COST ESTIMATE
Name of Work: Working Estimate for Widening & Strengthening of P.D.T Road (Rangagarah) Strating From Old Railway
Station Tinali to Juria Namghar Tinali as Gaurab Path under Mukhya Mantrir Nagariya Pakipath Nirman Achani
(MMNPPNA) for the year 2023-24, Tinsukia MB
Sl No. Description of work Unit Total Quantity Rate (Rs.) Amount (Rs.)
Clearing and grubbing road land including
uprooting rank vegetation, grass, bushes, shrubs,
1 saplings and trees girth up to 300 mm, removal ha 0.310 50000.00 15500.00
of stumps of trees cut earlier and disposal of
unserviceable materials and stacking of
Dismantling of Structures (Dismantling of
existing structures like culverts, bridges,
2 retaining walls and other structure comprising of cum 450.000 350.00 157500.00
masonry, cement concrete, wood work, steel
work, including T&P and scaffolding wherever
Dismantling of Structures (Dismantling of
existing structures like culverts, bridges,
3 retaining walls and other structure comprising of cum 902.172 1000.00 902172.00
masonry, cement concrete, wood work, steel
work, including T&P and scaffolding wherever
Scarifying existing bituminous surface to a depth
of 50 mm by mechanical means (Scarifying the
4 existing bituminous road surface to a depth of 50 sqm 2424.313 5.00 12121.56
mm and disposal of scarified material with in all
lifts and lead upto 1000 metres.)
Excavation for roadway in soil using manual
means for carrying of cut earth to embankment
5 site with a lift upto 1.5 m and lead upto 50 m as cum 2839.950 75.00 212996.25
per Technical Specification Clause 302.3
(Manual method should be adopted where
Plant Mix Method (Construction of granular sub-
base by providing clos egraded Material, mixing
6 in a mechanical mix plant at OMC, carriage of cum 1518.415 2400.00 3644196.00
mixed Material to work site, spreading in
uniform layers with motor grader on prepared
Providing, laying, spreading and compacting
stone aggregates of specific sizes to water bound
7 macadam specification including spreading in cum 842.550 3800.00 3201690.00
uniform thickness, hand packing, rolling with
three wheel 80-100 kN static roller in stages to
Providing, laying, spreading and compacting
stone aggregates of specific sizes to water bound
8 macadam specification including spreading in cum 952.679 3850.00 3667815.11
uniform thickness, hand packing, rolling with
three wheel 80-100 kN static roller in stages to
Prime coat (Providing and applying primer coat
with bitumen emulsion on prepared surface of
9 granular Base including clearing of road surface Sqm 10145.250 25.00 253631.25
and spraying primer at the rate of 0.60kg/sqm
using mechanical means.) (Including cost of
Providing and applying Tack coat with bitumen
emulsion using emulsion pressure distributor at
10 the rate of 0.20 kg per sqm on the prepared Sqm 40713.500 10.55 429527.43
bituminous/granular surface cleaned with
mechanical broom. (Including cost of testing of
Dense Graded Bituminous Macadam (Providing
and laying dense bituminous macadam (Gr.-II)
11 with 100-120 TPH batch type HMP producing cum 1017.838 7500.00 7633781.25
an average output of 75 tonnes per hour using
crushed aggregates of specified grading,
Bituminous Concrete (Providing and laying
bituminous concrete (Gr.-II) with 100-120 TPH
12 batch type hot mix plant producing an average cum 610.703 8000.00 4885620.00
output of 75 tonnes per hour using crushed
aggregates of specified grading, premixed with
Retro reflectorised Traffic sign: Providing and
erecting of Retro-Reflectrorised cautionary,
13 mandatory & informatory sign as per IRC:67 each 29.000 5000.00 145000.00
made of high intensity encapsulated lens type
reflective sheeting vide clause 801.3, fixed over
Retro reflectorised Traffic sign: Providing and
erecting of Retro-Reflectrorised cautionary,
14 mandatory & informatory sign as per IRC:67 each 32.000 4000.00 128000.00
made of high intensity encapsulated lens type
reflective sheeting vide clause 801.3, fixed over
Retro reflectorised Traffic sign: Providing and
erecting of Retro-Reflectrorised cautionary,
15 mandatory & informatory sign as per IRC:67 each 24.000 5500.00 132000.00
made of high intensity encapsulated lens type
reflective sheeting vide clause 801.3, fixed over
Kilometre Stone (Reinforced cement concrete
M15 grade kilometre stone of standard design as
16 perIRC:8-1980, fixing inposition including each 2.000 1500.00 3000.00
painting and printing etc)
Ordinary Kilometer stone (Precast)
Kilometre Stone (Reinforced cement concrete
M15 grade kilometre stone of standard design as
17 perIRC:8-1980, fixing inposition including each 8.000 500.00 4000.00
painting and printing etc)
Hectometer stone (Precast)
Boundary pillar (Reinforced cement concrete
M15 grade boundary pillars of standard design
18 each 10.000 600.00 6000.00
as per IRC:25-1967, fixed in position including
finishing and lettering but excluding painting)
Providing and laying of hot applied
thermoplastic compound 2.5mm thick including
19 reflectorising glass beads@250 gms per sqm sqm 925.300 300.00 277590.00
area, thickness of 2.5 mm is exclusive of surface
applied glass beads as per IRC:35. The finished
Providing reflective pavement marker with
Micro prismatic lens in both direction having
20 thermoplastic body adhering to the specification each 1698.000 150.00 254700.00
and guidelines of MoSRT&H’s fixed to the road
surface using the adhesives and the procedures
Providing ‘Sparkle Solar Road Studs,
manufactured by Tata B.P. Solar India Ltd. Of
21 size (125mm x 125mm), 90mm height (from each 437.000 2500.00 1092500.00
bottom of shank to the top of stud) with
detachable battery, m6LEDs-three on each side
Tree reflector made of heigh inten sity grade
retro-reeflectoriseed sheeting fixed over
22 aluminium sheeting of 2mm/0.28mm thick each 215.000 100.00 21500.00
firmlyfixed with necessary galvanized nail.
a) 150mm dia/150mmx150mm.
Printing new letter and figures of any shade
(Printing new letter and figures of any shade
cm ht./
23 with synthetic enamel paint black or any other 200.000 0.70 140.00
letter
approved colour to give an even shade) English
and Roman
Cement Footpath Outdoor Chequered Tile, Size:
24 1x1 feet,Thickness:25mm - Buy Chequered Tiles Sqm 2750.000 900.00 2475000.00
. Also find product list from verified suppliers
Ornamental Grill (Foot Path) as per
25 Technical specification and drawings. By Rm 2420.000 3800.00 9196000.00
Depermant
Planting of Trees and their Maintenance for one
Year (Planting of trees by the road side (Avenue
26 trees) in 0.60 m dia holes, 1 m deep dug in the Each 250.000 400.00 100000.00
ground, mixing the soil with
decayed farm yard/sludge mannure, planting the
Divider on Median:
Earth work in excavation of foundation of
27 structures as per drawing and technical Cum 251.500 100.00 25150.00
specification, including setting out, construction
of shoring and bracing, removal of stumps and
Plain Cement Concrete M15 in leveling course
below open foundation of Head Walls as per
28 Cum 7.875 5500.00 43312.50
drawing and Technical specification clause
1109.
Supplying fitting and placing uncoated TMT bar
reinforcement in foundation complete as per
29 MT 6.221 78000.00 485268.12
drawing and technical specifications as per
MORTH section no.1600
Plain/Reinforced cement concrete, in open
foundation complete as per drawing and
30 technical specification including steel shuttering Cum 243.750 11000.00 2681250.00
formwork. (N) Without plasticiser (A) RCC
Grade M25
Earth work including excavation, backfilling,
grading and compaction with selected backfill
31 Cum 196.000 200.00 39200.00
soil in layers in Reinforced Earth works as per
Technical specification and drawings.
Painting on concrete surface (Providing and
applying 2 coats of water based cement paint to
32 unplastered concrete surface after cleaning the sqm 1665.000 150.00 249750.00
surface of dirt, dust, oil, grease, efflorescence
and applying paint @ of 1 litre for 2 Sq.m. )
Street Lighting (Providing and erecting street
light mounted on a steel circular hollow pole of
33 standard specifications for street lighting, fixed K.m 0.350 5200000.00 1820000.00
in the median and on one side if fixed on the
footh path , fixed with sodium vapour lamp and
Street Lighting (Providing and erecting street
light mounted on a steel circular hollow pole of
standard specifications for street lighting, fixed
in the median and on one side if fixed on the
34 footh path , fixed with sodium vapour lamp and K.m 1.700 7800000.00 13260000.00
fixed on the concrete foundation. On either side
of road (pole 25m c/c) including underground
cabling for power supply
RCC COVERED DRAIN:
Earth work in excavation of foundation of
35 structures as per drawing and technical Cum 4156.500 150.00 623475.00
specification, including setting out, construction
of shoring and bracing, removal of stumps and
Plain Cement Concrete M15 in leveling course
below open foundation of Head Walls as per
36 Cum 210.375 6000.00 1262250.00
drawing and Technical specification clause
1109.
Supplying fitting and placing uncoated TMT bar
reinforcement in foundation complete as per
37 MT 127.901 78000.00 9976243.25
drawing and technical specifications as per
MORTH section no.1600
Plain/Reinforced cement concrete, in open
foundation complete as per drawing and
38 technical specification including steel shuttering Cum 1355.500 11000.00 14910500.00
formwork. (N) Without plasticiser (A) RCC
Grade M25
Back filling behind abutment, wing wall and
39 return wall/ Drain Wall complete as per drawing Cum 1237.500 700.00 866250.00
and Technical specification. (B) Sandy material
Providing weep holes in Brick
masonry/Plain/Reinforced concrete abutment,
wing wall/return wall with 100 mm dia AC pipe,
40 extending through the full width of the structure Each 1750.000 150.00 262500.00
with slope of 1V :20H towards drawing foce.
Complete as per drawing and Technical
specification.
RCC Covered Drain Repairing:
Earth work in excavation of foundation of
structures as per drawing and technical
specification, including setting out, construction
41 of shoring and bracing, removal of stumps and Cum 150.000 150.00 22500.00
other deleterious matter, dressing of sides and
bottom,backfilling with approved material. I.
Ordinary Soil (A) Manual means (i) Without
dewatering (i) Up to 3m depth
Supplying fitting and placing uncoated TMT bar
reinforcement in foundation complete as per
42 MT 28.851 78000.00 2250362.40
drawing and technical specifications as per
MORTH section no.1600
Plain/Reinforced cement concrete, in open
foundation complete as per drawing and
43 technical specification including steel shuttering Cum 384.000 11000.00 4224000.00
formwork. (N) Without plasticiser (A) RCC
Grade M25
Back filling behind abutment, wing wall and
44 return wall/ Drain Wall complete as per drawing Cum 150.000 900.00 135000.00
and Technical specification. (B) Sandy material
Providing weep holes in Brick
masonry/Plain/Reinforced concrete abutment,
wing wall/return wall with 100 mm dia AC pipe,
45 extending through the full width of the structure Each 600.000 150.00 90000.00
with slope of 1V :20H towards drawing foce.
Complete as per drawing and Technical
specification.
RCC UTILITY COVERED DRAIN:
Earth work in excavation of foundation of
structures as per drawing and technical
specification, including setting out, construction
46 of shoring and bracing, removal of stumps and Cum 2556.000 100.00 255600.00
other deleterious matter, dressing of sides and
bottom,backfilling with approved material. I.
Ordinary Soil (A) Manual means (i) Without
dewatering (i) Up to 3m depth
Plain Cement Concrete M15 in leveling course
below open foundation of Head Walls as per
47 Cum 191.700 6000.00 1150200.00
drawing and Technical specification clause
1109.
Supplying fitting and placing uncoated TMT bar
reinforcement in foundation complete as per
48 MT 96.647 78000.00 7538466.00
drawing and technical specifications as per
MORTH section no.1600
Plain/Reinforced cement concrete, in open
foundation complete as per drawing and
49 technical specification including steel shuttering Cum 859.350 11000.00 9452850.00
formwork. (N) Without plasticiser (A) RCC
Grade M25
Back filling behind abutment, wing wall and
50 return wall/ Drain Wall complete as per drawing Cum 859.100 900.00 773190.00
and Technical specification. (B) Sandy material
RCC Box Culvert 1-5x4:
Earthwork in excavation for structures as per
drawing and technical specifications Clause
305.1 including setting out, construction of
51 shoring and bracing, removal of stumps and cum 169.540 200.00 33908.00
other deleterious material and disposal upto a
lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material.
Providing Concrete (M-15) for Plain Concrete in
foundation complete as per drawing and
52 cum 0.000 6000.00 0.00
technical specifications Clauses 702, 704, 1202
& 1203
Providing Concrete (M-15) for Plain Concrete in
open foundations complete as per drawing and
53 cum 14.760 6500.00 95940.00
Technical specification clause 802, 803, 1202 &
1203
Providing Concrete (M-15) for Plain Concrete
for substructure complete as per drawing &
54 cum 0.000 8000.00 0.00
technical specification Clauses 702, 704, 1202
and 1204
Providing Concrete (M-25) for Plain/Reinforced
Concrete in Superstructure complete for height
upto 5 m as per drawing and Technical
55 cum 53.460 12000.00 641520.00
specification clause 802, 804, 805, 1202,& 1204
of specifiaction of Rural Roads including curing
complete
Supplying, Fitting and Placing HYSD Bar
Reinforcement in Superstructure including cost
of Steel Material and carriage etc. complete as
56 MT 2.722 78000.00 212316.00
per Drawing and Technical Specification Clause
1002, 1005, 1010, and 1202 of Specification of
Rural Roads
Providing Weep Holes in Brick masonry/ Stone
masonry, Plain/ Reinforced concrete abument,
wing wall, return wall with 100mm dia AC pipe
57 nos. 14.000 125.00 1750.00
extending through the full width of the structures
with slope of 1(V): 20 (H) towards drawing face
complete as per draw
58 UTILITY SHIFTING Job 1.000 6166268.35 6166268.35
Construction of RCC railing of M25 Grade in-
situ with 20 mm nominal size aggregate, true to
line and grade, tolurence of vertical RCC post
59 Rm. 12.000 2763.19 33158.27
not to exceed 1 in 500, centre to centre spacing
between vertical post not to exceed 2000 mm,
leaving adequat space between vertical posts for
Cutting of trees, including cutting of trunks,
branches and removal of stumps & roots,
refilling, compaction of backfilling and stacking
60 of serviceable material by manual means with all Each 44.000 3551.70 156274.93
lifts as per Technical Specification Clause201.
Lead upto 1.00km. V. Girth above 2700 mm to
4500 mm
Providing and laying interlocking concrete block
pavement with M40 grade grade of concrete
61 blocks having thickness 80mm as per technical Sqm 3955.000 1161.08 4592051.63
specification clause 1504 complete including
carriage.
G. Total Amount Rs. = 123182486.29
Assistant Executive Engineer, P.W.R.D. Executive Engineer, P.W.R.D.
TinsukiaTerritorial Road Sub- Division, Tinsukia, Doomdooma, Makum & Sadia
Tinsukia Territorial Road Division, Tinsukia.
Junior Engineer, P.W.R.D.
Tinsukia Territorial Road Sub-
Division, Tinsukia