GENERAL ABSTRACT OF COST - ORIGINAL ESTIMATE

State :- Arunachal Pradesh Division :- Sagalee

Branch :- B & R Sub-Division :- Sagalee

Name of Work :- C/o Steel Bridge over River Pare to connect H.S. School on Sagalee-Karoi Road ( Span - 110.00 Mtr)

Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)

1 ABUTMENT ### ANNEXURE-I

2 SUPERSTRUCTURE ### ANNEXURE-II

Total ###

Total ###
Add 3% contingency 1447689.00
Grand Total ###

Say Rs. ###

497.04 Lakhs
(Rupees Four Hundred Ninety Seven Lakh & Four Thousand) only

Assistant Surveyor of Works Executive Engineer

Sagalee Division Sagalee Division
PWD : AP : Sagalee PWD : AP : Sagalee
 ANNEXURE - I
ABSTRACT OF COST - ORIGINAL ESTIMATE

State :- Arunachal Pradesh Division :- Sagalee

Branch :- B & R Sub-Division :- Sagalee
Name of Work :- C/o Steel Bridge over River Pare to connect H.S. School on Sagalee-Karoi Road ( Span - 110.00 Mtr) (SH : Abut

Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
1(i) 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 and bottom and backfilling with approved
material (without de-watering) APSR-2006 (R)
144.48 49.00 Cum 7080.00
Ordinary soil Item-12.1(I)(A)(i)
Manuals Means
Upto 3 m depth

(ii) Ordinary Rock (not requiring blasting)

APSR-2006 (R)
Manuals Means 108.36 70.00 Cum 7585.00
Item-12.1(II)(A)(i)
Upto 3 m depth

(iii) Hard Rock (requiring blasting) APSR-2006 (R)

108.36 251.00 Cum 27198.00
Manuals Means Item-12.1(III)(A)(i)

2 PCC 1:3:6 in Foundation

Plain cement concrete 1:3:6 nominal mix in foundation with crushed APSR-2006 (R)
stone aggregate 40 mm nominal size mechanically mixed, placed in 25.80 2805.00 Cum 72369.00
Item-12.4
foundation and compacted by vibration including curing for 14 days.

3 Plain/Reinforced Cement Concrete in Open Foundation complete as

per Drawing and Technical Specifications. APSR-2006 (R)
RCC Grade M20 207.96 4088.00 Cum 850140.00
Item-12.8 C
Case I Using concrete miser

[Link]
Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
4 Supplying, Fitting and Placing un-coated HYSD bar Reinforcement in
Foundation complete as per Drawing and Technical Specifications. APSR-2006 (R)
18.16 57730.00 MT 1048377.00
(Abutment) Item-12.40

SH:- RIVER TRAINING PROTECTION WORK

5 Boulder Apron Laid in Wire Crates
Providing and laying of boulder apron laid in wire crates made with
4mm dia GI wire conforming to IS: 280 & IS:4826 in 100mm x APSR - 2006 (R)
3220.00 1430.00 Cum 4604600.00
100mm mesh (weaved diagonally) including 10 per cent extra for Item-15.2
laps and joints laid with stone boulders weighing not less than 40 kg
each.

SH:- APPROACH ROAD (SUB-BASE COURSE - WBM-I)

6 (i) Preparation of sub grade
Preparation of sub grade by excavating earth to an average depth of
22.50 cm, dressing to camber and consolidating with road roller, APSR - 2006 (R)
2912.96 28.00 Sqm 81563.00
making good the undulations etc. and disposal of surplus earth, lead Item-4.18 (A)
upto 50 m.

(ii) By Mix in Place Method

Construction of granular sub-base by providing close graded
material, spreading in uniform layers with motor grader on prepared
surface, mixing by mix in place method with rotavator at OMC, and APSR - 2006 (R)
compacting with vibratory roller to achieve the desired density, 384.51 864.00 Cum 332217.00
Item-4.1(B)(i)
complete as per clause 401
For Grading-I Material

[Link]
Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
(iii) Water Bound Macadam
Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with 3 wheeled
steel/ vibratory roller 8-10 tonnes in stages to proper grade and
camber, applying and brooming requisite type of screening/ binding 468.99 APSR - 2006 (R)
1218.00 Cum 571230.00
Materials to fill up the interstices of coarse aggregate, watering and Item-4.9(A)(i)(b)
compacting to the required density.
Using Screening Type-A (13.2 mm Aggregate)

SH :- APPROACH ROAD (SUB BASE COURSE - WBM-II)

7(i) By Mix in Place Method
Construction of granular sub-base by providing close graded
material, spreading in uniform layers with motor grader on prepared
surface, mixing by mix in place method with rotavator at OMC, and APSR - 2006 (R)
compacting with vibratory roller to achieve the desired density, 267.02 864.00 Cum 230705.00
Item-4.1(B)(i)
complete as per clause 401
For Grading-II Material

(ii) Water Bound Macadam

Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with 3 wheeled
steel/ vibratory roller 8-10 tonnes in stages to proper grade and
camber, applying and brooming requisite type of screening/ binding APSR - 2006 (R)
Materials to fill up the interstices of coarse aggregate, watering and 323.66 1369.00 Cum 443091.00
Item-4.9(A)(ii)(c)
compacting to the required density.
Using Scrining Crushable type such as Moorum or Gravel
Using Screening Type-B (11.2 mm Aggregate)

[Link]
Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
SH :- APPROACH ROAD (SUB BASE COURSE - WBM-III)
8 (i) By Mix in Place Method
Construction of granular sub-base by providing close graded
material, spreading in uniform layers with motor grader on prepared
surface, mixing by mix in place method with rotavator at OMC, and APSR - 2006 (R)
compacting with vibratory roller to achieve the desired density, 267.02 719.00 Cum 191987.00
Item-4.1(B)(iii)
complete as per clause 401
For Grading-III Material

(ii) Water Bound Macadam

Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with 3 wheeled
steel/ vibratory roller 8-10 tonnes in stages to proper grade and
camber, applying and brooming requisite type of screening/ binding APSR - 2006 (R)
Materials to fill up the interstices of coarse aggregate, watering and 319.62 1031.00 Cum 329528.00
Item-4.9(A)(iii)(a)
compacting to the required density.
Grading-III (Using Screening Crushable type such as Moorum or
Gravel)

SH:- OPEN GRADED PREMIX SURFACING WITH SEAL COAT

9 (i) Open Graded Premix Surfacing
Providing, laying and rolling of open - graded premix surfacing of 20
mm thickness composed of 13.2 mm to 5.6 mm aggregates either
using penetration grade bitumen or cut-back or emulsion to required
line, grade and level to serve as wearing course on a previously APSR - 2006 (R)
2697.19 95.00 Sqm 256233.00
prepared base, including mixing in a suitable plant, laying and Item-5.10 (i)
rolling with a smooth wheeled roller 8-10 tonne capacity, finished to
required level and grades.

[Link]
Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
(ii) 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
and B seal coats
Case - II : Type B Providing and laying of premix sand seal coat APSR - 2006 (R)
2697.19 30.00 Sqm 80916.00
with HMP of appropriate capacity not less than 75 tonnes/ hours Item-5.12 (ii)
using crushed stone chipping 6.7 mm size and penetration bitumen
of suitable grade.

SH:- APPROACH ROAD (EMBANKMENT, STONE PITCHING, PROTECTION)

10(i) Construction of Embankment with Material obtained from
Borrowpits
Construction of embankment with approved material obtained from
borrow pits with all lifts and leads, transporting to site, spreading, 2974.00 APSR - 2006 (R)
241.00 Cum 716734.00
grading to required slope and compacting to meet requirement of Item-3.16
table 300-2.

(ii) Providing and laying boulders apron on river bed for protection
against scour with stone boulders weighing not less than 40 kg each APSR - 2006 (R)
complete as per drawing and Technical specification. 152.00 757.00 Cum 115064.00
Item-15.1 (A)
Boulder Laid Dry Without Wire Crates.

(iii) Boulder Apron Laid in Wire Crates

Providing and laying of boulder apron laid in wire crates made with
4mm dia GI wire conforming to IS: 280 & IS:4826 in 100mm x APSR - 2006 (R)
332.10 1430.00 Cum 474903.00
100mm mesh (weaved diagonally) including 10 per cent extra for Item-15.2
laps and joints laid with stone boulders weighing not less than 40 kg
each.

SH:- C.C. DRAIN

[Link]
Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
11(i) Excavation in Hilly Areas in Soil by Manual Means
Excavation in soil in Hilly Area by Manual Means including cutting
and trimming of side slopes and disposing of excavated earth with a APSR - 2006 (R)
lift upto 1.5 m and a lead upto 20 m as per drawing and Technical 863.10 64.00 Cum 55238.00
Item-3.35(i) A
Specification Clause 1603.1

(ii) PCC 1:3:6 in Foundation

Plain cement concrete 1:3:6 nominal mix in foundation with crushed APSR - 2006 (R)
stone aggregate 40 mm nominal size mechanically mixed, placed in 388.40 2891.00 Cum 1122864.00
Item-12.4
foundation and compacted by vibration including curing for 14 days.

(iii) PCC 1:3:6 in Foundation

Plastering with cement mortar (1:3 ) on brick work in sub-structure 2137.20 APSR - 2006 (R)
74.50 Sqm 159221.00
as per Technical Specifications Item-13.3

SH :- SUB SOIL INVESTIGATION

12 Survey & Sub soil investigation for construction of bridge 110.00 3500.00 Mtr 385000.00 Market Rate
###
Add 1 % Quality control 121638.43
Total ###

Assistant Surveyor of Works Executive Engineer

Sagalee Division Sagalee Division
PWD : AP : Sagalee PWD : AP : Sagalee

[Link]
 DETAILS OF MEASUREMENT

Name of Work :- C/o Steel Bridge over River Pare on Sagalee-Karoi Road ( Span - 110 Mtr
(SH : Superstructure)

DETAILS OF MEASUREMENT RECEIVED VIDE LETTER NO. CEAP(WZ)/NABARD-3/9624 DTD. 6.1.2007

1 Providing and fixing strip seal type expansion joint

1 x 10.00 = 10.00 RM

2 Providing PTEF/POT sliding bearings (250 MT capacity)

1 x 2 = 2 Set
3 Providing and fabrication of structural steel in superstructure
1 x 360 = 360 MT

4 Providing HYSD steel index slab wearing coat kerbs etc.

1 x 28 = 28 MT

5 Providing MS railing 50 mm dia pipe

1 x 440 = 440 Mtr

6 Providing and laying M35 grade concrete in deck slab, wearing coat etc.
1 x 270 = 270 Cum

Junior Engineer Assistant Surveyor of Works

Sagalee Sub-Division Sagalee Division
PWD : AP : Sagalee PWD : AP : Sagalee

[Link]
River Pare on Sagalee-Karoi Road ( Span - 110 Mtr)

[Link]
 ANNEXURE - II
ABSTRACT OF COST - ORIGINAL ESTIMATE

State :- Arunachal Pradesh Division :- Sagalee

Branch :- B & R Sub-Division :- Sagalee
Name of Work :- C/o Steel Bridge over River Pare to connect H.S. School on Sagalee-Karoi Road ( Span - 110.00 Mtr) (SH : Supe

Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
1 Strip Seal Expansion Joint
Providing and laying of a strip seal expansion joint catering to
maximum horizontal movement upto 70 mm, complete as per APSR - 2006
approved drawings and standard specifications to be installed by the 10.00 14571.00 Mtr 145710.00 (Road)
manufacturer/supplier or their authorised representative ensuring Item-14.22
compliance to the manufacturer's instructions for installation.

APSR - 2006
2 Providing sliding bearings (250 MT capacity). 2 ### Set 500000.00 (Road)
Item-M-065

3 Designing, fabricating, supplying & errection of steel truss bridge

single lane with steel decking (3.66 mtr) carriage way actual of
different span (single span) suitable to IRC 24R loading as per
detailed design drawing and specification of manufacture and
approved by the Engineer-in-charge all complete i/c one or more
priming coat of zinc chromate, loading, unloading, carriage and
stacking at site and errection complete as per direction of the Analysis Rate
Engineer-in-charge. 360.00 79900.00 MT ###
attached
(a) Steel work in Chequered Plates 8 mm thick including cutting,
hoisting, fixing in position and applying a priming coat of approved
steel primer welded and bolted including special shaped washers
etc. complete (welding to be paid separately)

(b) Welding by Electric Plant (for bridge work) Analysis Rate

### 8.00 Cm 764000.00
attached
Sl. Amount
Sub-head and items of work Quantity Rate Per Remarks
No. ( in Rs.)
4 (a) Carriage of steel (bridge parts) from Guwahati to Banderdewa by
mechanical transport i/c. loading and un loading complete as per 388.000 Analysis Rate
11.27 MT/KM 1661649.00
Engineer-in-Charge (388 MT for 380 Km). attached

(b) Carriage of steel (bridge parts) from Banderdewa to site of work by

mechanical transport i/c. loading and un loading complete as per 388.000 Analysis Rate
16.76 MT/KM 682802.00
Engineer-in-Charge (388 MT for 105 Km). attached

5 Supplying, fitting and placing HYSD bar reinforcement in sub- APSR - 2006 (R)
structure complete as per drawing and Technical Specifications 28.00 57784.00 MT 1617952.00
Item-13.6

APSR - 2006
6 Providing MS railing 50 m dia mm dia pipe 440.00 300.00 Mtr 132000.00 (Road)
Item-M-175
7 Furnishing and Placing Reinforced/ Prestressed cement concrete in
super-structure as per drawing and Technical Specification APSR - 2006 (R)
RCC/PSC Grade M35 270.00 5473.00 Cum 1477710.00 Item-14.1(D)(i)
For solid slab superstructure (p)

8 Staging and shuttering L.S. 175000.00

9 Painting of superstructure L.S. 50000.00

10 Design and Consultancy L.S. 150000.00

Total = ###

Assistant Surveyor of Works Executive Engineer

Sagalee Division Sagalee Division
PWD : AP : Sagalee PWD : AP : Sagalee