% GST + 1% LWC) = 33,852,055.40
Other Cost
21 Relocation of Utility (Electric Poles / Telephone Poles) Each 0 10000.00 40,482.78
State Share
C Utility Shifting (Including 12% GST + 1% LWC) 45,745.54
22 Preparation of DPR Km 6.630 20000.00 132,600.00
D Preparation of DPR (Including 12% GST + 1% LWC) 149838.00

Bijni Kajalgaon
STATEMENT-1
STATEMENT FOR EARTHWORK IN EMBANKMENT & SUBGRADE
Cutting Core Area (Filling) Shoulder Area
Qty of Qty of
CH Distance Qty of CORE X-Section
X-Section Mean Cutting X-Section Mean Mean Shoulder Remarks
(Typ)
(M) (M) (M2) (M2) (M3) (M2) (M2) (M3) (M2) (M2) (M3)
150 0 0.00 0.000 0.000 3.34 0.00 0.000 0.000 0 0.000
180 30 0.00 0.000 0.000 1.99 2.67 79.950 1.215 0.608 18.225
210 30 0.00 0.000 0.000 2.32 2.16 64.650 1.215 1.215 36.450
240 30 0.00 0.000 0.000 1.80 2.06 61.800 1.215 1.215 36.450
270 30 0.00 0.000 0.000 1.84 1.82 54.600 1.215 1.215 36.450
300 30 0.00 0.000 0.000 1.85 1.85 55.350 1.215 1.215 36.450
330 30 0.00 0.000 0.000 2.67 2.26 67.800 1.215 1.215 36.450
360 30 0.00 0.000 0.000 0.81 1.74 52.200 1.215 1.215 36.450
390 30 0.00 0.000 0.000 0.65 0.73 21.900 1.215 1.215 36.450
420 30 0.00 0.000 0.000 0.45 0.55 16.500 1.215 1.215 36.450
450 30 0.00 0.000 0.000 0.22 0.34 10.050 1.215 1.215 36.450
480 30 0.00 0.000 0.000 0.82 0.52 15.600 1.215 1.215 36.450
510 30 0.00 0.000 0.000 0.14 0.48 14.400 1.215 1.215 36.450
540 30 0.00 0.000 0.000 0.18 0.16 4.800 1.215 1.215 36.450
570 30 0.00 0.000 0.000 0.21 0.20 5.850 1.215 1.215 36.450
600 30 0.00 0.000 0.000 0.24 0.22 6.750 1.215 1.215 36.450
630 30 0.00 0.000 0.000 0.26 0.25 7.500 1.215 1.215 36.450
660 30 0.00 0.000 0.000 0.24 0.25 7.500 1.215 1.215 36.450
690 30 0.00 0.000 0.000 0.97 0.61 18.150 1.215 1.215 36.450
720 30 0.00 0.000 0.000 0.99 0.98 29.400 1.215 1.215 36.450
750 30 0.00 0.000 0.000 1.06 1.03 30.750 1.215 1.215 36.450
780 30 0.00 0.000 0.000 1.14 1.10 33.000 1.215 1.215 36.450
810 30 0.00 0.000 0.000 1.22 1.18 35.400 1.215 1.215 36.450
840 30 0.00 0.000 0.000 0.92 1.07 32.100 1.215 1.215 36.450
870 30 0.00 0.000 0.000 1.56 1.24 37.200 1.215 1.215 36.450
900 30 0.00 0.000 0.000 2.02 1.79 53.700 1.215 1.215 36.450
930 30 0.00 0.000 0.000 1.69 1.86 55.650 1.215 1.215 36.450
960 30 0.00 0.000 0.000 1.39 1.54 46.200 1.215 1.215 36.450
990 30 0.00 0.000 0.000 1.73 1.56 46.800 1.215 1.215 36.450
1020 30 0.00 0.000 0.000 1.80 1.77 52.950 1.215 1.215 36.450
1050 30 0.00 0.000 0.000 1.46 1.63 48.900 1.215 1.215 36.450
1080 30 0.00 0.000 0.000 1.01 1.24 37.050 1.215 1.215 36.450
1110 30 0.00 0.000 0.000 1.53 1.27 38.100 1.215 1.215 36.450
1140 30 0.00 0.000 0.000 1.43 1.48 44.400 1.215 1.215 36.450
1170 30 0.00 0.000 0.000 1.34 1.39 41.550 1.215 1.215 36.450
1200 30 0.00 0.000 0.000 1.24 1.29 38.700 1.215 1.215 36.450
1230 30 0.00 0.000 0.000 1.15 1.20 35.850 1.215 1.215 36.450
1260 30 0.00 0.000 0.000 1.06 1.11 33.150 1.215 1.215 36.450
1290 30 0.00 0.000 0.000 0.16 0.61 18.300 1.215 1.215 36.450
1320 30 0.00 0.000 0.000 0.15 0.16 4.650 1.215 1.215 36.450
1350 30 0.00 0.000 0.000 0.12 0.14 4.050 1.215 1.215 36.450
1380 30 0.00 0.000 0.000 0.06 0.09 2.700 1.215 1.215 36.450
1410 30 0.00 0.000 0.000 0.34 0.20 6.000 1.215 1.215 36.450
1440 30 0.00 0.000 0.000 1.19 0.77 22.950 1.215 1.215 36.450
1470 30 0.00 0.000 0.000 1.09 1.14 34.200 1.215 1.215 36.450
1500 30 0.00 0.000 0.000 0.97 1.03 30.900 1.215 1.215 36.450
1530 30 0.00 0.000 0.000 0.81 0.89 26.700 1.215 1.215 36.450
1560 30 0.00 0.000 0.000 0.57 0.69 20.700 1.215 1.215 36.450
1590 30 0.00 0.000 0.000 0.64 0.61 18.150 1.215 1.215 36.450
1620 30 0.00 0.000 0.000 1.04 0.84 25.200 1.215 1.215 36.450
Qty of Qty of
(Typ)
(M) (M) (M2) (M2) (M3) (M2) (M2) (M3) (M2) (M2) (M3)
1650 30 0.00 0.000 0.000 0.76 0.90 27.000 1.215 1.215 36.450
1680 30 0.00 0.000 0.000 0.49 0.63 18.750 1.215 1.215 36.450
1710 30 0.00 0.000 0.000 0.44 0.47 13.950 1.215 1.215 36.450
1740 30 0.00 0.000 0.000 0.33 0.39 11.550 1.215 1.215 36.450
1770 30 0.00 0.000 0.000 0.51 0.42 12.600 1.215 1.215 36.450
1800 30 0.00 0.000 0.000 0.40 0.46 13.650 1.215 1.215 36.450
1830 30 0.00 0.000 0.000 0.54 0.47 14.100 1.215 1.215 36.450
1860 30 0.00 0.000 0.000 0.10 0.32 9.600 1.215 1.215 36.450
1890 30 0.00 0.000 0.000 0.11 0.11 3.150 1.215 1.215 36.450
1920 30 0.00 0.000 0.000 0.78 0.45 13.350 1.215 1.215 36.450
1950 30 0.00 0.000 0.000 0.99 0.89 26.550 1.215 1.215 36.450
1980 30 0.00 0.000 0.000 1.17 1.08 32.400 1.215 1.215 36.450
2010 30 0.00 0.000 0.000 0.42 0.80 23.850 1.215 1.215 36.450
2040 30 0.00 0.000 0.000 0.06 0.24 7.200 1.215 1.215 36.450
2070 30 0.00 0.000 0.000 0.23 0.15 4.350 1.215 1.215 36.450
2100 30 0.00 0.000 0.000 0.24 0.24 7.050 1.215 1.215 36.450
2130 30 0.00 0.000 0.000 0.18 0.21 6.300 1.215 1.215 36.450
2160 30 0.00 0.000 0.000 0.12 0.15 4.500 1.215 1.215 36.450
2190 30 0.00 0.000 0.000 0.05 0.09 2.550 1.215 1.215 36.450
2220 30 0.00 0.000 0.000 0.20 0.13 3.750 0.000 0.608 18.225
Bridge
2250 30 0.00 0.000 0.000 0.11 0.16 4.650 0.000 0.000 0.000
2280 30 0.00 0.000 0.000 0.31 0.21 6.300 0.000 0.000 0.000
2310 30 0.00 0.000 0.000 0.10 0.20 6.150 1.215 0.608 18.225
2340 30 0.00 0.000 0.000 0.97 0.53 16.050 1.215 1.215 36.450
2370 30 0.00 0.000 0.000 0.79 0.88 26.400 1.215 1.215 36.450
2400 30 0.00 0.000 0.000 0.61 0.70 21.000 1.215 1.215 36.450
2430 30 0.00 0.000 0.000 0.45 0.53 15.900 1.215 1.215 36.450
2460 30 0.00 0.000 0.000 0.16 0.31 9.150 1.215 1.215 36.450
2490 30 0.00 0.000 0.000 0.07 0.12 3.450 1.215 1.215 36.450
2520 30 0.00 0.000 0.000 0.46 0.27 7.950 1.215 1.215 36.450
2550 30 0.00 0.000 0.000 0.84 0.65 19.500 1.215 1.215 36.450
2580 30 0.00 0.000 0.000 1.22 1.03 30.900 1.215 1.215 36.450
2610 30 0.00 0.000 0.000 0.63 0.93 27.750 1.215 1.215 36.450
2640 30 0.00 0.000 0.000 0.24 0.44 13.050 1.215 1.215 36.450
2670 30 0.00 0.000 0.000 0.18 0.21 6.300 1.215 1.215 36.450
2700 30 0.00 0.000 0.000 0.26 0.22 6.600 1.215 1.215 36.450
2730 30 0.00 0.000 0.000 0.89 0.58 17.250 1.215 1.215 36.450
2760 30 0.00 0.000 0.000 0.64 0.77 22.950 1.215 1.215 36.450
2790 30 0.00 0.000 0.000 0.19 0.42 12.450 1.215 1.215 36.450
2820 30 0.00 0.000 0.000 0.46 0.32 9.750 1.215 1.215 36.450
2850 30 0.00 0.000 0.000 1.07 0.77 22.950 1.215 1.215 36.450
2880 30 0.00 0.000 0.000 1.31 1.19 35.700 1.215 1.215 36.450
2910 30 0.00 0.000 0.000 0.33 0.82 24.600 1.215 1.215 36.450
2940 30 0.00 0.000 0.000 0.36 0.35 10.350 1.215 1.215 36.450
2970 30 0.00 0.000 0.000 0.57 0.47 13.950 1.215 1.215 36.450
3000 30 0.00 0.000 0.000 0.66 0.62 18.450 1.215 1.215 36.450
3030 30 0.00 0.000 0.000 0.56 0.61 18.300 1.215 1.215 36.450
3060 30 0.00 0.000 0.000 0.47 0.52 15.450 1.215 1.215 36.450
3090 30 0.00 0.000 0.000 0.38 0.43 12.750 1.215 1.215 36.450
3120 30 0.00 0.000 0.000 0.39 0.39 11.550 1.215 1.215 36.450
3150 30 0.00 0.000 0.000 0.71 0.55 16.500 1.215 1.215 36.450
3180 30 0.00 0.000 0.000 0.31 0.51 15.300 1.215 1.215 36.450
Qty of Qty of
(Typ)
(M) (M) (M2) (M2) (M3) (M2) (M2) (M3) (M2) (M2) (M3)
3210 30 0.00 0.000 0.000 0.39 0.35 10.500 1.215 1.215 36.450
3240 30 0.00 0.000 0.000 0.39 0.39 11.700 1.215 1.215 36.450
3270 30 0.00 0.000 0.000 0.86 0.63 18.750 1.215 1.215 36.450
3300 30 0.00 0.000 0.000 1.70 1.28 38.400 1.215 1.215 36.450
3330 30 0.00 0.000 0.000 2.90 2.30 69.000 1.215 1.215 36.450
3360 30 0.00 0.000 0.000 2.83 2.87 85.950 1.215 1.215 36.450
3390 30 0.00 0.000 0.000 2.37 2.60 78.000 1.215 1.215 36.450
3420 30 0.00 0.000 0.000 2.08 2.23 66.750 1.215 1.215 36.450
3450 30 0.00 0.000 0.000 1.88 1.98 59.400 1.215 1.215 36.450
3480 30 0.00 0.000 0.000 2.15 2.02 60.450 1.215 1.215 36.450
3510 30 0.00 0.000 0.000 1.21 1.68 50.400 1.215 1.215 36.450
3540 30 0.00 0.000 0.000 0.26 0.74 22.050 1.215 1.215 36.450
3570 30 0.00 0.000 0.000 2.18 1.22 36.600 1.215 1.215 36.450
4790 0 0.00 0.000 0.000 2.60 2.39 0.000 1.215 1.215 0.000
4800 10 0.00 0.000 0.000 15.13 8.87 88.650 1.215 1.215 12.150
4830 30 0.00 0.000 0.000 81.20 48.17 1444.950 1.215 1.215 36.450
4860 30 0.00 0.000 0.000 2.30 41.75 1252.500 0.000 0.608 18.225
4890 30 0.00 0.000 0.000 29.45 15.88 476.250 1.215 0.608 18.225
4920 30 0.00 0.000 0.000 9.35 19.40 582.000 1.215 1.215 36.450
4950 30 0.00 0.000 0.000 0.29 4.82 144.600 1.215 1.215 36.450
4980 30 0.00 0.000 0.000 0.07 0.18 5.400 1.215 1.215 36.450
5010 30 0.00 0.000 0.000 0.99 0.53 15.900 1.215 1.215 36.450
5040 30 0.00 0.000 0.000 0.53 0.76 22.800 1.215 1.215 36.450
5070 30 0.00 0.000 0.000 0.76 0.65 19.350 1.215 1.215 36.450
5100 30 0.00 0.000 0.000 0.93 0.85 25.350 1.215 1.215 36.450
5130 30 0.00 0.000 0.000 1.03 0.98 29.400 1.215 1.215 36.450
5160 30 0.00 0.000 0.000 1.48 1.26 37.650 1.215 1.215 36.450
5190 30 0.00 0.000 0.000 1.50 1.49 44.700 1.215 1.215 36.450
5220 30 0.00 0.000 0.000 1.25 1.38 41.250 1.215 1.215 36.450
5250 30 0.00 0.000 0.000 1.00 1.13 33.750 1.215 1.215 36.450
5280 30 0.00 0.000 0.000 1.00 1.00 30.000 1.215 1.215 36.450
5310 30 0.00 0.000 0.000 0.74 0.87 26.100 1.215 1.215 36.450
5340 30 0.00 0.000 0.000 1.08 0.91 27.300 1.215 1.215 36.450
5370 30 0.00 0.000 0.000 1.31 1.20 35.850 1.215 1.215 36.450
5400 30 0.00 0.000 0.000 0.84 1.08 32.250 1.215 1.215 36.450
5430 30 0.00 0.000 0.000 0.28 0.56 16.800 1.215 1.215 36.450
5460 30 0.00 0.000 0.000 0.34 0.31 9.300 1.215 1.215 36.450
5490 30 0.00 0.000 0.000 0.70 0.52 15.600 1.215 1.215 36.450
5520 30 0.00 0.000 0.000 0.62 0.66 19.800 1.215 1.215 36.450
5550 30 0.00 0.000 0.000 0.58 0.60 18.000 1.215 1.215 36.450
5580 30 0.00 0.000 0.000 0.57 0.58 17.250 1.215 1.215 36.450
5610 30 0.00 0.000 0.000 0.57 0.57 17.100 1.215 1.215 36.450
5640 30 0.00 0.000 0.000 0.26 0.42 12.450 1.215 1.215 36.450
5670 30 0.00 0.000 0.000 0.30 0.28 8.400 1.215 1.215 36.450
5700 30 0.00 0.000 0.000 0.06 0.18 5.400 1.215 1.215 36.450
5730 30 0.00 0.000 0.000 0.03 0.04 1.350 1.215 1.215 36.450
5760 30 0.00 0.000 0.000 0.07 0.05 1.500 1.215 1.215 36.450
5790 30 0.00 0.000 0.000 0.19 0.13 3.900 1.215 1.215 36.450
5820 30 0.00 0.000 0.000 0.27 0.23 6.900 1.215 1.215 36.450
5850 30 0.00 0.000 0.000 0.29 0.28 8.400 1.215 1.215 36.450
5880 30 0.00 0.000 0.000 0.28 0.29 8.550 1.215 1.215 36.450
5910 30 0.00 0.000 0.000 0.61 0.45 13.350 1.215 1.215 36.450
Qty of Qty of
(Typ)
(M) (M) (M2) (M2) (M3) (M2) (M2) (M3) (M2) (M2) (M3)
5940 30 0.00 0.000 0.000 1.54 1.08 32.250 1.215 1.215 36.450
5970 30 0.00 0.000 0.000 0.89 1.22 36.450 1.215 1.215 36.450
6000 30 0.00 0.000 0.000 1.57 1.23 36.900 1.215 1.215 36.450
6030 30 0.00 0.000 0.000 0.50 1.04 31.050 1.215 1.215 36.450
6060 30 0.00 0.000 0.000 0.06 0.28 8.400 1.215 1.215 36.450
6090 30 0.00 0.000 0.000 0.11 0.09 2.550 1.215 1.215 36.450
6120 30 0.00 0.000 0.000 0.47 0.29 8.700 1.215 1.215 36.450
6150 30 0.00 0.000 0.000 0.26 0.37 10.950 1.215 1.215 36.450
6180 30 0.00 0.000 0.000 0.05 0.15 4.650 1.215 1.215 36.450
6210 30 0.00 0.000 0.000 0.07 0.06 1.800 1.215 1.215 36.450
6240 30 0.00 0.000 0.000 0.16 0.11 3.450 1.215 1.215 36.450
6270 30 0.00 0.000 0.000 0.35 0.26 7.650 1.215 1.215 36.450
6300 30 0.00 0.000 0.000 0.24 0.30 8.850 1.215 1.215 36.450
6330 30 0.00 0.000 0.000 0.22 0.23 6.900 1.215 1.215 36.450
6360 30 0.00 0.000 0.000 0.78 0.50 15.000 1.215 1.215 36.450
6390 30 0.00 0.000 0.000 1.73 1.26 37.650 1.215 1.215 36.450
6400 10 0.00 0.000 0.000 2.15 1.94 19.400 1.215 1.215 12.150
Cutting = 0.000 E/W Core= 7786.85 E/W Shoulder = 5947.425
FORMAT F-7
COST ESTIMATE FOR ROAD CONSTRUCTION WORKS : CULVERT WORKS
District: Chirang
Block: BOROBAZAR
Road Name:
COST ESTIMATE FOR CROSS DRAINAGE / CULVERT WORKS
S/L Description Unit Qty Rate Amount in Rs.
Construction of 1000 mm Dia HP Single Cell

1 No 4 224,230.00 896,920.00
Culvert (Rate as per Format F7-A)
Construction of 1000 mm Dia HP Double Cell

2 No 0 382,680.00 -
Culvert (Rate as per Format F7-B)
Construction of Slab Culvert of 1.5 Span &

3 No 0 542,275.00 -
1.0m Ht. (Rate as per Format F7-C)
Construction of Slab Culvert of 4.0 Span &

3 No 2 898,232.00 1,796,464.00
2.0m Ht. (Rate as per Format F7-D)
Construction of Box Culvert of 2.0 x2.0

4 No 0 794,905.00 -
Double Cell (Rate as per Format F7-E)
Construction of Box Culvert of 3.0 x3.0

5 No 0 1,523,176.00 -
Tripple Cell (Rate as per Format F7-F)
Total Cost = 2,693,384.00

Total Cost for Culvert / Cross Drainage Works = 2,693,384.00
Total Cost In Lakh = 26.93

Bijni Kajalgaon
Statement No.-3
Details of Cross Drainage Works
No. of
Chainage (in Existing Cross No of Proposed Cross
S/N Span / Dia Condition Opening Remarks
M) Drainage Work Cell Drainage Work
Required
1 185.000 HP CULVERT 1 600 DIA POOR 1000 MM HP 1 RE CONSTRUCTION
3 1089.000 1X4.0 RCC SLAB 1 New
6 4855.000 24.75M RCC Bridge 1 New
7 4950.000 1X4.0 RCC SLAB 1 New
8 5950.000 BOX CULVERT 1 1X1 BOX GOOD

Bijni Kajalgaon
( MINISTRY of RURAL DEVELOPMENT , Govt of India )
LEAD CALCULATION
Name of Quarry : Ashaphuka River FORMAT-F8

Extra Lead Calculation
Sl. Name of Surfaced Unsurfaced Kutcha Total Lead

Materials Name of Road
No. Quarry Road (Km) Road (Km) Road (Km) (Km)
1 2 3 4 5 6 7 8
Quarry Road 11.00 11.00
Ashaphuka River
Surface Road 45.00 45.00

0.00
1 GSB 0.00
0.00
Middle of Prop Road 0.00 0.00
TOTAL = 45.00 11.00 3.00 56.00

Upper Kanamakara

0.00
Stone 0.00
1
Aggregate
0.00
TOTAL = 50.00 23.00 0.00 73.00

Ashaphuka River
0.00
1 Chips 0.00
0.00
TOTAL = 45.00 11.00 0.00 56.00

Bijni Kajalgaon
PRADHAN MANTRI GRAM SADAK YOJANA (PMGSY II) STATEMENT-2
Traffic Census
Weekly Traffic Summary
Borgaon to No.1 Lakhijhora Distt.:- Chirang
Length of Road (Km):-6.63 Block:- BOROBAZAR
Motorised Traffic Non Motorised Traffic

CAR/JEEP/ THREE TRACTOR MOTOR HCV - TRUCKS (More Than 20 HCV - TRUCKS HCV - BUSES MCV - TRACTOR TROLLY LCV ANIMAL DRAWN CYCLE
VAN/ WHEELERS CYCLE AND Tonnes) VEHICLE
Date THREE SCOOTERS
WHEELERS
Over Over Over Over Over Pnu.
SWC
Laden Unladen Loaded Laden Unladen Loaded Laden Unladen Loaded Laden Unladen Loaded Laden Unladen Loaded Tyre
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 15 16 17 18 19 20
DAY-1 UP 28 7 0 28 0 0 0 2 2 0 0 0 0 4 4 0 4 3 0 0 0 31
DAY-1 DN 26 6 0 25 0 0 0 1 1 0 0 0 0 3 3 0 5 3 0 0 0 36
DAY-2 UP 25 4 0 27 1 0 0 2 1 0 0 0 0 3 3 0 3 2 0 0 0 42
DAY-2 DN 21 7 0 28 1 0 0 1 1 0 0 0 0 5 4 0 5 3 0 0 0 28
DAY-3 UP 19 11 0 33 1 1 0 1 2 0 0 0 0 3 5 0 4 4 0 0 0 34
DAY-3 DN 22 9 0 28 1 1 0 2 2 0 0 0 0 4 3 0 3 3 0 0 0 22
DAY-4 UP 24 7 0 31 0 1 0 1 2 0 0 0 0 5 2 0 4 2 0 0 0 33
DAY-4 DN 26 8 0 26 1 1 0 1 2 0 0 0 0 2 1 0 5 3 0 0 0 37
DAY-5 UP 18 8 0 27 1 1 0 1 1 0 0 0 0 5 7 0 4 2 0 0 0 36
DAY-5 DN 21 9 0 21 0 1 0 2 2 0 0 0 0 7 5 0 3 3 0 0 0 29
DAY-6 UP 22 6 0 27 1 1 0 1 1 0 0 0 0 4 6 0 4 3 0 0 0 42
DAY-6 DN 25 7 0 32 1 1 0 1 0 0 0 0 0 5 3 0 6 5 0 0 0 38
DAY-7 UP 26 6 0 21 1 0 0 1 1 0 0 0 0 5 2 0 5 7 0 0 0 36
DAY-7 DN 25 5 0 28 1 0 0 1 0 0 0 0 0 4 5 0 5 4 0 0 0 32
TOTAL TRAFFIC FOR 7 DAYS 328 100 0 382 10 8 0 18 18 0 0 0 0 59 53 0 60 47 0 0 0 476
SEPARATE AVG. DAILY TRAFFIC 47 14 0 55 1 1 0 3 3 0 0 0 0 8 8 0 9 7 0 0 0 68
COMMON AVG. DAILY TRAFFIC 47 14 0 55 2 6 0 16 16 0 0 68

TOTAL MOTORISED VEHICLE 156
TOTAL NON MOTORISED VEHICLE 68
ADT, AADT & PCU CALCULATION SHEET
Name of Road:- Borgaon to No.1 Lakhijhora Length = 6.63 Km
Motorised Traffic Non-Motorised Traffic

Grand
Passenger Total
Passenger Vehicles Goods Vehicles Agricultural Goods Vehicles
Vehicles
DAY
Hand Cart
Trucks Animal Drawn
Car/ Jeep/
Rickshaw
Van/ Taxi
Mini Bus
Wheeler
Wheeler
Vehicle
Tractor
Tractor
Trailer
Three
Cycle
Cycle
with
(No)
Two
LCV
Bus
Bullock
M Axle
2 Axle
3 Axle
Horse
Cart
Cart
DAY-1 UP 28 7 28 0 0 7 4 0 0 8 0 31 0 0 0 0 113
DAY-1 DN 25 6 26 0 0 8 2 0 0 6 0 36 0 0 0 0 109
DAY-2 UP 27 4 25 0 0 5 3 1 0 6 0 42 0 0 0 0 113
DAY-2 DN 28 7 21 0 0 8 2 1 0 9 0 28 0 0 0 0 104
DAY-3 UP 33 11 19 0 0 8 3 2 0 8 0 34 0 0 0 0 118
DAY-3 DN 28 9 22 0 0 6 4 2 0 7 0 22 0 0 0 0 100
DAY-4 UP 31 7 24 0 0 6 3 1 0 7 0 33 0 0 0 0 112
DAY-4 DN 26 8 26 0 0 8 3 2 0 3 0 37 0 0 0 0 113
DAY-5 UP 27 8 18 0 0 6 2 2 0 12 0 36 0 0 0 0 111
DAY-5 DN 21 9 21 0 0 6 4 1 0 12 0 29 0 0 0 0 103
DAY-6 UP 27 6 22 0 0 7 2 2 0 10 0 42 0 0 0 0 118
DAY-6 DN 32 7 25 0 0 11 1 2 0 8 0 38 0 0 0 0 124
DAY-7 UP 21 6 26 0 0 12 2 1 0 7 0 36 0 0 0 0 111
DAY-7 DN 28 5 25 0 0 9 1 1 0 9 0 32 0 0 0 0 110
Total
Traffic 382 100 328 0 0 107 36 18 0 112 0 476 0 0 0 0 1559
(Nos)
ADT (NO) 55 14 47 0 0 15 5 3 0 16 0 68 0 0 0 0 223
PCU Factor 0.5 1.0 1.0 1.5 3.0 1.5 3.0 3.0 4.5 4.5 1.5 0.5 2.0 3.0 8.0 4.0
AADT (NO) 69 17 59 0 0 19 6 4 0 20 0 85 0 0 0 0 279
Total
Traffic 35 17 59 0 0 29 18 12 0 90 0 43 0 0 0 0 302
(PCU)
Traffic Growth Rate and forecast

Traffic growth rate was adopted an average annual growth of 6% over the design life as10 year of project road (set out
in IRC: SP 72-2007).
Annexures - 2
AVERAGE DAILY TRAFFIC
#NAME? REHTI TO GODI GURADIA, CHAKALDI, AMEER
DISTRICT SEHORE From:
Location 50 M Block NASRULLAGANJ / BUDHNI To:
Motorised Traffic Non-Motorised Traffic
Grand
Passenger Total
Vehicles
DAY
Hand Cart
Trucks Animal Drawn
Car/ Jeep/
Rickshaw
Van/ Taxi
Mini Bus
Wheeler
Wheeler
Vehicle
Tractor
Tractor
Trailer
Three
Cycle
Cycle
with
(No)
Two
LCV
Bus
Bullock
M Axle
2 Axle
3 Axle
Horse
Cart
Cart
DAY-1 UP 28 7 28 0 0 7 4 0 0 8 0 31 0 0 0 0 113
DAY-1 DN 25 6 26 0 0 8 2 0 0 6 0 36 0 0 0 0 109
DAY-2 UP 27 4 25 0 0 5 3 1 0 6 0 42 0 0 0 0 113
DAY-2 DN 28 7 21 0 0 8 2 1 0 9 0 28 0 0 0 0 104
DAY-3 UP 33 11 19 0 0 8 3 2 0 8 0 34 0 0 0 0 118
DAY-3 DN 28 9 22 0 0 6 4 2 0 7 0 22 0 0 0 0 100
DAY-4 UP 31 7 24 0 0 6 3 1 0 7 0 33 0 0 0 0 112
DAY-4 DN 26 8 26 0 0 8 3 2 0 3 0 37 0 0 0 0 113
DAY-5 UP 27 8 18 0 0 6 2 2 0 12 0 36 0 0 0 0 111
DAY-5 DN 21 9 21 0 0 6 4 1 0 12 0 29 0 0 0 0 103
DAY-6 UP 27 6 22 0 0 7 2 2 0 10 0 42 0 0 0 0 118
DAY-6 DN 32 7 25 0 0 11 1 2 0 8 0 38 0 0 0 0 124
DAY-7 UP 21 6 26 0 0 12 2 1 0 7 0 36 0 0 0 0 111
DAY-7 DN 28 5 25 0 0 9 1 1 0 9 0 32 0 0 0 0 110
Total
Traffic 382 100 328 0 0 107 36 18 0 112 0 476 0 0 0 0 1559
(Nos)
ADT (NO) 55 14 47 0 0 15 5 3 0 16 0 68 0 0 0 0 223
PCU Factor 0.5 1.0 1.0 1.5 3.0 1.5 3.0 3.0 4.5 4.5 1.5 0.5 2.0 3.0 8.0 4.0
PCU 27.5 14.0 47.0 0.0 0.0 22.5 15.0 9.0 0.0 72.0 0.0 34.0 0.0 0.0 0.0 0.0 241
AADT (NO) 55 14 47 0 0 15 5 3 0 16 0 68 0 0 0 0 223
PCU 27.5 14.0 47.0 0.0 0.0 22.5 15.0 9.0 0.0 72.0 0.0 34.0 0.0 0.0 0.0 0.0 241
After 12 Years
Projected
111 28 95 0 0 30 10 6 0 32 0 137 0 0 0 0 449
ADT
PCU 55 28 95 0 0 45 30 18 0 145 0 68 0 0 0 0 484
Growth
Traffic Composition ADT (Nos) AADT (Nos)
Rate (%)
Two Wheeler 55 55 58
Three Wheeler/ Auto 14 14 15
Car/Jeep/Van/ Taxi 47 47 50
Mini Bus 0 0 0
Bus 0 0 0
LCV 15 15 16
2-Axle Truck 5 5 5
3 -Axle Truck 3 3 3
M-Axle Truck 0 0 0
Tractor With Trailer 16 16 17
Tractor Without Trailer 0 0 0
Total First Moving
155 155 164
Vehicles(FMV)
Cycle 68 68 72
Cycle Rickshaw 0 0 0
Hand Cart 0 0 0
Bullock Cart 0 0 0
Horse Cart 0 0 0
Total Slow Moving
68 68 72
Vehicles(SMV)
Total 223 223 236
1 TOTAL MOTORISED VEHICLE 155
2 TOTAL NON MOTORISED VEHICLE 68
3 AVERAGE DAILY TRFFIC ADT 223
4 ANNUAL AVERAGE DAILY TRAFFIC AADT 278
5 ANNUAL GROTH RATE 6%
6 PROJECTED ANNUAL AVERAGE DAILY TRAFFIC AADT( FOR 2 YEAR PERIOD) 313
7 PROPORTION FACTOR 1.404
8 PROJECTED TRFFIC
HAN
M/ D
CAR / CYCLE CART
HCV MCV LCV JEEP S CARTS(SWC) S CYCLES
11 0 44 86 77 0 0 0 95
9 VEHICLE DAMAGE FACTOR VDF
HAN
M/ D
CAR / CYCLE CART
HCV MCV LCV JEEP S CARTS(SWC) S CYCLES
L UL L UL L UL L UL PNU
3.86 0.31 2.86 0.02 0.31 0.02 0 0 0 0 0 0
22.94 0.00 7.26 0 0 0 0 0 0
10 TOTAL ESAL ( EQUIVALENT STANDARD AXLE LOAD)PER DAY 30.20
11 CUMULATIVE ESAL OVER 10 YEARS @ 6% GROWTH RATE 145268
12 CUMULATIVE ESAL OVER 10 YEARS @ 6% GROWTH RATE corrected for swc ### 0.291
13 TRAFFIC CATEGORY T5
Note:-
Pavement composition
The designed pavement thickness and composition will be calculated by referring Figure 4 (Pavement design catalog) of IRC:
SP: 72 – 2007.Though at present traffic,the traffic volume is low, however the pavement layer is provided is below, considering the traffic
of similar types of BT/sealed road.
Only commercial vehicles with a gross laden weight of 3 tons or more are considered. The design traffic was
considered in terms
of cumulative number of standard axles to be carried during the design life of the road. The numbers of
commercial
different vehicles
axle of converted to number of standard axle repetitions by a multiplier called the Vehicle
loads are
Damage Factor (VDF).
An indicative VDF value was considered as the traffic volume of rural road does not warrant axle load survey.
For calculating the VDF, the following categories of vehicles was considered as suggested in paragraph 3.4.4 of
IRC: SP: 72 – 2007.
• Laden heavy/medium commercial vehicles
• Un-laden /partially loaded heavy/medium commercial vehicles

• Over loaded heavy/medium commercial vehicles
Towards, the computation of ESAL applications, the indicative VDF values (i.e. Standard Axles per Commercial Vehicle)
are given below:-
Vehicl LadenUn-laden /Partially laden

HCV 2.86 0.31
MCV 0.34 0.02
Assuming a uniform traffic growth rate rate of 6% over the design life (n) of 10 years, following formula (IRC SP 72, 200
the cumulative ESAL applications (N) over the design life can be computed using the
N = T0 x 365 x {[(1+ 0.01r)n-1] / [0.01r]} x L
Considering Lane distribution factor (L) for Single lane road = 1.0
Cumulative ESAL application (N) = T0 x 4811 x L,

Where T0 = ESAL application per day.
Traffic Census
PCU DETAIL
NAME OF ROAD:-Borgaon to No.1 Lakhijhora
Length of Road (Km):-6.63
Motorised Traffic Non-Motorised Traffic Grand Grand

Passenger Total Total
Vehicles
Two Wheeler
Trucks Animal Drawn
Vehicle (No)
Tractor with
Hand Cart
Car/ Jeep/
Rickshaw
Van/ Taxi
Mini Bus
Wheeler
Tractor
Trailer
Three
Cycle
Cycle
S.No. Year
Bullock
M Axle
PCU
LCV
Bus
2 Axle
3 Axle
Horse
Cart
Cart
ADT 2018 55 14 47 0 0 15 5 3 0 16 0 68 0 0 0 0 223
AADT 2018 69 17 59 0 0 19 6 4 0 20 0 85 0 0 0 0 279
PCU Factor 0.5 1.0 1.0 1.5 3.0 1.5 3.0 3.0 4.5 4.5 1.5 0.5 2.0 3.0 8.0 4.0
1 2018 69 17 59 0 0 19 6 4 0 20 0 85 0 0 0 0 279 302
2 2019 73 18 63 0 0 20 6 4 0 21 0 90 0 0 0 0 296 320
3 2020 78 19 66 0 0 21 7 4 0 22 0 96 0 0 0 0 313 339
4 2021 82 20 70 0 0 23 7 5 0 24 0 101 0 0 0 0 332 359
5 2022 87 21 74 0 0 24 8 5 0 25 0 107 0 0 0 0 352 381
6 2023 92 23 79 0 0 25 8 5 0 27 0 114 0 0 0 0 373 403
7 2024 98 24 84 0 0 27 9 6 0 28 0 121 0 0 0 0 396 428
8 2025 104 26 89 0 0 29 9 6 0 30 0 128 0 0 0 0 420 453
9 2026 110 27 94 0 0 30 10 6 0 32 0 135 0 0 0 0 445 481
10 2027 117 29 100 0 0 32 10 7 0 34 0 144 0 0 0 0 471 509
11 2028 124 30 106 0 0 34 11 7 0 36 0 152 0 0 0 0 500 540
12 2029 131 32 112 0 0 36 11 8 0 38 0 161 0 0 0 0 530 572
CALCULATION OF ESAL AS PER IRC SP- 72, 2015
Borgaon to No.1 Lakhijhora PIU:- Chirang

Length of Road (Km):-6.63
District:- Chirang Block:- BOROBAZAR
Peak Season (15 Feb. to 30 April and 20 Sept. to 05 Dec.)

Total Vehicle Total ADT(LS) Total ADT(PS) Total AADT Remarks
Motorised (Bus, 156

Truck, Jeep, Tractor AADT = Average Annual Daily Traffic =
with Troller etc.) 224 448 224 + ( 1.20 x 224 x 75)/365) T+(1.20nTt)/365
Non Motorised 68 ADT = Average Daily Traffic

(Cycle Bullock Cart) 279 t = No. of Days in Each Harvesting Season = 75
MF 1.25
Before opening Vehicle Damage Factor (VDF)

of road traffic
Type of Vehicle Vehicle Condition Load (Tonnes) ADT AADT ESAL
per day = AADT Front Rear Tandem
(1.06)^2 Total
Axle Axle Axle
Laden 38.00 1 1.00 1.00 1.83 12.68 14.51 14.51

Unladen 9.00 1 1.00 1.00 0.01 0.04 0.05 0.05
H.C.V. (Hyva Trucks) Overloaded 10% 41.80 0 0.00 0.00 2.69 18.57 21.26 0.00
Laden 15.30 3 4.00 4.00 0.15 2.44 2.59 10.36
Unladen 9.00 3 4.00 4.00 0.02 0.29 0.31 1.24
H.C.V. (Trucks) Overloaded 10% 16.83 0 0.00 0.00 0.22 3.57 3.79 0.00
Laden 15.30 0 0.00 0.00 0.15 2.44 2.59 0.00
Unladen 9.00 0 0.00 0.00 0.02 0.29 0.31 0.00
H.C.V. (Buses) Overloaded 10% 16.83 0 0.00 0.00 0.22 3.57 3.79 0.00
Laden 9.00 8 10.00 11.00 0.02 0.29 0.31 3.41
M.C.V. (Tractor Unladen 4.50 8 10.00 11.00 0.00 0.02 0.02 0.22
Trolly) Overloaded 20% 10.80 0 0.00 0.00 0.04 0.61 0.65 0.00
Laden 4.50 9 11.00 12.00 0.00 0.02 0.02 0.24
Unladen 3.00 7 9.00 10.00 0.00 0.00 0.00 0.00
L.C.V. Overloaded 20% 5.40 0 0.00 0.00 0.00 0.04 0.04 0.00
SWC Laden 6.00 0 0.00 0.00 0.00 0.06 0.12 0.00
Cumulative ESAL Application (To)= To = 30.03
Lane distribution factor for single lane= L= 1.00
Cumulative ESAL Application for 10 years and 6% traffic growth rate (N)=To x 4811 x L= N= 144474.00
MSA 0.14
Annexures - 3
DESIGN OF FLEXIBLE PAVEMENT AS PER IRC:SP:72-2015
Name of District :- SEHORE
Name of Block :- NASRULLAGANJ / BUDHNI
ROAD NAME :- REHTI TO GODI GURADIA, CHAKALDI, AMEERGANJ (I.B.)
Design of Flexible Pavement as per calculation of ADT & AADT with improved Subgrade
1 Present AADT 279
2 Multiplication Factor (MF) 1.25
3 After 10 yrs. ESAL 144474 T4
From the Soil Test Result Design CBR of Subgrade = 5%

For pavement design, the traffic has been categorized into 7 categories as under:-
Traffic Category Cumulative ESAL Applications
T1 10,000 to 30,000
T2 30,000 to 60,000
T3 60,000 to 1,00,000
T4 1,00,000 to 2,00,000
T5 2,00,000 to 3,00,000
T6 3,00,000 to 6,00,000
T7 6,00,000 to 10,00,000
Subgrade Strength Classes ( according to SP:72 - 2007 )

Quality of
Class Range (CBR%)
Subgrade
Very Poor S1 2
Poor S2 3-4
Fair S3 5-6
Good S4 7-9
Very Good S5 10 - 15
This road is fall in Traffic Category = T4 Subgrade Strength = S3
Therefore the Subgrade Strength Class S-3 & Trafiic Category T-4 Crust Required as per
SP-72 Catalogues
The designed pavement thickness and composition will be calculated by 20

referring Figure 4 (Pavement design catalog) of IRC: SP: 72–2007.Though at 75
present traffic,the traffic volume is low, however the pavement layer is provided is
below, considering the traffic of similar types of BT/sealed road. 100
125
Design Data
Required Crust
WBM-III = 75 mm
WBM-II = 75 mm
Granular Sub Base = 150 mm
Total Crust Thickness = 300 mm
Bituminous Surface OGPC with seal Coat = 20 mm
Existing Crust
Base = 0 mm
Granular Sub Base = 0 mm
Proposed Crust
WBM-III = 75 mm
WBM-II = 75 mm
GSB (Widening Portion) = 150 mm
Bituminous Surface OGPC with seal Coat = 20 mm
Plus Profile Correction
Statement No. - 3
DETAILS OF ROAD FURNITURE
Specification Location Unit Quantity Remarks Chainages
Curve (sharp) No. 14 2 NOS, Both side 150, 300, 2890, 3150,
4840, 5000, 5300
T - Intersection No. 12 2 NOS, Both side 0.0, 2320, 4140, 4790,

5390, 5490
Cross Road No. 8 2 NOS, Both side 2750, 3560, 6090, 6630
600mm equilateral No. 8 School 360, 3600, 4170, 5350
triangle
No. 0 PHC
OTHERS No. 0 Temple 3800
No. 0 Govt Offices 4050
No. 0 Otheres 7590
Total = 42
Overtaking prohibited No. 0
600mm circular Speed Limit No. 14 SHARP CURVES 150, 300, 2890, 3150,
4840, 5000, 5300
Total = 14
Curve (sharp) Set 3
T - Intersection Set 3
Speedbreaker / Cross Road Set 4
Rumble Strip School/Hospital Set 2
OTHERS Set 0
Total = 12
Km Post km Each 6
5th Km Stone 5th km Each 1
200 m Stone 200 m Each 27
RCC Guard 2m interval Both side of Bridge
No. 40
(Boundary) Post Approach

Bijni Kajalgaon
Annexure-II
PUBLIC WORKS DEPARTMENT

PRADHAN MANTRI GRAM SADAK YOJANA (PMGSY II) 2019-20
ABTRACT OF MAINTENANCE COST UNDER 5 YEAR MAINTENANCE PLAN

Name of Block: BOROBAZAR
District : Chirang
Length of Road: 6.630 KM
Maintanence length: 5.030 Km
Sl. No. Description of item Unit Quantity Rate in Rs. Amount in Rs.
1 Maintenance of 1st Year Km 5.030 27,980.96 140,744.23
2 Maintenance of 2nd Year Km 5.030 31,485.27 158,370.92
3 Maintenance of 3rd Year Km 5.030 172,566.27 868,008.33
4 Maintenance of 4th Year Km 5.030 216,932.48 1,091,170.36
5 Maintenance of 5th Year Km 5.030 318,454.10 1,601,824.14

Total Cost = 3860117.99
Add GST @ 12% = 463214.16
Labour Chess @ 1% = 38601.18
Total Cost (Including Tax) = 4361933.33
Say Rs. in Lakh = 43.62

Bijni Kajalgaon
Name : Borgaon to No.1 Lakhijhora
Generalised per km cost Package No.: AS-25-235
For 1st Year (Rates based on SOR 2018-19)

Sl. SOR ref.
No. no. Item of work Quantity Unit Rate Amount Remarks
1 15.1 A Restoration of Rain-cuts(Manual Means) 30 Cum 130.50 3,915.00 Total 6% raincuts for 1st year
Maintenance of earthern shoulder Total 10% requiring
2 15.2 1 (stripping of excess soil) 190 Sqm 72.10 13,699.00 maintenance for 1st year
Repair of pot holes by removal of failed Maintenance not required at
3 15.3 I mateial and filling with 75 mm BM 0 Cum 7396.20 - the end of first year
Maintenance of Bituminous surface (road, Maintenance not required at
4 15.3 IV pt-hole repairing etc.) 0 Sqm 173.70 - the end of first year
Manintenance to be done
5 15.6 Maintenance of Drain 100 m 2.30 230.00 twice a year
6 15.7 I Maintenance of Hume Pipe Culverts 4 No. 1439.60 5,758.40 twice a year
7 15.9 Maintenance of Road Signs 0.5 Km 1100.90 550.45 once in 2 year
Considering 2% requiring
8 15.10 II Maintenance of RCC railing 0.38 M 137.20 52.14 maintenance
Maintenance of 200m stones and km
9 15.11 i stones i) Painting 1 Km 123.90 123.90
10 15.11 ii stones ii) Printing of letters 1 Km 524.40 524.40
11 15.12 I Cutting of branches of trees from roadway 20 No. 100.00 2,000.00
12 15.12 II Cutting of shrubs from roadway 65 No. 5.80 377.00

Trimming of grass and weeds from
13 15.12 III shoulder 308.25 Sqm 1.90 585.67 Considering 14% of the total area
requiring grass trimming
White washing of Parapet walls of CD
14 15.13 works 10 Sqm 16.50 165.00
Total = 27980.96
For 2nd Year (Rates based on SOR 2018-19)

Sl. SOR ref.
Total 7.2% raincuts for 2nd
1 15.1 A Restoration of Rain-cuts 51.00 Cum 130.50 6,655.50 year
2 15.2 1 (stripping of excess soil) 259.00 Sqm 72.10 18,673.90 maintenance for 2nd year
Repair of pot holes by removal of failed Maintenance not required at
3 15.3 I mateial and filling with 75 m BM 0.00 Cum 7396.20 - the end of 2nd year
Maintenance of Bituminous surface (road, Maintenance not required at
4 15.3 IV pt-hole repairing etc.) 0.00 Sqm 173.70 - the end of 2nd year
5 15.6 Maintenance of Drain 100.00 m 2.30 230.00 twice a year
9 15.11 i stones i) Painting 1.00 Km 123.90 123.90
10 15.11 ii stones ii) Printing of letters 1.00 Km 524.40 524.40

14 15.13 works 10.00 Sqm 16.50 165.00
Total = 31,485.27
For 3rd Year (Rates based on SOR 2018-19)
Sl. SOR ref.
Total 8.4% raincuts for 3rd
2 15.2 1 (stripping of excess soil) 480.00 Sqm 72.10 34,608.00 maintenance for 3rd year
Repair of pot holes by removal of failed Total 3.0% requiring
3 15.3 I mateial and filling with 75 m BM 10.54 Cum 7396.20 77,926.36 maintenance for 3rd year
Maintenance of Bituminous surface (road, Total 2.5% requiring
4 15.3 IV pt-hole repairing etc.) 234.37 Sqm 173.70 40,709.46 maintenance for 3rd year

14 15.13 works 10.00 Sqm 16.50 165.00
Total = 172,566.27
For 4th Year (Rates based on SOR 2018-19)

Sl. SOR ref.
Total 9.6% raincuts for 4th
2 15.2 1 (stripping of excess soil) 425.00 Sqm 72.10 30,642.50 maintenance for 4th year
Repair of pot holes by removal of failed Total 4% requiring
3 15.3 I mateial and filling with 75 m BM 15.80 Cum 7396.20 116,889.54 maintenance for 4th year
Maintenance of Bituminous surface (road, Total 3% requiring
4 15.3 IV pt-hole repairing etc.) 281.24 Sqm 173.70 48,851.35 maintenance for 4th year

Trimming of grass and weeds from Considering 15% of the total
13 15.12 III shoulder 337.50 Sqm 1.90 641.25 area requiring grass trimming
14 15.13 works 10.00 Sqm 16.50 165.00
Total = 216,932.48
For 5th Year (Rates based on SOR 2018-19)
Sl. SOR ref.
Total 10.8% raincuts for 5th
2 15.2 1 (stripping of excess soil) 450.00 Sqm 72.10 32,445.00 maintenance for 5th year
Repair of pot holes by removal of failed Total 6.5% requiring
3 15.3 I mateial and filling with 75 mm BM 29.85 Cum 7396.20 220,791.36 maintenance for 5th year
Maintenance of Bituminous surface (road, Total 3.5% requiring
4 15.3 IV pt-hole repairing etc.) 234.37 Sqm 173.70 40,709.46 maintenance for 5th year

Trimming of grass and weeds from Considering 25% of the total
12 15.12 III shoulder 562.50 Sqm 1.90 1,068.75 area requiring grass trimming
13 15.13 works 10.00 Sqm 16.50 165.00
Total = 318,454.10
Total maintenance cost for 5 years 767,419.08
1 year Periodic Maintenance estimate
Name of Road : Borgaon to No.1 Lakhijhora Total Length = 6.63 Km

Name of Block : BOROBAZAR Maint. Length = 5.03 Km
Route No. : MRL-01 Package No. : AS-25-235
Sl. Length Width Height Total Rate Amount

Item Description Item No. Unit
No. (m) (m) (m) Quantity (Rs.) (Rs.)
1 2 3 4 5 6 7 8 9 10
Maintenance of WBM Road
Maintenance of WBM road including filling up of

pot holes, ruts and rectifying corrugated surface,
damaged edges and ravelling as per technical
specification Clause 1906.
1 15.5 Sqm 1000.00 3.75 24% 903.38 455.50 411487.43
Providing and applying primer coat with bitumen
emulsion (SS-1) on prepared surface of 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
Specification Clause 502.
(i)MediumPorosity
2 5.1 / 502 Sqm 1000.00 3.75 30% 1125.00 27.90 31387.50
Providing and applying tack coat with Bitumen
emulsion (RS-1) using emulsion distributor at the
rate of 0.25 to 0.30 kg per sqm on the prepared
granular surfaces treated with primer & cleaned
with Hydraulic broom as per Technical
Specification Clause 503.
3 5.2 / 503 Sqm 1000.00 3.75 100% 3750.000 10.20 38250.00
20mm thick open graded premix carpet using
bitumen emulsion as per technical specification
Clause 508.2.
Providing, laying and rolling of open-graded
premix carpet of 20 mm thickness composed of
13.2 mm to 5.6 mm 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 roller capacity,
finished to required level and grades to be
followed by seal coat of either Type A or Type B
or Type C as per Technical Specification Clause
508.2
4 5.10 / 508 Sqm 1000.00 3.75 3750.000 196.20 735757.88

Seal coat with Cold mix Binder -Providing and
laying seal coat sealing the voids in a bituminous
surface laid to the specified levels grade and
cross fall using Type A,Type B and Type C as
per Technical specification clause 510.With cold
mix Binder(As per IRC:SP:100-2014)and through
credible technology partners duly licensed by
CRRI.
By mechanical means
5 Bitumen Emulsion (RS-2) 16.16 Sqm 1000.00 3.75 3750.000 80.40 301502.63
Sub-TOTAL 1,518,385.43
Add GST 12% +Labour cess 1% 13% 197,390.11
Total Amount for 1st Year Peoridic maintanence for 1 Km = 1,715,776.00
1st Year Peoridic maintanence for the entire Road (Lakhs) = 86.30

Bijni Kajalgaon
Construction of Retaining walls/breast walls in cement mortar 1:5 as per drawing and technical
specifications Clause 1604
Analysis for length of 1m

Height above GL= 3.0 to 4.5 m
Sl.No. Item of Works Unit Length Width Depth Qty Rate Amount
E/W in excavation for Structures

1/ 11.1(i) Cum
1.Ordinary soil
(i) Upto 3m depth 1.00 1.600 0.8 1.280 107.00 136.96
2/ Plain Cement Concrete M10 Cum
11.4(i) grade (Nominal Mix) Base 1.00 1.600 0.2 0.320 5469.80 1750.336
3/ Plain Cement Concrete M15 Cum
11.4(ii) grade (Nominal Mix) 1.00 1.400 0.6 0.840 5360.60 4502.904
Stone Masonry in cement Wall 1.00 1.025 3.75 3.844
4/
mortar 1:5 (Random rubble Cum parapet 1.00 0.6 0.4 0.2400
12.4(iii)
masonry ) Total = 4.084 4973.00 20308.48875
Providing weep holes in
5/ masonry work with 100 mm dia Each
12.9 AC pipe 4 4 118.70 500.00
6/12.10 Back filling (Sandy material) Cum 1 1.5 3.75 6 1594.00 8966.25
Rate Per RM = Rs. 36,164.94
Rate Per RM = Rs. 36,165.00

Bijni Kajalgaon
FORMAT F-7A
COST ESTIMATE FOR CONSTRUCTION OF CROSS DRAINAGE WORKS CULVERTS AND MINOR BRIDGES
Road Borgaon to No.1 Lakhijhora PACKAGE NO : AS-25-235
Code: 0 DISTRICT : Chirang
TYPE OF CROSS DRAINAGE WORKS : Hume Pipe Single DESIGN DISCHARGE : 1.50 Cumec
Dia 1000 mm BLOCK : BOROBAZAR TYPE OF SOILL: Aluvial
Item
No/SOR
Ref / Description Unit No. Length Breadth Height Quantity Rate Amount
MoRTH
Ref
1/11.1 Excavation for Structures (Earth work in excavation

of foundation of structures as per drawing and
technical specification, including setting out,
construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing of
sides a
(I) Ordinary Soil
(A) Manual means cum 2 4.60 1.40 1.800 23.184
(b) With dewatering cum 1 10.00 1.50 1.150 17.25
ii) 3.0 cum 40.434 102.00 4124.00
2/11.4
PCC 1:3:6 in Foundation
(Plain cement concrete 1:3:6 nominal mix in
foundation with crushed stone aggregate 40 mm
nominal size mechanically mixed, placed in
foundation and compacted by vibration including
curing for 14 days.)
Levelling course below wall cum 2 4.30 1.40 0.15 1.806
cum 1.806 5216.60 9421.00
3/9.2 Bedding for Pipe
ii) Type B (First class bedding)
Laying (First class) bedding on well compacted sand,
moorum as per clause 1105(ii)
(ii) Granular material
Bedding cum 1 10.68 1.50 0.435 6.971
cum 6.971 1369.05 9544.00
4/9.3
Providing and Laying Reinforced Cement
Concrete Pipe NP3 as per design in Single Row
Providing and laying reinforced cement concrete

pipe NP3 for culverts on first class bedding of
granular material in single row including fixing collar
with cement mortar 1:2 but excluding excavation,
protection works, backfilling, concrete and masonry
works in head walls and parapets Clause 1106.
(B)1000 mm dia RM 4 2.50 10.000 6880.50 68805.00
5/11.5/ii
Brick Masonry Work in cement mortar in
foundation of Head walls complete exculding
pointing and plastering as per drawing and
technical specification Clause 1109
A Brick Masonry in 1:4 cement mortar
Head wall 2 0.825 4.30 3.065 21.746
deduct for Pipe opening 2 0.825 1.13 -1.865
cum 19.881 6464.40 128519.00
7/12.3
Plastering with cement mortar (1:3) on brick work in
sub structure as per technical specification
sqm 2 4.00 2.16 17.320
sqm 4 0.825 2.16 7.144
sqm 2 4.00 0.40 3.200
sqm 2 4.00 0.62 4.984
deduct sqm 1.13 -1.13
31.518 121.17 3819.00
Total = 224232.00
Say = 224230.00

Bijni Kajalgaon
FORMAT F-7B
Road Borgaon to No.1 Lakhijhora PACKAGE NO : AS-25-235
Code: 0 DISTRICT : Chirang
TYPE OF CROSS DRAINAGE WORKS : Hume Pipe Double DESIGN DISCHARGE : 3.0 Cumec
Dia 1000 mm BLOCK : BOROBAZAR TYPE OF SOILL: Aluvial
Item
No/SOR
Ref / Description Unit No. Length Breadth Height Quantity Rate Amount
MoRTH
Ref
1/11.1 Excavation for Structures (Earth work in excavation

of foundation of structures as per drawing and
technical specification, including setting out,
construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing of
sides a
(I) Ordinary Soil
(A) Manual means cum 2 6.60 1.40 1.800 33.264
(b) With dewatering cum 1 7.50 3.10 0.850 19.76
ii) 3.0 cum 53.027 107.00 5674.00
2/11.4
PCC 1:3:6 in Foundation
(Plain cement concrete 1:3:6 nominal mix in
foundation with crushed stone aggregate 40 mm
nominal size mechanically mixed, placed in
foundation and compacted by vibration including
curing for 14 days.)
Levelling course below wall cum 2 8.10 1.40 0.15 3.402
cum 3.402 5469.80 18608.00
3/9.2 Bedding for Pipe
ii) Type B (First class bedding)
Laying (First class) bedding on well compacted sand,
moorum as per clause 1105(ii)
(ii) Granular material
Bedding cum 1 8.18 3.30 0.435 11.748
cum 11.748 1373.66 16138.00
4/9.5
Providing and Laying Reinforced Cement
Concrete Pipe NP3 as per Design in Double Row
Providing and laying reinforced cement concrete

pipe NP3 for culverts on first class bedding of
granular material in double row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets as
per Clause 1106.
(B)1000 mm dia RM 3 2.50 7.500 14577.80 109334.00
5/11.5/ii
Brick Masonry Work in cement mortar in
foundation of Head walls complete exculding
pointing and plastering as per drawing and
technical specification Clause 1109
A Brick Masonry in 1:4 cement mortar
Head wall 2 0.825 7.60 3.065 38.435
deduct for Pipe opening 2 0.825 2.26 -3.73
34.705 6552.90 227418.00
7/12.3
Plastering with cement mortar (1:3) on brick work in
sub structure as per technical specification
sqm 2 6.00 2.16 25.980
sqm 4 0.825 2.16 7.144
sqm 2 6.00 0.40 4.800
sqm 2 6.00 0.62 7.476
deduct sqm 2.26 -2.26
43.140 127.74 5511.00
Total = 382683.00
Say = 382680.00

Bijni Kajalgaon
CROSS DRAINAGE WORKS FORMAT F-7-D
Estimate for SLAB CULVERT of 4.0 M Span (as per IRC SP-20)
Item Breif Description of Unit DIMENSIONS
Quantity Rate Amount
No. Item of Work No. Length Width depth
E/W in excavation for Structures ….
( i ) Upto 3 m depth.
1/11.1 For Abutments ----------------- 2 7.70 3.395 1.40 73.196
Cum
For Return Walls ------------- 4 2.56 3.114 1.40 44.642
TOTAL QNTY. 117.839 102.00 12019.53
Foundation Providing concrete for plain/reinforced
concrete in open foundations complete as per
drawings and technical specifications Clause 802, 803,
1202 & 1203
2/ A. With crushed stone.
11.4/A/II II. P.C.C grade M 15 (Nominal Mix 1:2.5:5)
For Abutments ----------------- 2 7.7 3.395 0.2 10.457

Cum
For Return Walls ------------- 4 2.56 3.114 0.2 6.377
TOTAL QNTY. 16.834 5085.60 85611.36
Concrete for plain/reinforced concrete in open
foundations complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203
3/11.4/ III. PCC Grade M20 (Nominal mix 1:2:4) Cum
A/III
For Abutments ----------------- 2 7.5 2.695 1.4 56.595
For Return Walls ------------- 4 1.76 2.414 1.4 23.792
TOTAL QNTY. 80.387 5756.20 462725.86
Substructure (With Crushed Stone)
Plain/reinforced cement concrete in substructure

complete as per drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 ans 1204 Cum
4/12.5/ A /
III A.III. RCC Grade M20 for height upto 5 m
For Abutments ----------------- 2 7.5 0.92 1.32 18.216
For Return Walls ------------- 4 1.76 0.6635 1.88 8.7815552
TOTAL QNTY. 26.998 6461.00 174431.20
PCC Coping in Return wall
PCC M-15
5/12.5/A Cum
/I/I A. With crushed stone.
Nominal Mix 1:2.5:5 4 1.76 0.4 0.15 0.4224
TOTAL QNTY. 0.422 5379.00 2272.09
Abutments Plain/reinforced cement concrete in
substructure complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807,
1202 ans 1204
6/12.5/ A/
IV A. With crushed stone.
IV. R.C.C. Grade M - 25 Height upto 5M 2 7.5 0.7 0.15 0.788
2 7.5 0.37 0.3 0.833
TOTAL QNTY. 1.620 6903.00 11182.86
Sup.Str. Providing and laying reinforced cement

concrete in superstructure as per drawing and technical
specifications Clauses 800, 1205.4 and1205.5
A. With crushed stone. Cum

7/13.1/A
/IV/a IV. R.C.C. Grade M - 25
(a) For height upto 5.0 m
For Slab 1.5m width 1 7.5 4.00 0.37 11.100
For Curb 2 4.00 0.25 0.375 0.375
TOTAL QNTY. 11.475 7494.79 86002.72
Supplying, fitting and placing TMT (Fe-500 D)

reinforcement bar . (Other ISI approved TMT
reinforcement bar (SAI/BISCON/THERMAX or
8/13.3 equivalent)) in superstructure complete as per drawing Ton
and technical specifications Clauses 1002, 1010 and
1202
reinforcement Super structure …….. From IRC SP-20 Plate
For R.C.C. Deck Slab ------- No.7.24 1.273 48414.80 61632.04
Providing weepholes in brick masonry/stone masonry,

plain/reinforced concrete abutment, wing wall, return
wall with 100 mm dia AC pipe extending through the full Nos
9/12.9 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 20 - - - 20
TOTAL QNTY. 20 117.70 2354.00
Total = Rs. 898,231.66
Say = 898,232.00
Bijni Kajalgaon
FORMAT F7- E
PRADHAN MANTRI GRAM SADAK YOJANA PMGSY
Evaluation of Cost for Box Culvert of span 2M x 2M - Double Cell
TYPE OF SOIL Aluvial
SL. Description of item Length Breath Depth/
No. No Unit Quantity Rate (Rs.) Amount (Rs.)
(m) (m) Height (m)
1 2 3 4 5 6 7 8 9
1 Dismentling of existing structure like culverts,
2.5 bridges, 0 5.5 3.5 2 0 1161.30 0.00
(C) Reinforced Cement concrete.
2
11.1 Earth work in excavation for structures as per
drawing and Technical specification clause 305.1
including setting out…………with excavated
material.
1. Ordinary soil (i) upto 3m depth.
Raft 1 4.75 7.50 0.65 23.16 2477.72

For Cut off walls, Longer part 1 4.75 0.30 1.55 2.21 107.00 236.34
Shorter part 1 4.75 0.30 1.55 2.21 236.34
For curtain wall, U/S side. 1 4.75 0.60 0.85 2.42 259.21
Cum
D/S Side 1 4.75 0.60 0.85 2.42 259.21
For dry stone pitching, U/s side 1 4.75 3.00 0.6 8.55 914.85
D/s side 1 4.75 5.00 0.6 14.25 1524.75
For return wall 4 3.00 1.93 1.5 34.69 3711.40
3 Plain Cement Concrete M10 (1:3:6 nominal mix)
11.4 in leveling course below open foundation below
abutments, below raft
For Cut off walls, Longer part 1 4.75 0.30 0.15 0.21 1169.17
Cum 5469.80
Shorter part 1 4.75 0.30 0.15 0.21 1169.17
below curtain wall, U/S side. 1 4.75 0.75 0.1 0.36 1948.62
DF/S Side 1 4.75 0.75 0.1 0.36 1948.62
Below return wall 4 3.00 1.93 0.2 4.62 25296.73
4 RCC M-20 in foundation and substructure
12.5 for Raft 1 7.50 4.75 0.25 8.91 60767.34
For ends walls, 2 7.50 0.25 2 7.50 51172.50

For intermediate walls 1 7.50 0.25 2 3.75 25586.25
For Haunches Cum 6823.00
8x1/2 7.50 0.15 0.15 0.67 4605.53
Shorter part 1 4.75 0.3 1.55 2.21 15070.30
D/S Side 1 4.75 0.45 0.75 1.60 10938.12
5/12.5 RCC M-25 for top deck slab 1 4.75 7.5 0.25 8.91 7315.00 65149.22
6 HYSD Reinforcement for construction works in
12.7 foundation and substruture, for other RCC Works:
reinforcement bar (Other ISI approved TMT
reinforcement bar (SAI/BISCON/THERMAX or
equivalent)) in substructrue complete as per 2.60 53771.90 139806.94
drawings and technical specification Clauses 1002,
1005, 1010 & 1202
Evaluation of Cost for Box Culvert of span 2M x 2M - Double Cell
SL. Description of item Length Breath Depth/
No. No Unit Quantity Rate (Rs.) Amount (Rs.)
(m) (m) Height (m)
1 2 3 4 5 6 7 8 9
7 HYSD Reinforcement for construction works in
13.3 superstruture, for RCC Deck Slab
reinforcement bar . (Other ISI approved TMT
reinforcement bar (SAI/BISCON/THERMAX or 0.79 55041.40 43482.71
equivalent)) in superstructure complete as per
drawing and technical specifications Clauses 1002,
1010 and 1202
8 BW/CRM with CM 1:3 in foundation for return

11.5 Walls 4 3.00 1.727 0.2 4.14 28121.22
Do 4 3.00 1.627 0.2 3.90 26492.90
Do 4 3.00 1.527 0.2 3.66 24864.57
Do 4 3.00 1.427 0.2 3.42 23236.24
Do Cum 6784.70
4 3.00 1.327 0.2 3.18 21607.91
Do 4 3.00 1.227 0.2 2.94 19979.58
Do 4 3.00 1.127 0.2 2.70 18351.26
In Substructure of return walls 4 3.00 0.664 1.88 14.98 101633.72
In sup str for curbs 2 8.50 0.45 0.375 2.87 19463.61
9 15 mm thick plasatering to brick work in CM
12.3 1:4 4 3.00 2.03 24.36 3111.75
to return walls Sqm 127.74
to kerbs sides and top 2 8.50 1.2 20.4 2605.896
to kerbs end 4 0.45 0.375 0.675 86.2245
10 Providing weep holes to abutments 30 30 118.70 3561.00
12.9 to return Walls Nos
12 12 118.70 1424.40
11 RCC M-30 including HYSD Reinforcement for
1 6.60 2.50 0.075 Cum 1.24 13434.70 16625.44
13.5 wearing course
Total 794905.00

Bijni Kajalgaon
FORMAT F-7F
Evaluation of Cost for Box Culvert of span 3 x 3.0x3.0m
SL. Description of item Depth/
Length Breath
No. No Height Unit Quantity Rate (Rs.) Amount (Rs.)
(m) (m)
(m)
1 2 3 4 5 6 7 8 9
1 Dismentling of existing structure like
2.5 culverts, bridges, 1 5.5 5.5 2 60.5 1161.30 70258.65
(C) Reinforced Cement concrete.
2
11.1 Earth work in excavation for
structures as per drawing and
Technical specification clause 305.1
including setting out…………with
excavated material.
1. Ordinary soil (i) upto 3m depth.
Raft 1 10.40 7.50 0.7 54.60 5842.20

107.00
Shorter part 1 10.40 0.30 1.55 4.84 517.45
For curtain wall, U/S side. 1 10.40 0.60 0.85 5.30 567.53
Cum
D/S Side 1 10.40 0.60 0.85 5.30 567.53
For dry stone pitching, U/s side 1 10.40 3.00 0.6 18.72 2003.04
D/s side 1 10.40 5.00 0.6 31.20 3338.40
For return wall 4 3.00 1.93 1.5 34.69 3711.40
3 Plain Cement Concrete M10 (1:3:6
11.4 nominal mix) in leveling course
below open foundation below
abutments, below raft
Cum 5469.80
Shorter part 1 10.40 0.30 0.15 0.47 2559.87
DF/S Side 1 10.40 0.75 0.1 0.78 4266.44
Below return wall 4 3.00 1.93 0.2 4.62 25296.73
4 RCC M-20 in foundation and
12.5 substructure 1 7.50 10.4 0.3 23.40 159658.20
for Raft
For ends walls, 2 7.50 0.4 3 18.00 122814.00
For intermediate walls 2 7.50 0.3 3 13.50 92110.50
For Haunches 12x1/2 7.50 0.15 0.15 Cum 1.01 6823.00 6908.29
Shorter part 1 10.40 0.3 1.55 4.84 32996.03
D/S Side 1 10.40 0.45 0.75 3.51 23948.73
5 RCC M-25 for top deck slab 1 10.40 7.5 0.3 23.40 7315.00 171171.00
6 HYSD Reinforcement for
12.6 construction works in foundation and
substruture, for other RCC Works:
Supplying, fitting and placing TMT
(Fe-500 D) reinforcement bar (Other
ISI approved TMT reinforcement bar
(SAI/BISCON/THERMAX or
equivalent)) in substructrue complete 5.26 53771.90 282840.19
as per drawings and technical
specification Clauses 1002, 1005,
1010 & 1202
FORMAT F-7F
Evaluation of Cost for Box Culvert of span 3 x 3.0x3.0m
SL. Description of item Depth/
Length Breath
No. No Height Unit Quantity Rate (Rs.) Amount (Rs.)
(m) (m)
(m)
1 2 3 4 5 6 7 8 9
7 HYSD Reinforcement for
13.2 construction works in superstruture,
for RCC Deck Slab
Supplying, fitting and placing TMT
(Fe-500 D) reinforcement bar . (Other
ISI approved TMT reinforcement bar
(SAI/BISCON/THERMAX or 1.15 55041.40 63297.61
equivalent)) in superstructure
complete as per drawing and
technical specifications Clauses
1002, 1010 and 1202
8 BW/CRM with CM 1:3 in foundation

4 3.00 1.727 0.2 4.14 28121.22
11.5 for return Walls
Do 4 3.00 1.627 0.2 3.90 26492.90
Do 4 3.00 1.527 0.2 3.66 24864.57
Do 4 3.00 1.427 0.2 3.42 23236.24
Do 4 1.327 0.2 Cum 6784.70 21607.91
3.00 3.18
Do 4 3.00 1.227 0.2 2.94 19979.58
Do 4 3.00 1.127 0.2 2.70 18351.26
In Substructure of return walls 4 3.00 0.664 1.88 14.98 101633.72
In sup str for curbs 2 16.40 0.45 0.375 5.54 37553.31
9 15 mm thick plasatering to brick
12.3 work in CM 1:4 4 3.00 2.03 24.36 3111.75
to return walls Sqm 127.74
to kerbs sides and top 2 16.40 1.2 39.36 5027.8464
to kerbs end 4 0.45 0.375 0.675 86.2245
10 Providing weep holes to abutments
30 30 118.70 3561.00
12.9
to return Walls 12 12 118.70 1424.40
11 RCC M-30 including HYSD
13.1 Reinforcement for wearing course 1 6.60 10.40 0.075 5.15 13434.70 69161.84
Total= 1523176.00

Bijni Kajalgaon
Format: F-7
Cost Estimate for Vented Causway. FORMAT F-7-E
Causeway from Ch. 1020.0m to 1090.00m Length=70.0m
Rate in
S.No. Description of Item No. L B H unit Quantity Amount in Rs.
Rs.
Earthwork in excavation for structures as
per drawing and technical specifications
Clause 305.1 including setting out,
construction of shoring and bracing,
removal of stumps and other deleterious
material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling
in trenches with excavated suitable
material. Ordinary soil
1/ (Upto 3 m depth)
11.1/I
Vented Portion (37.50m)
Face Walls 2 37.5 2.00 2.600 m3 390.00
For cut off wall 2 37.5 0.75 1.150 m3 64.69
Ditch Portion (37.50m)
Face Walls 2 37.5 2.00 1.500 m3 225.00
Boulder Apron 2 75.0 3.00 0.750 m3 337.50
P.C.C. Bedding 1 75.0 7.50 0.250 m3 140.63
Total Quyantity 1157.81 71.00 82204.69
Laying (First class) bedding on well

compacted sand, moorum as per clause
1105 (ii)
2 /9.2 (ii) Granular material 1 37.5 6.80 0.250 m3 63.75
Deduct for Pipe 14 0.312 m3 4.37
Total Quyantity 59.38 2287.56 135839.89
Providing concrete for plain/reinforced

concrete in open foundations complete as
per drawing and Technical specifications
Clause 802, 803, 1202, & 1203.(PCC Grade
3 / 9.7 M-10) (I)
(11.4.I Nominal Mix. (1:3:6)
)
Face Walls 2 75 1.8 0.100 m3 27.00
Toe walls 2 75 0.8 0.150 m3 16.88
Total Quyantity m3 43.88 5299.00 232493.63
Plain/reinforced concrete in sub structure

complete as per drawing and Technical
specifications Clause 802, 804, 805, 806,
807, 1202, & 1204. (A) with crushed stone.
PCC
Grade M15, Nominal Mix
4 / Vented Portion (37.50m)
12.5/I/ Face Walls
I 2 37.5 1.20 5.500 m3 495.00
Toe walls 2 37.5 0.75 1.000 m3 56.25
Deduct for Pipes 14 1.42 m3 19.88
Ditch Portion (37.50m)
Face Walls 2 37.5 1.20 2.500 m3 225.00
Providing and laying boulder apron for bed
protection with stone boulders of minimum
size and weight as per table 1300.1, no
fragment weighing not less than 25kg laid
5/14.1 dry complete as per drawings and technical
specifications clause 1301.
Upstream & Downstream 619672.50

2 50.00 3.00 0.750 m3 225.00 2754.10
Format: F-7
Rate in
S.No. Description of Item No. L B H unit Quantity Amount in Rs.
Rs.
Providing and laying RCC pipe NP3 for
culverts on first class bedding of granular
6 /9.3 materials in single row.
B) 1000mm dia
14 2.5 3.00 1.000 m 105.00 6235.00 654675.00
Fillling in foundation trenches as per
drawing and technical specification Clause
305.3.9
6/11.2
I. Earth filling below Road Hard crust 1 75 6.10 2.40 m3 1098.00
Deduct for Pipe 14 7.5 1.33 m3 139.37
Road hard Crust

Stone masonry work in cement mortar in
foundation complete as per drawing and
7 / technical specifications Clauses 702, 704,
11.6 /I 1202 & 1203.
Coursed rubble masonry (1st sort) In 1:4
cement mortar 1 75 6.20 0.2 m3 93.00 3508.00 326244.00
Plain/reinforced cement concrete in
substructure complete as per drawings and
8 / technical specification Clauses 802, 804,
12.5 / 805, 806, 807, 1202 ans 1204 A. With
A/ II Crushed Stone
P.C.C. grade M 20, Nominal mix (1:2:4) 1 75.00 6.30 0.250 m3 118.13 6354.00 750566.25
Total= 7,129,457.65

Bijni Kajalgaon
Format: F-7
Cost Estimate for Dips Causway. FORMAT F-7-E
Causeway from Ch. 2170.0m to 2240.00m Length=70.0m
Remarks
Rate in
S.No. Description of Item No. L B H unit Quantity Unit Amount in Rs.
Rs.
Earth work in excavation of foundation of

structures as per drawing and technical
specifications clause 305.1 including setting
1 / out,construction of shoring and bracing,
11.1 removal of stumps and other deleterious
material and disposal upto a lead of 50 m
dres
1 70 1.5 2.150 m3 225.75 Cum 61.00 13770.75
Face Wall Left 1 70 1.5 1.650 m3 173.25 Cum 61.00 10568.25
For cut off wall 2 70 0.9 0.950 m3 119.70 Cum 61.00 7301.70
For Protection Work
U/S 1 70 1.7 0.600 m3 71.40 Cum 61.00 4355.40
D/S 1 70 2.7 0.950 m3 179.55 Cum 61.00 10952.55
Extra Boulder Pitching 2 70 2.5 1.200 m3 420.00 Cum 61.00 25620.00
Providing concrete for plain/reinforced

concrete in open foundations complete as
per drawing and Technical specifications
Clause 802, 803, 1202, & 1203.(PCC Grade
M-10) (I) Nominal Mix. 1:3:6
2/
11.4/I
Face Wall Right 1 70 1.5 0.150 m3 15.75 Cum 4782.00 75316.50
Face Wall Left 1 70 1.5 0.150 m3 15.75 Cum 4782.00 75316.50
Below PCC Pavement 1 70 7.28 0.200 m3 101.98 Cum 4782.00 487649.23
Plain/reinforced concrete in sub structure

complete as per drawing and Technical
specifications Clause 802, 804, 805, 806,
3 / 807, 1202, & 1204. (A) with crushed stone.
12.5/I/ PCC
I Grade M15, Nominal Mix
For Pavement 1 70 7.79 0.300 m3 163.63 Cum 5089.00 832723.25

Below Face Wall Right 1 70 0.80 2.500 m3 140.00 Cum 5089.00 712460.00
Below Face Wall Left 1 70 0.80 2.000 m3 112.00 Cum 5089.00 569968.00

dry complete as per drawings and technical
4/14.1/Suppl.
Upstream
1 70 2.00 0.600 m3 84.00 Cum 2754.10 231344.40
Upstream
1 70 1.00 0.600 m3 42.00 Cum 2754.10 115672.20
Downstream
1 70 3.00 0.600 m3 126.00 Cum 2754.10 347016.60
Downstream
1 70 1.00 0.600 m3 42.00 Cum 2754.10 115672.20
Extra Boulder Pitching 2 70 2.5 1.200 m3 420.00 Cum 2754.10 1156722.00
Format: F-7
Providing and laying pitching on slopes laid
over prepared filter media as per drawings
and technical specifications clause 1302
Stone/Boulder
5/14.5/Suppl.
Upstream
1 70 2.00 0.300 m3 42.00 Cum
Downstream
1 70 3.00 0.300 m3 63.00 Cum
Total 105.00 Cum
Deduct Filter material Quantity
Deduct 52.50 Cum
Net Total 52.50 Cum 2754.10 144590.25
Providing and laying filter material
underneath pitching in slopes complete as
6/14.6/Suppl.
per drawing and Technical Specification

Clause 1302
Upstream
0.5 70 0.50 1.00 m3 17.50 Cum 3173.10 55529.25
Downstream
0.5 70 0.50 2.00 m3 35.00 Cum 3173.10 111058.50
Guide Bund
Construction of embankment with approved
materials obtained from boro pits with a lift
upto 1.5 m.,Transporting to site ,spreading ,
grading to required slope and compecting to
meet requirement of tables 300.1 & 300.2
7 with a lead upto 1000m.as per technic
(2.0x2.0) + 2(0.50x2x2)
4 10 3.00 1.0 m3 120.00 Cum 148.00 17760.00
8/14.1/Suppl.

dry complete as per drawings and technical
4 13.00 1.50 0.600 m3 46.80 Cum 2754.10 128891.88

9/14.5/Supp
Providing and laying pitching on slopes laid

over prepared filter media as per drawings
and technical specifications clause 1302
Stone/Boulder
4 13.00 1.50 0.300 m3 23.40 Cum 2754.10 64445.94

10/14.6/Supp.
Providing and laying filter material

underneath pitching in slopes complete as
per drawing and Technical Specification
Clause 1302
4 13.00 1.50 0.075 m3 5.85 Cum 3173.10 18562.64

Total 5,785,166.99

Bijni Kajalgaon
( MINISTRY of RURAL DEVELOPMENT , Govt of India )
ANALYSIS OF RATES as per APWD SOR for RR (2019-2020)
Name of Quarry : Ashaphuka River FORMAT -F8

Name of Block: BOROBAZAR PACKAGE- AS-25-235
Haulage
unsurfaced
Sl. Ref. Item No. of Rate as per Loose Surfaced Road Road Kutcha Road Final Rate
Item of works unit
No. PMGSY PMGSY Qty Total of haulage (4+7+8+15)
6*{(9*10)+(11*1
Km Rate Km Rate Km Rate 2)+(13*14)}
1 2 3 4 5 6 9 10 11 12 13 14 15 16
Granular Sub-base
1 4.1/(A)(ii) 1466.00 Cum. 1.277 45.00 14.90 11.00 18.50 3.00 29.10 1227.58 2693.58
Gr-II
2 WBM Grading -II 4.7/2(A) Stone Metal=1.07 2732.70 Cum. 1.337 50.00 14.90 23.00 18.50 0.00 29.10 1564.96 4297.66
Screening = 0.267
3 WBM Grading -III 4.7/3(A) Stone Metal=1.21 2764.60 Cum. 1.450 50.00 14.90 23.00 18.50 0.00 29.10 1697.23 4461.83
Screening = 0.24
4 Premix Carpet 5.9/(ii) 165.80 Sqm. 0.027 45.00 14.90 11.00 18.50 0.00 29.10 23.60 189.40
Seat Coat -II-Type-

5 5.12/A/II/i 50.10 Sqm. 0.009 45.00 14.90 11.00 18.50 0.00 29.10 7.87 57.97
B/S-90
6 Boulder Pitching 14.5.I 1349.50 Cum. 1.200 50.00 14.90 23.00 18.50 0.00 29.10 1404.60 2754.10
7 Filter Media 14.6 1768.50 Sqm. 1.200 50.00 14.90 23.00 18.50 0.00 29.10 1404.60 3173.10
8 Boulder Apron 14.1 1349.50 Sqm. 1.200 50.00 14.90 23.00 18.50 0.00 29.10 1404.60 2754.10

Bijni Kajalgaon
Format - F8-M
ANALYSIS OF RATES FOR 1 year Periodic Maintenance
Name of Road : Borgaon to No.1 Lakhijhora

Name of Block : BOROBAZAR
Route No. : MRL-01
Haulage
Loading Unloading Unsurfaced
Sl. Ref. Item No. of Rate as per Loose Surfaced Road Katcha Road Total of haulage Final Rate
Item of works Unit gravelled Road
No. PMGSY PMGSY Qty 6*{(9*10)+(11*12) (4+7+8+15)
+(13*14)}
Amount Amount Km Rate Km Rate Km Rate
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 Granular Sub-base 4.1/(A) (ii) 1539.20 cum 1.277 45.00 14.90 11.00 18.50 3.00 29.10 1227.58 2766.78
2 WBM Grading - II 4.8/2(B) 311.70 Sqm 0.100 50.00 14.90 23.00 25.10 0.00 29.10 132.59 444.29
3 WBM Grading - III 4.8/3(B) 311.70 Sqm 0.109 50.00 14.90 23.00 25.10 0.00 29.10 143.80 455.50
4 Premix Carpet 5.10 160.50 Sqm 0.027 50.00 14.90 23.00 25.10 0.00 29.10 35.70 196.20
5 Seal Coat 16.16 68.50 Sqm 0.009 50.00 14.90 23.00 25.10 0.00 29.10 11.90 80.40

Bijni Kajalgaon
FORMAT F-8-A
RATE ANALYSIS: ROAD SAFETY WORKS
Name of Block: BOROBAZAR
District : Chirang
Sl Reference to Description Unit Quantity Rate Amount (Rs)
No. MORD Spec. (Rs)
Rumble Strip
Providing 15 nos rumble (for each location) strips covered with premix bituminous carpet,
15.2mm high at centre, 250mm wide placed at 1m centre to centre at approved location to
control speed, marked with white strips of road marking paint.
Unit = Nos
1 10.18 Taking output = 1 No
(a) Materials : 20mm thick Premix carpet (rate as per analysis) sqm 14.063 189.40 2663.41
Qtty for each 2 x 7.5 x 0.25 x 3.75 = 14.063 sqm
(b) Road marking paint = 2 x 7.5 x 0.30 = 4.5 sqm sqm 4.500 78.50 353.25
Unit Rate Item No. 10.8 of APWD SOR for RR (2019-2020)
Rate per sqm = a+b Location 1 3016.66
Semi Reflective Direction Sign
Providing and fixing of semi reflective cautionary, mandatory and informatory sign board as per
IRC:67 made of 1.5 mm thick MS Sheet duly stove white colour in front and gray colour on back
with red reflective border of 65 mm width and required letters and figures with reflective tape
engineering grade as per Clause 1701.3.9 of MORD for Rural Roads of required shade and
colour supported and welded on 47mm x 47 mm x 12 SWG sheet tube firmly fixed to the ground
by mean of properly designed foundations with M-15 grade cement concrete 450x450x600 mm,
2 1701 600 mm below ground level as per approved drawing Clause 1701.2.2
APWD Unit Rate Item No.10.2.B of APWD SOR for RR (2019-2020)

(ii) 600mm equilateral triangle Each 1 2957.20 2957.20
(iii) 600mm circular Each 1 3813.30 3813.30
(vi) 600mm x 600mm square Each 1 4332.40 4332.40
Guard Post (Boundary Pillar)
Reinforced cement concrete M15 grade boundary pillars/local stone of standard design as per
3 IRC:25, fixed in position including finishing and lettering but excluding painting as per drawing
and Technical Specification Clause 1704
Unit rate item as per item No. 10.11 of APWD SOR for RR 2019-20 Each 1 605.40 605.40

Bijni Kajalgaon

As 25 235 Estimate Pmgsy II Sor 17 18 Ommas

Uploaded by

Copyright:

Available Formats

As 25 235 Estimate Pmgsy II Sor 17 18 Ommas

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

As 25 235 Estimate Pmgsy II Sor 17 18 Ommas

Uploaded by

Copyright:

Available Formats

PROFORMA-B

PRADHAN MANTRI GRAM SADAK YOJANA (PMGSY II)

Package No. AS-25-235 Habitation = 0 DISTRICT: Chirang

BOROBAZ MRL- Borgaon to No.1

*N-New Connectivity U- Up Gradation

Prepared By: Signature: Technical Scrutiny: Signature

Name: done by: Name:

Checked By: Signature:

Designation: Co-ordinator: Signature

Scrutinized By: Signature: Designation:

PRADHAN MANTRI GRAM SADAK YOJANA (PMGSY II)

1 Location: State : ASSAM District : Chirang Block : BOROBAZAR

2 Package No. AS-25-235

5 Catigory of upgradation proposal A B C

Whether road deteriorated due non maintenance Yes ✘ No

Flexible Pavement 334.02 50.38

Rigid/Cement Concrete pavement 0.00 0

CD Works 30.44 4.59

Protective works 0.00 0

Road Furniture 4.50 0.68

Preparation of DPR 1.50 0.23

Shifting of Utilities & Other (State Share) 0.46 0.07

Total Project Cost 370.91 55.94

7 Is the road a part of DRRP Yes No

a) If Yes , Through Route/ MRL No. T- or MRL- MRL-01

Lakhijhora No.3 610 8

c) Utility value = Total weight / Length of road 5.581

e) Whether the proposed road leads to ✘ MDR SH NH

i) Age of the proposed road 40 Years

Carriage way width Road way width Road land width

✘ Yes No ✘ Yes No ✘ Yes No

9 Name of Road : Borgaon to No.1 Lakhijhora

Cross Section details

b) Cross Section of The Proposed road showing different component layers

Eart Work Filling (Optional) 0 to 300 mm

Passenger car unit( PCU) 302 Motorized Traffic / day = 152

a. Traffic Details in case degisn is done as per IRC SP-72:2007

11 Sub grade CBR (for Different Sections)=

12 Cost Details of upgradation proposal Cost (Rs. Av.Cost/km

E Protection works Av.Cost/km

F Pucca Side Drains (if provided) Av. Cost/km

Total cost of side drains works =

G Road Logo, other Road Furniture including Road safety signs

H Any other Provisions(Please Specify) Av. Cost/km

Total Cost of the Project (Rs) 370.91 55.94

Five Year Routine

Whether CD works/Protection works are provided as per RRM /Latest Circular of

Vetted at NRRDA Year

17 Sources and the Lead Distances of materials are as under

Material Source Lead Material Source Lead

Earth Localy Available Cement Local Market

GSB Ashaphuka River 34.00 Km Emulsion Bongaigaon

Aggregate Upper Kanamakara 57.00 Km Bitumen Bongaigaon

Sand Upper Kanamakara 57.00 Km Steel Bongaigaon

Certified that information provided is true

Alignment & Geometric Design

Name : Borgaon to No.1 Lakhijhora

GENERAL ABSTRACT OF COST

Asst. Executive Engineer, PWD Executive Engineer, PWD

Superintending Engineer, PWD