Revised estimat-ADB-30

Statement of Financial Involvement as per Original tender for the work "Construction & M aintenance of road for five
years from
“CONSTRUCTION OF ROAD FROM BISWANATHPUR TO KHARIKA [LENGTH: 12.101 KM]” Located within the area of Keshpur Block in the District of
Paschim Medinipur [Package No.-WB-20-
ADB-30 OF PMGSY 2007-08
Package No. : WB-20-ADB-30

Name of Agency : Biswajit Basu
A Pavment work:
Sl. No. Original Estimate Revised Estimate
Excess(+) Savings (-)
Description of Item Unit Quantity Rate [Rs.] Amount Measurement Quantity Amount % [Rs.] Remarks
[Rs.] [Rs.]
[Rs.] [Rs.]
1 Clearing and Grubbing Road Land
Clearing and Grubbing Road Land including
uprooting wild vegetation , Grass, bushes, shrubs,
sapling and tress of girth upto 300 mm. Removal of
stumps of such trees cut earlier and disposal of
unserviceable materials and stacking of serviceable
material to be used or auctioned, upto a lead of 1000 m
including removal and disposal of top organic soil not
exceeding 150 mm in thickness as per Technical
Specification Clause 201.of specification of rural
roads.( 25% of area excluding drainage area)
2.40 12700.00 30480.00 2.410 30607.00 127.00 0.417

2
Dismantling work in existing culverts:
Dismantling of existing structure like Culverts,
Bridge, retaining walls and other structure comprising
of masonry, cement concrete, wood work, steel work,
including T & P and Scaffolding wherever necessary,
sorting the dismantled materials, disposal of
unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 m as per
technical Specification clause –202 of specification of
rural roads.
i)plain cement concrete Cu.m 190.84 126.00 24046.00 596.732 75188.00 51142.00 212.684
ii) RCC in Superstructure Cu.m 76.50 299.00 22873.00 157.982 47237.00 24364.00 106.519
[Rs.] [Rs.]
[Rs.] [Rs.]
3 Removal of Hume Pipes:
Removing all types of Hume pipes(600 mm dia)
and stacking within a lead of 1000 m including
Earthwork and Dismantling of masonry work as
per Technical Specification Clause 202. of
specification of rural roads.
i)Upto 600mm dia M 155.00 44.00 6820.00 155.900 6860.00 40.00 0.587
ii) 600 to 900 mm dia M 30.00 58.00 1740.00 45.000 2610.00 870.00 50.000
iii) Over 900mm dia M 35.00 100.00 3500.00 15.000 1500.00 -2000.00 -57.143
4 Excavation in cutting in soil by manual means
with lead upto 50m:
Excavation for roadway in soil using manual
means for carrying of cut earth to embankment sit
with a lift upto 1.5 m and upto 50m as per
technical Specification Clause 302.3
2573.00 31.00 79763.00 0 0.00 -79763.00 -100.00
5 Construction of Embankment with Materials
Obtained from Roadway Cutting:
Construction of embankment
with approved materials deposited at side from
roadway cutting and excavation from drain and
forundation of other structures, graded and
compacted to meet requirement of Tables 300.1
and 300.2 as per Technical Specification Clause
301.5 of specification of rural roads.
2573.00 31.00 79763.00 0 0.00 -79763.00 -100.00

Sl. No. Original Estimate Revised Estimate Excess(+) Savings (-)
Description of Item % [Rs.] Remarks
Unit Quantity Rate [Rs.] Amount Measurement Quantity Amount [Rs.] [Rs.]
6 Construction of embankment subgrade, shoulder [Rs.] [Rs.]
etc. with material obtained from Borrow pit
construction of embankment subgrade shoulder
etc. with approved material obtained from borrow
pits with a lift up to 1.5 m , transporting to site
throwing the same in not more than 25 cm [loose]
thick layer and compaction by power roller each
layer of soil upto 30 cm bellow the subgrade
level at OMC to 97% S.P.D. and the top 30 cm
upto the subgrade level at OMC to 100% S.P.D.
including breaking all Cods Thoroughly,
watering dressing cambering etc. filling
depressions making sufficient number of Benches
of existing embankment, balling out water,
dressing side Slope and crest to proper profile in
accordance with the procedure of work as
detailed in specification clauses 301.5 and table
300.1 and 300.2
Including cost for proper arrangement for

stripping the grass sods, weeds, quality control
work, scarifying original existing ground as per
confiscation and direction and direction of
Engineer-in-charge including paying all type of
taxes, Cess, royalties etc. including cost of
carriage by head load/truck, loading and
unloading when and where necessary, lighting ,
guarding, barricading protecting etc.
i ) For embankment work with a lead upto 50 m at

OMC to meet 97% SPD Cum 19471.00 81.40 1584939.00 31850.627 2592641.00 1007702.00 63.580
ii) For embankment work with a lead upto 1000 m at

OMC to meet 97% SPD Cum 4868.00 116.00 564688.00 7962.656 923668.00 358980.00 63.571
iii) For sub-grade and shoulder work with a lead upto
50 m at OMC to meet 100% SPD Cum 34993.00 81.95 2867676.00 30672.125 2513581.00 -354095.00 -12.348
iv) For sub-grade and shoulder work with a lead upto

1000 m at OMC to meet 100% SPD Cum 8748.00 116.95 1023079.00 7668.031 896776.00 -126303.00 -12.345

[Rs.] [Rs.]
[Rs.] [Rs.]
7 Construction of GSB (175 mm thick): GSB Grading
2:
Construction of granular sub-base by providing
well graded Material (with laterite-sand),spreading in
uniform layers with motor grader on prepared surface,
mixing by mix in place method with rotavator at
OMC, and compacting with smooth wheel roller to
achieve the desired density, lighting, grading,
barricading etc. complete as per Technical
Specification clause 401 & Table No. 401 of
Specification of Rural roads.
8367.95 619.00 5179761.00 8366.401 5178802.00 -959.00 -0.019

8 Water Bound Macadam Base(75mm thick): WBM
Grading 2:
Providing, laying, spreading and
compacting stone aggregates (Local) of specific sixes
to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling
with smooth wheel roller 80-100 KN in stages to
proper grade and camber, applying and brooming,,
stone screening / binding material to fill up the
interstices of coarse aggregate, watering & compaction
to the required density grading 2 as per Technical
Specification clause 405 of Specification of Rural
Roads including lighting, guarding, barricading etc.
complete.
3411.43 2500.00 8528578.00 3374.320 8435800.00 -92778.00 -1.088

[Rs.] [Rs.]
[Rs.] [Rs.]
9 Water Bound Macadam Base(75mm thick):
WBM Grading 3:
Providing, laying, spreading and compacting
stone aggregates (Local) of specific sixes to
water bound macadam specification including
spreading in uniform thickness, hand packing,
rolling with smooth wheel roller 80-100 KN in
stages to proper grade and camber, applying and
brooming,, stone screening / binding material to
fill up the interstices of coarse aggregate,
watering & compaction to the required density
grading 2 as per Technical Specification clause
405 of Specification of Rural Roads including
lighting, guarding, barricading etc. complete.
3411.43 2592.00 8842426.00 3374.320 8746237.00 -96189.00 -1.088

10
Primer 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 means as
per technical specification clause 502 of
specification of Rural Roads including lighting,
guarding, barricading etc. complete. 45485.74 28.15 1280423.00 44990.953 1266495.00 -13928.00 -1.088

[Rs.] [Rs.]
[Rs.] [Rs.]
11 Tack Coat:
Providing and applying tack Coat with Bitumen
emulsion (RS-1) using emulsion distributor at the
rate of 0.20 to 0.25 surface cleaned with hydraulic
broom as per Technical specification clause 503, of
specification of Rural Roads including lighting,
guarding, barricading etc. complete.
46015.50 7.20 331311.00 45334.303 326407.00 -4904.00 -1.480

12
20 mm thick open- Graded Premix carpet using

60/70 penetration grade Bitumen binder:
Providing laying
and rolling of open – graded Premix surface of 20 mm
thickness composed of 13.2 mm & 11.2 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 prepared
base, including mixing on a suitable plan , laying and
rolling with a three wheel 80-100 KN static roller,
finished to required level and grades as per Technical
Specification clause 508, of rural roada including
lighting, guarding, barricading etc complete. 46015.50 144.50 6649239.00 45334.303 6550807.00 -98432.00 -1.480
13
Seal coat (Type B) using 60/70 penetration grade
Bitumen:
Providing and laying Seal coat sealing the voids
in a bituminous surface laid to the specified levels,
grade and cross fall using Type B as per technical
Specification Clause 510 of specification of Rural
Road . 46015.50 31.80 1463293.00 45334.303 1441631.00 -21662.00 -1.480
Total 38564398.00 39036847.00 1443225.00 -970776.00
============= =========== ========== =========
0.00 472449.00 472449.00
0.00 0.00 0.00 0.00
B) ROAD SAFETY WORKS:

[Rs.] [Rs.]
[Rs.] [Rs.]
Rumble strips:
Providing Rumble strips covered with premix
bituminous carper 20 mm high at center followed by
Type-B seal coat, 250 mm wide each and placed 1 m
center to center at approved locations to control speed,
marked with 30 cm wide white stript of road making
and placed 60 cm center to center along the alignment.
Sqm 127.500 65.00 8288.00 127.500 8288.00 0.00 0.000

B2. Supply , Fitting and fixing R.C. guard post 1.37 m
long with cement concrete 1:2:4 with graded stone
chip of 13.2 mm down casting curing complete
including cost of providing 4 Nos. of 12 mm dia M.S.
rods of length 1.54 m as main reinforcement and 6
nos. of round shaped 6 mm dia M.S. rods used as
binder the placing of the 1st binder finished surface and
the other 5 Nos. of binders should be placed at 245
mm C/Chichira; the guard [post is of octagonal Section
with inscribed circle of diameter 24 cm at base should
be at 75mm below the top tapering to corresponding
dimension of 16cm at the top including two coats of
painting with best quality synthetic enamel paint of
approved make and brand to form 6 nos. horizontal
alternate bands in white/ tannery yellow and black to
90 cm length standing up above ground after mending
good damages if any during striking off shuttering
making hole in ground of 47 cm depth and 30 cm
minimum dia fixing the guard posts in the same hole
and repacking the earth thoroughly so as to keep the
guard post standing properly,Erect in correct position
true in line and length including carriage of R.C guard
post form stack yard to the site including loading into
the truck and unloading into the truck and unloading at
site complete in all respects.
No 487.000 505.00 245935.00 487.000 245935.00 0.00 0.000

[Rs.] [Rs.]
[Rs.] [Rs.]
Semi reflective traffic Signs
Providing and fixing semi reflective cautionary,
mandatory and information sign board as per
IRC:67 made if 1.5 mm thick S Sheet duly stove
white colour in front and gray colour on back
with red 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 × 47mm × 12 SWG sheet tube firmly
fixed to the Ground by mean of Properly designed
foundation with M-15 Grade cement concrete 450 ×
450 × 600 mm, 600 mm below ground level as per
approved drawing clause 1701.2.2 . of Specification of
Rural Roads.
i) 600 mm Equilateral Triangle Nos. 114.000 583.00 66462.00 64.000 37312.00 -29150.00 -43.860
ii) 600 mm Circular Nos. 117.000 583.00 68211.00 67.000 39061.00 -29150.00 -42.735
iii) 600 mm Square Nos. 9.000 1476.00 13284.00 9.000 13284.00 0.00 0.000
B4 Providing Intersection Improvement:
B4a)
Construction of (175mm thick) granular sub-
base (with laterite-sand) by providing well graded
Material grading 2. spreading in uniform layers
as per Technical Specification clause 401 &
Table No. 401 of Specification of Rural Roads.
73.500 619.00 45496.00 104.937 64956.00 19460.00 42.773

B4b) Providing, laying, spreading and compaction
stone aggregates of specific sixes to water bound
macadam specification(75 mm thick) WBM
grading II(Local) as per Technical Specification
clause 405 of Specification of Rural Roads
including lighting , guarding, barricading etc.
complete.
Cu.m 31.500 2500.00 78750.00 44.973 112433.00 33683.00 42.772

[Rs.] [Rs.]
[Rs.] [Rs.]
B4c) Providing, laying, spreading and compaction stone
aggregates of specific sixes to water bound macadam
specification(75 mm thick) WBM grading III(Local)
as per Technical Specification clause 405 of
Specification of Rural Roads including lighting ,
guarding, barricading etc. complete.
Cu.m 31.500 2592.00 81648.00 44.973 116570.00 34922.00 42.771

B4d) Providing, applying primer coat with bitumen
emulsion ( SS-1) on prepared surface of granular Base
including clearing as per Technical Specification
clause 405 of Specification of Rural Roads including
lighting , guarding, barricading etc. complete.
Sqm 420.000 28.15 11823.00 599.640 16880.00 5057.00 42.773

B4e) Providing and applying tack coat with bitumen
emulsion(RS-1) using emulsion distributor at the rate
of 0.20 – 0.25 Kg per sqm on the prepared bituminous
surface cleaned with Hydraulic broom as per technical
specification Clause 503 of specification of rural
roads including lighting, guarding, barricading etc.
complete.
Sqm 420.000 7.20 3024.00 599.640 4317.00 1293.00 42.758
B4f) Providing, laying and rolling of open- graded premix
surfacing of 20 mm thickness composed of 13.2 mm &
11.2 aggregates either using 60/70 grade penetration
grade bitumen or cut-back or emulsion to required
line, grade and level to serve as wearing course on a
previously prepared base, 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 as per technical specification clause
508 of specification of rural roads including lighting ,
guarding , barricading etc. complete.
Sqm 420.000 144.50 60690.00 599.640 86648.00 25958.00 42.771

B4g) Providing and laying seal coat (using 60/70 penetration
grade bitumen) sealing the voids in a bituminous
surface laid to the specified levels, grade and cross fall
using Type B as per technical specification Clause 510
of specification of rural roads.
Sqm 420.000 31.80 13356.00 599.640 19069.00 5713.00 42.775

Total:- 696967.00 764753.00 126086.00 -58300.00
============ ===========
C. ECOP WORKS
Original Estimate Revised Estimate
Sl. No. Description of Item Unit Quantity Rate [Rs.] Amount Measurement Quantity Amount % [Rs.] Remarks
[Rs.] [Rs.]
[Rs.] [Rs.]
C1 Turfing with Sods:
Furnishing and lalying of the live soda of perennial
turf forming grass on embankment slope. Verges or
other lacations shown on the drawing or as directed by
the engineer including preparation of ground fetching
of sods and watering as per Technical Specification
Clause No. 309 of MORD.
Sqm 32562.370 5.35 174209.00 32562.37 174209.00 0.00 0.000

C2 Seeding and Mulching:
Preparation of seed bed on previously laid top soil,
furnishing and placing of seeds, fertilizer, mulching
material, applying bituminous emulsion @ 0.23 litre
per sqm and laying and fixing jute netting, including
watering for three months all as per Technical
Specification Clause 310 of specification of Rural
Roads.
Sqm 8880.650 42.50 377428.00 8880.65 377428.00 0.00 0.000
C3 Stripping, Storing and Relaying top from right –
of- way Stripping, Storing
and preservation of soil by keeping it damp in stock
piles and keep wet till it is used by road side at 15m
Internal and re-application on embankment slops, cut
slopes and other areas in localities where the available
embankment material is not conducive to plant growth
as per technical Specification Clause 302.3.2 of
specification of Rural Roads.
Cu.m 1332.098 47.00 62608.00 1332.098 62608.00 0.00 0.000

C4 Stripping strong and relaying Top soil from Borrow
Areas in Agricultural Fields Stripping of
top soil from borrow areas located in agricultural field,
storing at a suitable place, spreading and relaying after
taking the borrow earth to maintain fertility of the
agricultural field, finishing it to the required levels to
the satisfaction of the farmer/ land owner as per
technical Specification clause 302.3.2. of specification
of Rural Roads.
Cu.m 1332.098 38.40 51152.00 1332.098 51152.00 0.00 0.000

Total:- 665397.00 665397.00
============= ============
0.00 0.00
D) ROAD FURNITURE WORK

[Rs.] [Rs.]
[Rs.] [Rs.]
D1
Providing & fixing of typical PMGSY informatory

sign board with logo as per MORd Specifications and
drawing. Three MS Plates of 1.6 mm thick top and
middle plate duly welded with MS flat iron 25mm×
25mm × 5mm. The angle iron frame of the lower
most plate and flat iron frame of middle plate will be
welded to 2 Nos. 75 mm × 75 mm of 12 swg sheet
tubes posts duly embedded in cement concrete M –
15 grade block of 12 SWG sheet tubes posts duly
embedded in cement concrete M-15 Grade Block of
450 mm × 450 mm × 600 mm, 600 mm below ground
level. The top most diamond plate will be wield to
middle plate by 47 mm × 47mm of 12 SWG steel
plate tube. All M.S. will be stove enameled on both
sides. Lettering and printing arrows border etc. will be
painted with ready mixed synthetic enamel paint of
superior quality in required shade and colour. All
sections of framed posts and steel tube will be painted
with primer and two coats of epoxy paint as per
specification & drawing Clause 1701 and annexure
1700.1
(i) Logo Board at starting point ( As per flg. 107
of road signage under PMGSY published by the
NIRRDA on Dec’06)
Nos 1.00 5080.00 5080.00 1 5080.00 0.00 0.000
(ii) Logo Board( As per flg. 5 of Road signage
under PMGSY published by the NRRDA on
Dec’06) Nos 7.00 5490.00 38430.00 7 38430.00 0.00 0.000

Sl. No.
[Rs.] [Rs.]
[Rs.] [Rs.]
D2 Logo of PMGSY Project:
Providing & fixing of typical PMGSY informatory sign
board with logo as per MORD Specifications and
drawing. Three MS Plates of 1.6 mm thick top and middle
plate duly welded with MS flat iron 25mm× 25mm ×
5mm. The angle iron frame of the lower most plate and
flat iron frame of middle plate will be welded to 2 Nos.
75 mm × 75 mm of 12 swg sheet tubes posts duly
embedded in cement concrete M – 15 grade block of 12
SWG sheet tubes posts duly embedded in cement
concrete M-15 Grade Block of 450 mm × 450 mm ×
600 mm, 600 mm below ground level. The top most
diamond plate will be wield to middle plate by 47 mm ×
47mm of 12 SWG steel plate tube. All M.S. will be stove
enameled on both sides. Lettering and printing arrows
border etc. will be painted with ready mixed synthetic
enamel paint of superior quality in required shade and
colour. All sections of framed posts and steel tube will be
painted with primer and two coats of epoxy paint as per
specification & drawing Clause 1701 and annexure
1700.1
Nos 1.00 6830.00 6830.00 2 13660.00 6830.00 100.000

D3 Providing and fixing of citizen’s information board with
logo of PMGSY as per N.R.R.D.A. specification and
drawing having two nos. M.S. plat of 16 mm thick 900
mm x 750 mm size each duly welded with 2 nos. verticals
and 4 nos. horizontal M.S. flat 50 mm x 6 mm size on
back. The end of M.S. flat to be welded with a 2 x 2450
mm x 1150mm frame of M.S. square posts to the
embedded in cement concrete M-15 grade of 600mm x
600mm size and 750mm below the ground level and
keeping 50mm height above the ground level , two coats
of epoxy M.S. square with a coat of primer and keeping
50 mm height above the ground level. Two coats of
ready mixed approved brand synthetic oil paint over a
coat of Epozy coated primng on rearside of them. M.S
plates with Brands and lettering of different approved
shades as directed as shown in the approved design with
oild bound ready mixed synthetic paint and providing
70mm x 70 mm size PMGSY Logo.
Nos 2 9700.00 19400.00 2 19400.00 0.00 0.000

[Rs.] [Rs.]
[Rs.] [Rs.]
D4 Construction of 5th Kilometer Stone
(precast) : Reinforce Cement concrete m15
grade 5th kilometer Stone with local stone of
stander design as per IRC:8 fixing in position
including painting and printing, etc. as per
drawing and Technical Specification Clause
1703.
Nos 3 2065.00 6195.00 3 6195.00 0.00 0.00
D4 Construction of ordinary Kilometer Stone
(precast)
Reinforce Cement concrete m15 grade ordinary
kilometer Stone with local stone of stander
design as per IRC:8 fixing in position including
painting and printing, etc. as per drawing and
Technical Specification Clause 1703.
Nos 10 1270.00 12700.00 10 12700.00 0.00 0.00

D5 Construction of 200 Metre Stone (precast) :
Reinforce Cement concrete m15 grade 200 metre
Stone with local stone of stander design as per
IRC:8 fixing in position including painting and
printing, etc. as per drawing and Technical
Specification Clause 1703
Nos 48 350.00 16800.00 48 16800.00 0.00 0.00

D6 Boundary Pillar :
Reinforce Cement concrete m15 grade Boundary
Pillar/ local stone of stander design as per IRC:8
fixing in position including painting and printing,
etc. as per drawing and Technical Specification
Clause 1703.
Nos 242 150.00 36300.00 0 0.00 -36300.00 -100.00

Total:- 141735.00 112265.00 6830.00 -36300.00
============= =========== ========= ==========
0.00 0.00 0.00 0.00
-29470.00 -29470.00
E. SIDE DRAINAGE WORKS:

[Rs.] [Rs.]
[Rs.] [Rs.]
E1 ‘V’ SHAPED PCC DRAIN : 200 m Long
Earthwork in excavation up to 3.0 m depth
in ordinary soil for structure as per drawing and
technical specification clause 305.1 including
setting out construction of shoring and bracing ,
removal of stumps and other deleterious
materials and disposal upto a lead of 50m.
dressing of sides and bottom and back filling in
trenches with excavated suitable material.
Cum 108.00 66.75 7209.00 108.00 7209.00 0.00 0.000

E2 Providing Concrete(M-15) for plain Concrete in
open foundations complete as per drawing and
Technical Specification clause 802,803,1202 &
1203.
Cu.m 33.00 3560.00 117480.00 33.00 117480.00 0.00 0.000
Total:- 124689.00 124689.00
============ ===========
0.00 0.00
F. PROTECTIVE WORKS:
[Rs.] [Rs.]
[Rs.] [Rs.]
Pitching on Slopes & shoulder of causeway
approach stretch:
Providing laying pitching on slopes & shoulder
layed over prepared filter madia as per as per
drawing and technical specifications Clause 1302 if
Specification of MORD.
On shoulder Cu.m 39.375 665.00 26184.00 108.750 72319.00 46135.00 176.195
On embankment slopes
(Taking avg 1 m emb ht) Cu.m 100.62306 665.00 66914.00 99.000 65835.00 -1079.00 -1.613
F1 Close Bamboo Piling Close
bamboo piling made of 65mm to 75mm dia
bamboos (in single line) driven about half length
into the ground side by side, with stout stays at an
interval of 1 metre 3 nos. of half split bamboo
runner of same dia fitted and fixed with nails etc
complete as per direction.
i) with bamboos length above 2.0 m and upto 2.5 m

M 469.000 363.00 170247.00 460.350 167107.00 -3140.00 -1.844
ii) with bamboos length above 2.5m and upto 3.0m
M 38.000 491.80 18688.00 39.000 19180.00 492.00 2.633
F1 Eucallyptus Ballah piling:
Supplying, driving, fitting and fixing of Eucalyptus
Bullah by monkey in all types of soil, driven aout
two third below ground including driving of tie post
and fixing with halg piece tie bar and runners and
placing piles in position, protection the pile head
with iron ring and cutting and shaping heads before
and after driving etc with all tools & tackles
including coal tarring supplying and filling of earth
filled cement hags of the some as per drawing and
direction complete.
i) 100 mm dia 4.0 m long bullah M 68.000 1133.00 77045.00 67.800 76817.00 -228.00 -0.296
ii) 150 mm dia 5.0m long bullah m 45.000 2304.00 103680.00 44.900 103450.00 -230.00 -0.222
Total:- 462758.00 504708.00 46627.00 -4677.00
============= ====================== =========
41950.00 0.00 41950.00 0.00 0.00 0.00
41950.00
G1(i) CROSS DRAINAGE WORKS FOR AGRICULTURE CONDUITS(1 x 450mm dia. – 18 Nos.)
(Ch- 487,1408,1765,3721,4385,4969,5225,5594,5642,5729,5968,6748,8925,9168,9565,9770,10091,11386)=18 Nos

[Rs.] [Rs.]
[Rs.] [Rs.]
G1.1 Earth work in excavation upto 3.0 m depth in ordinary
soil for structures as per drawing and technical
Specification clause 305.1 including setting out,
construction of shoring and bracing, removal of
stumps and other deleterious materials disposal upto a
lead of 50m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material, including cost of lighting, barricading,
protecting and bailing or pumping out water etc. as
required complete as per Technical specification of
Rural Roads.
Cu.m 163.800 66.72 10929.00 129.600 8647.00 -2282.00 -20.880

G1.2 Laying (Type A) concrete cradle bedding with
M15 grade cement concrete as per Clause 1105(i)
Cu.m 41.860 352.00 14735.00 63.720 22429.00 7694.00 52.216

G1.3 Providing and Laying RCC Pipe NP3 A. 450 mm
dia (As Conduit) Cu.m 130.000 1735.00 225550.00 180.000 312300.00 86750.00 38.462
Total:- 251214.00 343376.00 94444.00 -2282.00
============ =========== ========= ==========
92162.00 92162.00
G2(i) CROSS DRAINAGE WORKS FOR HUME PIPE CULVERT (1 x 1000mm dia. – 11 Nos.)
Chainage – 827m,2845m,3362m,4091m,5687m,7916m,9258m,9880m,10665m,11582m,11845m = 11 Nos
[Rs.] [Rs.]
[Rs.] [Rs.]
G2.1 Earth work in excavation upto 3.0 m depth in
ordinary soil for structures as per drawing and
technical Specification clause 305.1 including
setting out, construction of shoring and bracing,
materials disposal upto a lead of 50m, dressing
of sides and bottom and backfilling in trenches
with excavated suitable material, including cost
of lighting, barricading, protecting and bailing or
pumping out water etc. as required complete as
per Technical specification of Rural Roads.
Cu.m 169.88 66.72 11334.00 401.6 26795.00 15461.00 136.413

G2.2 Providing concrete(M-10) for plain Concrete in
open foundation complete as per drawing and
Technical specification clause 802,803,1202 &
1203. i) PCC Grade-M10
Normal 1:3:6
Cu.m 9.08 3704.00 33632.00 24.948 92407.00 58775.00 174.759

G2.3 Laying M15 grade cradle concrete bedding on
well compacted sand, moorum or approved
granular materials as per Clause 1105.
Cu.m 32.48 352.00 11433.00 56.771 19983.00 8550.00 74.784

G2.4 Providing concrete plain /reinforced concrete in
substructure for height upto 5m complete as per
drawing and technical specifications clauses
802,804,806,807,1202 & 1204 of specification of
Rural Roads including curing complete
Cu.m 91.28 3765.00 343669.00 253.847 955734.00 612065.00 178.097

[Rs.] [Rs.]
[Rs.] [Rs.]
G2.5 1. Cement Concrete M15
Providing and laying reinforcement cement
concrete Pipe NP-3 1000 mm dia for culverts on
first class bedding of granular material in singular
row including fixing collar with cement mortar
1:2 but excluding excavation . protection works
in head wall and parapets including pumping out
water, lighting, barricading , protecting etc
complete as per vide clause 1106 of specification
of Rural Roads, MORD.
M 40 3587.50 143500.00 110.000 394625.00 251125.00 175.000

G2.6 Providing and Laying Boulder Apron for bed
protection with stone boulder minimum side and
weight as per Table 1300.1, no fragment
weighing less that 25 Kg laid dry complete as per
Drawing and Technical Specification of Rural
Roads.
Cu.m 33.68 841.50 28342.00 12.375 10414.00 -17928.00 -63.256
G2.7 Providing and Laying pitching on Slopes layed
over prepared filter media as per Drawing and
Technical Specification Clause 1302 of
Specification of MORD.
Cu.m 17.2 665.70 11450.00 50.160 33392.00 21942.00 191.633
Total:- 583360.00 1533350.00 967918.00 -17928.00
========== ========== ===========
0.00 0.00 0.00
949990.00 949990.00
G2(ii) CROSS DRAINAGE WORKS FOR HUME PIPE CULVERT (2 x 1000mm dia. – 5 Nos.)
Chainage- 606m,3953m,5081m,5402m,10225m= 5 Nos
Description of Item % [Rs.] Remarks
[Rs.] [Rs.]
Sl. No.
[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 316 66.72 21083.00 336.84 22474.00 1391.00 6.598

1203. i) PCC Grade-
M10 Normal 1:3:6
Cu.m 14.95 3704.00 55374.00 17.175 63616.00 8242.00 14.884
G2.3 Laying M15 grade cradle concrete bedding on
well compacted sand, moorum or approved
granular materials as per Clause 1105. Cu.m 86.65 352.00 30501.00 56.22 19789.00 -10712.00 -35.120
G2.4 Providing concrete plain /reinforced concrete in
substructure for height upto 5m complete as per
drawing and technical specifications clauses
802,804,806,807,1202 & 1204 of specification of
Rural Roads including curing complete
1. Cement Concrete
M15
Cu.m 146.75 3765.00 552514.00 164.615 619775.00 67261.00 12.174

[Rs.] [Rs.]
[Rs.] [Rs.]
G2.5 Providing and laying reinforcement cement
concrete Pipe NP-3 1000 mm dia for culverts on
first class bedding of granular material in singular
row including fixing collar with cement mortar 1:2
but excluding excavation . protection works in
head wall and parapets including pumping out
water, lighting, barricading , protecting etc
complete as per vide clause 1106 of specification
of Rural Roads, MORD.
M 100 3587.50 358750.00 100 358750.00 0.00 0.000

G2.6 Providing and Laying Boulder Apron for bed
protection with stone boulder minimum side and
weight as per Table 1300.1, no fragment weighing
less that 25 Kg laid dry complete as per Drawing
and Technical Specification of Rural Roads.
Cu.m 56.35 841.50 47419.00 23.06 19405.00 -28014.00 -59.078

G2.7 Providing and Laying pitching on Slopes layer over
prepared filter media as per Drawing and Technical
Specification Clause 1302 of Specification of
MORD.
Cu.m 21.5 665.70 14312.00 22.8 15178.00 866.00 6.051
Total:- 1079953.00 1118987.00 77760.00 -38726.00
========== ========== ===========
0.00 0.00 0.00 0.00
39034.00 39034.00
G2(iii) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 1.50m – 1 No.)

[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 92.19 66.72 6151.00 139.21 9288.00 3137.00 51.000

G2.2 Backfilling behind abutment wing wall, return
wall as per technical specification clause
1204.3.8 Cu.m 38.93 43.00 1674.00 41.212 1772.00 98.00 5.854
1203 .i) PCC Grade-
M10 Normal 1:3:6
Cu.m 11.52 3704.00 42670.00 9.89 36633.00 -6037.00 -14.148
1203. i) PCC Grade-M15
Normal 1:2:5:5
Cu.m 58.41 3559.00 207881.00 50.922 181231.00 -26650.00 -12.820
substructure complete as per drawing and
1203. i) PCC
Grade-M15 Normal 1:2:5:5
Cu.m 31.51 3765.00 118635.00 19.513 73466.00 -45169.00 -38.074
[Rs.] [Rs.]
[Rs.] [Rs.]
G2.6 Providing concrete(M-25) for plain/ reinforced
concrete in supersaturate complete for height
upto 5m as per drawing and Technical
specification clause 802,804,805,1202 & 1204 of
specification of Rural Roads including curing
complete i) PCC Grade-
M25
Cu.m 9.58 6053.00 57988.00 9.451 57207.00 -781.00 -1.347
G2.7 Supplying ,fitting and placing HYSD Bar
Reinforcement in Substructure including cost of
Steel Material and carriage etc. complete as per
Drawing and Technical Specification Clause
1002,1010 and 1202 of Specification of Rural
Roads.
M.T. 0.518 35000.00 18130.00 0.811 28385.00 10255.00 56.564

G2.8 Providing Weep Holes in Brick masonry, Plain/
Reinforced concrete abutment, wing wall, return
wall with 100mm dia AC pipe extending through
the full width of the structures with slope of
1(V):20 (H) towards drawing face complete as
per drawing.
No. 15 85.60 1284.00 0 0.00 -1284.00 -100.00
Total:- 454413.00 387982.00 13490.00 -79921.00
========== ========= ======== =========
0.00 0.00
-66431.00 -66431.00
G2(iv) CROSS DRAINAGE WORKS SLAB CULVERT (1 x 2.0 m )

[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 92.39 66.72 6164.00 527.783 35214.00 29050.00 471.285

1204.3.8 Cu.m 39.6 43.00 1703.00 231.855 9970.00 8267.00 485.437
1203. i) PCC Grade-
M10 Normal 1:3:6 Cu.m 11.55 3704.00 42781.00 32.264 119506.00 76725.00 179.344
1203 .i) PCC Grade-M15
Normal 1:2:5:5
Cu.m 58.58 3559.00 208486.00 170.691 607489.00 399003.00 191.381
substructure complete as per drawing and Technical
specification clause 802,803,1202 & 1203
.i) PCC Grade-M15 Normal 1:2:5:5
Cu.m 31.85 3765.00 119915.00 103.054 387998.00 268083.00 223.561
[Rs.] [Rs.]
[Rs.] [Rs.]
M25
Cu.m 11.3 6053.00 68399.00 33.492 202727.00 134328.00 196.389

Roads.
M.T. 0.657 35000.00 22995.00 3.1142 108997.00 86002.00 374.003
per drawing.
No. 20 85.60 1712.00 22 1883.00 171.00 9.988

Total:- 472155.00 1473784.00 1001629.00
=========== ======================
0.00 0.00 0.00
1001629.00 1001629.00
G2(v) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 4.000 m – 4 Nos. ) Ch- 726m,1186m,2300m,2632m= 4 Nos.

[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 628.24 66.72 41916.00 1000.288 66739.00 24823.00 59.221

1204.3.8 Cu.m 433.2 43.00 18627.00 252.82 10871.00 -7756.00 -41.638
1203. i) PCC Grade-
M10 Normal 1:3:6
Cu.m 78.52 3704.00 290838.00 64.193 237771.00 -53067.00 -18.246
G2.4 Providing concrete(M-15) for plain Concrete in open
foundation complete as per drawing and Technical
specification clause 802,803,1202 & 1203 .i) PCC
Grade-M15 Normal 1:2:5:5 Cu.m 442.72 3559.00 1575640.00 327.625 1166017.00 -409623.00 -25.997
[Rs.] [Rs.]
[Rs.] [Rs.]
Normal 1:2:5:5
Cu.m 538.64 3765.00 2027980.00 239.471 901608.00 -1126372.00 -55.542
M25
Cu.m 83.96 6053.00 508210.00 83.136 503222.00 -4988.00 -0.981

Roads.
M.T. 5.96 35000.00 208600.00 6.9242 242347.00 33747.00 16.178

per drawing.
No. 140 85.60 11984.00 125 10700.00 -1284.00 -10.714

Total:- 4683795.00 3139275.00 58570.00 -1603090.00
========== ========= ======== ========
0.00 0.00 0.00 0.00
-1544520.00 -1544520.00
G2(vi) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 6.000 m – 1 No. )

[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 158.93 66.72 10604.00 0.00 0.00 -10604.00 -100.00

1204.3.8
Cu.m 113.1 43.00 4863.00 0.00 0.00 -4863.00 -100.00
1203. i) PCC Grade-
M10 Normal 1:3:6
Cu.m 19.87 3704.00 73598.00 0.00 0.00 -73598.00 -100.00
Normal 1:2:5:5
Cu.m 112.23 3559.00 399427.00 0.00 0.00 -399427.00 -100.00
[Rs.] [Rs.]
[Rs.] [Rs.]
Normal 1:2:5:5
Cu.m 139.69 3765.00 525933.00 0.00 0.00 -525933.00 -100.00
M25
Cu.m 33.85 6053.00 204894.00 0.00 0.00 -204894.00 -100.00

Roads.
M.T. 2.29 35000.00 80150.00 0.00 0.00 -80150.00 -100.00
per drawing.
No. 35 85.60 2996.00 0.00 0.00 -2996.00 -100.00

Total:- 1302465.00 0.00 0.00 -1302465.00
========== ==========
-1302465.00 -1302465.00
0.00
G3(iii) CROSS DRAINAGE WORKS FOR VENTED CAUSEWAY(3 x 1.00 m – 1 No.) ch-4590m
[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 182.2 66.70 12156.00 153.517 10243.00 -1913.00 -15.737

G3.2 Filling in foundation trenches as per drawing and
technical specification vide clauses 305.3.9 of
Specification of Rural Roads complete
.i) Sand filling
Cu.m 61.01 352.00 21475.00 47.971 16886.00 -4589.00 -21.369
1203. i) PCC Grade-
M10 Normal 1:3:6 Cu.m 39.74 3704.00 147197.00 36.049 133525.00 -13672.00 -9.288
Cu.m 121.74 3765.00 458351.00 103.932 391304.00 -67047.00 -14.628
G3.5 Providing land laying reinforcemented cement
concrete Pipe NP-3 1000 mm dia 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, back filling ,
concrete and masonry works in head wall and parapets
including pumping out water, lighting, barricading ,
protecting etc. complete as per vide clause 1106 of
Specification of Rural Roads, MORD.
M 22.5 3587.50 80719.00 22.5 80719.00 0.00 0.000

[Rs.] [Rs.]
[Rs.] [Rs.]
G3.6 Suppling, Fitting and Placing HYSD Bar
Reinforcement in Substructure including cost of Steel
Material and carriage etc. complete as per drawing and
Technical Specification Clause 1002,1005,1010 and
1202 of Specification of Rural Roads.
MT 0.18 35000.00 6300.00 0.088 3080.00 -3220.00 -51.111

G3.7 Providing weep Holes in Brick Masonry/ Stone
masonry, Plain/ Reinforced concrete abutment, wing
wall , return wall with 100mm dia AC pipe extencing
through the full width of the structures with slope of
1(V) :20(H) towards drawing face complete as per
drawing.
Cu.m 45.98 841.50 38692.00 38.834 32679.00 -6013.00 -15.541
Reinforced concrete abutment, wing wall, return wall
with 100mm dia AC pipe extending through the full
width of the structures with slope of 1(V):20 (H)
towards drawing face complete as per drawing.
Nos. 33 85.60 2825.00 0 0.00 -2825.00 -100.00
G3.9 Construction of un-reinforced, dowel jointed at
expansion and construction joint only, plain cement
concrete pavement, thickness as per design, over a
prepared sub-base, with 43 grade cement or any other
type as per Clause 1501.2.2 M30 grade, coarse and
fine aggregates conforming to IS:383, maximum size
of coarse aggregate not exceeding 25mm, mixed in a
concrete mixer of not less than 0.2 num capacity and
appropriate weigh batcher using approved mix design,
lain in approved fixed side formwork (steel a channel,
laying and fixing of 125 micron thick polythene film,
wedges, steel plates including leveling the formwork
as per drawings), spreading the concrete with shovel,
rakes compacted using needle, screed and plate
vibratos and finished in continuous operation including
provision contraction and expansion.
Construction joints, applying
debonding strips, primer, sealant, dowel bars, near
approaches to bridge/ culvert and construction joints,
admixtures as approved, curing of concrete slabs for
14-days,curing compound ( where specified) and water
finishing to lines and grade as per drawing and
Technical Specification Clause 1501.
Cu.m 57 5090.50 290159.00 58.662 298619.00 8460.00 2.916

[Rs.] [Rs.]
[Rs.] [Rs.]
G3.10 Providing and laying reinforced cement concrete
in superstructure as per drawing and technical
specification Caused 800, 1205.4 & 1205.5 of
Specification of Rural Roads including formwork
and staging upto 5m, curing complete as per
direction excluding cost of reinforcement.
i) RCC grade M30(As per Mix
Design)
Cu.m 4.8 6255.70 30027.00 4.773 29858 -169.00 -0.563

G3.11 Providing and laying stone/boulder pitching on
slopes layed over prepared filter media as per
drawing and technical specification Clause 1302
of Specification of MORD.
Cu.m 6.22 665.70 4141.00 9 5991 1850.00 44.675
G3.12 Providing and laying PCC block (M15) in apron
as per drawing and technical specifications
Clause 1302 of Specification of MORD.
Cu.m 3.37 3559.00 11994.00 3.462 12321 327.00 2.726
G3.13 Providing PCC guard post(M30) as per drawing
and technical specification.
Cu.m 4.65 6255.70 29089.00 0.6 3753 -25336.00 -87.098
Total:- 1133125.00 1018978.00 10637.00 -124784.00
========= ========== ======== =========
-114147.00 -114147.00
0.00 0.00 0.00 0.00
G3(iv) CROSS DRAINAGE WORKS FOR VENTED CAUSEWAY (5 x 1.00 m – 1 No.) Ch-7300m

[Rs.] [Rs.]
[Rs.] [Rs.]
G3.1 Earth work in excavation upto 3.0 m depth in ordinary
soil for structures as per drawing and technical
Specification clause 305.1 including setting out,
construction of shoring and bracing, removal of
stumps and other deleterious materials disposal upto a
lead of 50m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material, including cost of lighting, barricading,
protecting and bailing or pumping out water etc. as
required complete as per Technical specification of
Rural Roads.
Cu.m 247.2 66.70 16493.00 228.723 15260 -1233.00 -7.476

G3.2 Filling in foundation trenches as per drawing and
technical specification vide clauses 305.3.9 of
Specification of Rural Roads complete.
i) Sand filling
Cu.m 61.01 352.00 21476.00 62.147 21876 400.00 1.863
1203. i) PCC Grade-
M10 Normal 1:3:6 Cu.m 62.15 3704.00 230204.00 56.315 208591 -21613.00 -9.389
Cu.m 160.45 3765.00 604094.00 136.183 512729 -91365.00 -15.124
G3.5 Providing land laying reinforcemented cement
concrete Pipe NP-3 1000 mm dia 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, back filling ,
concrete and masonry works in head wall and parapets
including pumping out water, lighting, barricading ,
protecting etc. complete as per vide clause 1106 of
Specification of Rural Roads, MORD.
M 37.5 3587.50 134531.00 134531 0.00 0.000

[Rs.] [Rs.]
[Rs.] [Rs.]
G3.6 Suppling, Fitting and Placing HYSD Bar
Material and carriage etc. complete as per drawing and
Technical Specification Clause 1002,1005,1010 and
MT 0.18 35000 6300.00 0.097 3395.00 -2905.00 -46.11

G3.7 Providing & laying boulder apron for bed protection
with stone boulder of minimum size & weight as per
table 1300.1 no. fragment weighing less than 25kg
laid dry complete as per drawing and technical
Specifications clause1301 of specification of Rur
Cu.m 61.65 841.5 51878.00 54.311 45703.00 -6175.00 -11.90

Nos. 33 85.6 2825.00 0 0.00 -2825.00 -100.00

G3.9 Construction of un-reinforced, dowel jointed at
expansion and construction joint only, plain cement
concrete pavement, thickness as per design, over a
prepared sub-base, with 43 grade cement or any other
type as per Clause 1501.2.2 M30 grade, coarse and
fine aggregates conforming to IS:383, maximum size
of coarse aggregate not exceeding 25mm, mixed in a
concrete mixer of not less than 0.2 num capacity and
appropriate weigh batcher using approved mix design,
lain in approved fixed side formwork (steel a channel,
laying and fixing of 125 micron thick polythene film,
wedges, steel plates including leveling the formwork
as per drawings), spreading the concrete with shovel,
rakes compacted using needle, screed and plate
vibratos and finished in continuous operation including
provision contraction and expansion.
Construction joints,
applying debonding strips, primer, sealant, dowel bars,
near approaches to bridge/ culvert and construction
joints, admixtures as approved, curing of concrete
slabs for 14-days,curing compound ( where specified)
and water finishing to lines and grade as per drawing
and Technical Specification Clause 1501
Cu.m 49.88 5090.5 253914.00 51.537 262349.00 8435.00 3.32

[Rs.] [Rs.]
[Rs.] [Rs.]
G3.10 Providing and laying reinforced cement concrete
in superstructure as per drawing and technical
specification Caused 800, 1205.4 & 1205.5 of
Specification of Rural Roads including formwork
and staging upto 5m, curing complete as per
direction excluding cost of reinforcement.
i) RCC grade M30(As per Mix
Design)
Cu.m 6.43 6255.70 40224.00 6.4 40036 -188.00 -0.467

G3.11 Providing and laying stone/boulder pitching on
slopes layed over prepared filter media as per
drawing and technical specification Clause 1302
of Specification of MORD.
Cu.m 6.22 665.70 4141.00 9 5991 1850.00 44.675

G3.12 Providing and laying PCC block (M15) in apron
as per drawing and technical specifications
Clause 1302 of Specification of MORD.
Cu.m 4.37 3559.00 15553.00 4.282 15240 -313.00 -2.012

G3.13 Providing PCC guard post(M30) as per drawing
and technical specification. Cu.m 4.28 6255.70 26774.00 0.675 4223 -22551.00 -84.227
Total:- 1408407.00 1269924.00 10685.00 -149168.00
========= ======== ========= ========
-138483.00 -138483.00
0.00 0.00 0.00 0.00
G3(ii) CROSS DRAINAGE WORKS FOR MINOR BRIDGE(Length 2x7.5m – 1 no.) Ch- 6595m

[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 659.22 66.72 43983.00 1320.254 88087 44104.00 100.275

1204.3.8 Cu.m 84.72 43.00 3643.00 125.76 5408 1765.00 48.449
G3.3 600 mm thk filter media behind abutment with
medium / fine sand Cu.m 89.16 436.00 38874.00 188.589 82225 43351.00 111.517
1203. i) PCC Grade-
M10 Normal 1:3:6 Cu.m 69.46 3704.00 257280.00 66.809 247461 -9819.00 -3.816
Cu.m 399.81 3559.00 1422924.00 480.19 1708996 286072.00 20.105
1203. i)
PCC Grade-M15 Normal 1:2:5:5 Cu.m 204.33 3765.00 769302.00 215.808 812517 43215.00 5.617
[Rs.] [Rs.]
[Rs.] [Rs.]
concrete in supersaturate complete for height upto 5m
as per drawing and Technical specification clause
802,804,805,1202 & 1204 of specification of Rural
Roads including curing complete i)
PCC Grade-M25
Cu.m 83.4 6053.00 504820.00 90.078 545242 40422.00 8.007
Material and carriage etc. complete as per Drawing
and Technical Specification Clause 1002,1010 and
MT 6.19 35000.00 216650.00 9.581 335335 118685.00 54.782

No. 204 85.60 17462.00 120 10272 -7190.00 -41.175

G3.10 20 mm thick Premoulded Bituminious Expansion Pad
at Expansion Joint. M 19 200.00 3800.00 19.2 3840 40.00 1.053
G3.11 Providing Drainage with wire crating and PVC Pipe
No. 8 1347.00 10776.00 12 16164 5388.00 50.000
G3.12 Providing and Laying Pitching on Slopes layed over
prepared filter media as per Drawing and Technical
Specification Clause 1302 of Specification of MORD
Cum 22.94 665.70 15271.00 30.45 20271 5000.00 32.742
G3.13 Brick masonry work in cement mortar(1:4) in
foundation/ under approach slab complete excluding
pointing and plastering as per drawings and technical
specification of Rural Roads and including cost of
curing.
Cum 9.57 2543.00 24337.00 0 0 -24337.00 -100.00
G3.14 Filling foundation trenches as per drawing and
technical specification vide clause 305.3.9 of
(i) Sand/ granular material filling Cum 4.95 435.00 2153.00 0 0 -2153.00 -100.00
Total:- 3331275.00 3875818.00 588042.00 -43499.00
========== ========= ========= =========
544543.00 0.00 0.00 0.00 0.00
544543.00
G3(i) CROSS DRAINAGE WORKS FOR MINOR BRIDGE(Length 2x7.5mm – 1 no.) Ch-6349 m

[Rs.] [Rs.]
[Rs.] [Rs.]
Cu.m 602.95 66.72 40229.00 1055.343 70412 30183.00 75.028

1204.3.8 Cu.m 52.46 43.00 2256.00 120.864 5197 2941.00 130.363
G3.3 600 mm thk filter media behind abutment with
medium / fine sand Cu.m 76.94 436.00 33546.00 137.972 60156 26610.00 79.324
1203. i) PCC Grade-
M10 Normal 1:3:6 Cu.m 65.08 3704.00 241056.00 56.208 208194 -32862.00 -13.633
Cu.m 372.1 3559.00 1324303.00 407.905 1451734 127431.00 9.622
1203.
i) PCC Grade-M15 Normal 1:2:5:5 Cu.m 162.41 3765.00 611474.00 152.95 575857 -35617.00 -5.825
[Rs.] [Rs.]
[Rs.] [Rs.]
complete i) PCC Grade-M25
Cu.m 83.4 6053.00 504820.00 85.587 518058 13238.00 2.622
Roads.
MT 5.83 35000.00 204050.00 8.726 305410 101360.00 49.674
per drawing.
No. 184 85.60 15750.00 120 10272 -5478.00 -34.781
G3.10 20 mm thick Premoulded Bituminious Expansion
Pad at Expansion Joint. M 19 200.00 3800.00 19.2 3840 40.00 1.053
G3.11 Providing Drainage with wire crating and PVC
Pipe No. 8 1347.00 10776.00 12 16164 5388.00 50.000
G3.12 Providing and Laying Pitching on Slopes layed
over prepared filter media as per Drawing and
Technical Specification Clause 1302 of
Specification of MORD Cum 15.93 665.70 10605.00 29.61 19711 9106.00 85.865
G3.13 Brick masonry work in cement mortar(1:4) in
foundation/ under approach slab complete
excluding pointing and plastering as per drawings
and technical specification of Rural Roads and
including cost of curing. Cum 9.57 2543.00 24337.00 0 0 -24337.00 -100.00
G3.14 Filling foundation trenches as per drawing and
technical specification vide clause 305.3.9 of
(i) Sand/ granular material filling Cum 4.95 435.00 2153.00 0 0 -2153.00 -100.00
Total:- 3029155.00 3245005.00 316297.00 -100447.00
========== ========== ========= ========
Cross Drainage works extension of wings & Return for existing slab culvert at Different Chainage

[Rs.] [Rs.]
[Rs.] [Rs.]
0.1 Earth work in excavation upto 3.0 m depth in
Foundation cutting
Cu.m 66.72 38.4 2562.00 2562.00

2 Providing concrete(M-10) for plain Concrete in
1203.
Cu.m 3704.00 4.2 15557.00 15557.00
1203. Cu.m 3559.00 26.448 94128.00 94128.00
Technical specification clause 802,803,1202 & Cu.m 3765.00 23.576 88764.00 88764.00
5 1203.
Providing concrete(M-25) for plain/ reinforced
specification of Rural Roads including curing Cu.m 6053.00 4.55 27541.00 27541.00
complete
6 Supplying ,fitting and placing HYSD Bar
Roads.
M.T 35000.00 0.364 12740.00 12740.00
Total 241292.00 241292.00
====================

[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
[Rs.] [Rs.]
Description of Item Unit Quantity Rate [Rs.] Amount Measurement Quantity Amount [Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
0.00 67786.00 67786.00

Sl. No.
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]

Sl. No.
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.]
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
Description of Item
[Rs.] [Rs.]
% [Rs.] Remarks
Sl. No.
% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]

% [Rs.] Remarks
[Rs.] [Rs.]
% [Rs.] Remarks
[Rs.] [Rs.]
0.00 0.00 0.00 0.00 0.00
215850.00 215850.00
Quoted
Sl. Rate Excess Savings
No. Item of work Unit (Rs.) Original Estimate Revised Estimate (+)Rs. (-)Rs. % Remarks
Measure
Quantity Amount ment Quantity Amount
A) Hactor 12700.00 2.40 30480.00 2.410 30607.00 127.00 0.417
Cu.m 126.00 190.84 24046.00 596.732 75188.00 51142.00 212.684
Cu.m 299.00 76.50 22873.00 157.982 47237.00 24364.00 106.519
M 44.00 155.00 6820.00 155.900 6860.00 40.00 0.587
M 58.00 30.00 1740.00 45.000 2610.00 870.00 50.000
M 100.00 35.00 3500.00 15.000 1500.00 -2000.00 -57.14
Cu.m 31.00 2573.00 79763.00 0.000 0.00 -79763.00 -100.00
Cu.m 31.00 2573.00 79763.00 0.000 0.00 -79763.00 -100.00
Cum 81.40 19471.00 1584939.00 31850.627 2592641.00 1007702.00 63.580
Cum 116.00 4868.00 564688.00 7962.656 923668.00 358980.00 63.571
Cum 81.95 34993.00 2867676.00 30672.125 2513581.00 -354095.00 -12.35
Cum 116.95 8748.00 1023079.00 7668.031 896776.00 -126303.00 -12.35
Cu.m 619.00 8367.95 5179761.00 8366.401 5178802.00 -959.00 -0.019
Cu.m 2500.00 3411.43 8528578.00 3374.320 8435800.00 -92778.00 -1.09
Cu.m 2592.00 3411.43 8842426.00 3374.320 8746237.00 -96189.00 -1.09
Sqm 28.15 45485.74 1280423.00 44990.953 1266495.00 -13928.00 -1.09
Sqm 7.20 46015.50 331311.00 45334.303 326407.00 -4904.00 -1.48
Sqm 144.50 46015.50 6649239.00 45334.303 6550807.00 -98432.00 -1.48
Sqm 31.80 46015.50 1463293.00 45334.303 1441631.00 -21662.00 -1.48
Total 38564398.00 39036847.00 1443225.00 -970776
========== ========== ========== =========
472449.00 472449.00
Quoted
No. Item of work Unit (Rs.) Original Estimate Measure Revised Estimate (+)Rs. (-)Rs. % Remarks
b) Sqm 65.00 127.500 8288.00 127.500 8288.00 0.00
No 505.00 487.000 245935.00 487.000 245935.00 0.00
Nos. 583.00 114.000 66462.00 64.000 37312.00 -29150.00
Nos. 583.00 117.000 68211.00 67.000 39061.00 -29150.00
Nos. 1476.00 9.000 13284.00 9.000 13284.00 0.00
Cu.m 619.00 73.500 45496.00 104.937 64956.00 19460.00
Cu.m 2500.00 31.500 78750.00 44.973 112433.00 33683.00
Cu.m 2592.00 31.500 81648.00 44.973 116570.00 34922.00
Sqm 28.15 420.000 11823.00 599.640 16880.00 5057.00
Sqm 7.20 420.000 3024.00 599.640 4317.00 1293.00
Sqm 144.50 420.000 60690.00 599.640 86648.00 25958.00
Sqm 31.80 420.000 13356.00 599.640 19069.00 5713.00
Total 696967.00 764753.00 126086.00 -58300
========= =========
67786.00 67786.00
C) ECOP WORKS: Sqm 5.35 32562.37 174209.00 32562.370 174209.00 0.00

Sqm 42.5 8880.65 377428.00 8880.650 377428.00 0.00
Cu.m 47 1332.098 62608.00 1332.098 62608.00 0.00
Cu.m 38.4 1332.098 51152.00 1332.098 51152.00 0.00
Total 665397.00 665397.00 0.00
=========== =========
Quoted
Measure
D) ROAD FURNITURE WORKS:
Nos 5080 1.00 5080.00 1.000 5080.00

Nos 5490 7.00 38430.00 7.000 38430.00
Nos 6830 1.00 6830.00 2.000 13660.00 6830.00 100.000
Nos 9700 2.00 19400.00 2.000 19400.00

Nos 2065 3.00 6195.00 3.000 6195.00
Nos 1270 10.00 12700.00 10.000 12700.00
Nos 350 48.00 16800.00 48.000 16800.00
Nos 150 242.00 36300.00 0.000 0.00 -36300.00 -100.00
Total 141735.00 112265.00 6830.00 -36300
=========== ========== ========= ===========
E. SIDE DRAINAGE WORKS: -29470.00 -29470.00
Cu.m 66.75 108.00 7209.00 108.000 7209.00 0.00 0.00

Cu.m 3560 33.00 117480.00 33.000 117480.00 0.00 0.00
Total 124689.00 124689.00 0.00 0.00
=========== =========
F. PROTECTIVE WORKS:
Cu.m 665 39.38 26184.00 108.750 72319.00 46135.00 176.195

Cu.m 665 100.62306 66914.00 99.000 65835.00 -1079.00 -1.61
M 363 469.00 170247.00 460.350 167107.00 -3140.00 -1.84

M 491.8 38.00 18688.00 39.000 19180.00 492.00 2.633
M 1133 68.00 77045.00 67.800 76817.00 -228.00 -0.30

m 2304 45.00 103680.00 44.900 103450.00 -230.00 -0.22
Total 462758.00 504708.00 46627.00 -4677
=========== ========= ========= ==========
41950.00 41950.00
Quoted
Measure
G1(i) CROSS DRAINAGE WORKS FOR AGRICULTURE CONDUITS(1 x 450mm dia. – 13 Nos.)
Cu.m 66.72 163.800 10929.00 129.600 8647.00 -2282.00 -20.8802

Cu.m 352 41.860 14735.00 63.720 22429.00 7694.00 52.21581
Cu.m 1735 130.000 225550.00 180.000 312300.00 86750.00 38.46154
total 251214.000 343376.00 94444.00 -2282.00
92162.000 92162.00
G2(i) CROSS DRAINAGE WORKS FOR HUME PIPE CULVERT (1 x 1000mm dia. – 11 Nos.)
Cu.m 66.72 169.880 11334.00 401.600 26795.00 15461.00 136.4126
Cu.m 3704 9.080 33632.00 24.948 92407.00 58775.00 174.7592
Cu.m 352 32.480 11433.00 56.771 19983.00 8550.00 74.78352
Cu.m 3765 91.280 343669.00 253.847 955734.00 612065.00 178.0972
M 3587.5 40.000 143500.00 110.000 394625.00 251125.00 175
Cu.m 841.5 33.680 28342.00 12.375 10414.00 -17928.00 -63.2559
Cu.m 665.7 17.200 11450.00 50.160 33392.00 21942.00 191.6332
583360.000 1533350.000 967918.000 -17928.000
949990.000 949990.000
G2(ii) CROSS DRAINAGE WORKS FOR HUME PIPE CULVERT (2 x 1000mm dia. – 4 Nos.)
Cu.m 66.72 316.000 21083.00 336.840 22474.00 1391.00 6.597733

Cu.m 3704 14.950 55374.00 17.175 63616.00 8242.00 14.88424
Cu.m 352 86.650 30501.00 56.220 19789.00 -10712.00 -35.1202
Cu.m 3765 146.750 552514.00 164.615 619775.00 67261.00 12.17363
M 3587.5 100.000 358750.00 100.000 358750.00 0.00 0
Cu.m 841.5 56.350 47419.00 23.060 19405.00 -28014.00 -59.0776
Cu.m 665.7 21.500 14312.00 22.800 15178.00 866.00 6.050866
1079953.000 1118987.00 77760.00 -38726.00
39034.000 39034.00
Quoted
Measure
G2(iii) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 1.50m – 1 No.)
Cu.m 66.72 92.190 6151.00 139.210 9288.00 3137.00 50.99984
Cu.m 43 38.930 1674.00 41.212 1772.00 98.00 5.854241
Cu.m 3704 11.520 42670.00 9.890 36633.00 -6037.00 -14.1481
Cu.m 3559 58.410 207881.00 50.922 181231.00 -26650.00 -12.8198
Cu.m 3765 31.510 118635.00 19.513 73466.00 -45169.00 -38.0739
Cu.m 6053 9.580 57988.00 9.451 57207.00 -781.00 -1.34683
M.T. 35000 0.518 18130.00 0.811 28385.00 10255.00 56.56371
No. 85.6 15.000 1284.00 0.000 0.00 -1284.00 -100
454413.000 387982.00 13490.00 -79921
G2(iv) CROSS DRAINAGE WORKS SLAB CULVERT (1 x 2.0 m )

Cu.m 66.72 92.390 6164.00 527.783 35214.00 29050.00 471.2849
Cu.m 43 39.600 1703.00 231.855 9970.00 8267.00 485.4375
Cu.m 3704 11.550 42781.00 32.264 119506.00 76725.00 179.3436
Cu.m 3559 58.580 208486.00 170.691 607489.00 399003.00 191.3812
Cu.m 3765 31.850 119915.00 103.054 387998.00 268083.00 223.5609
Cu.m 6053 11.300 68399.00 33.492 202727.00 134328.00 196.3888
M.T. 35000 0.657 22995.00 3.114 108997.00 86002.00 374.003
No. 85.6 20.000 1712.00 22.000 1883.00 171.00 9.988318
472155.000 1473784.00 1001629
1001629.000
G2(v) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 4.000 m – 4 Nos. )
Cu.m 66.72 628.240 41916.00 1000.2880 66739.00 24823.00 59.22082
Cu.m 43 433.200 18627.00 252.8200 10871.00 -7756.00 -41.6385
Cu.m 3704 78.520 290838.00 64.1930 237771.00 -53067.00 -18.2462
Cu.m 3559 442.720 1575640.00 327.6250 1166017.00 -409623.00 -25.9972
Cu.m 3765 538.640 2027980.00 239.4710 901608.00 -1126372.00 -55.5416
Cu.m 6053 83.960 508210.00 83.1360 503222.00 -4988.00 -0.98148
M.T. 35000 5.960 208600.00 6.9242 242347.00 33747.00 16.17785
No. 85.6 140.000 11984.00 125.0000 10700.00 -1284.00 -10.7143
4683795.000 3139275.00 58570.00 -1603090
-1544520.000 -1544520.00
Quoted
Measure
G2(vi) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 6.000 m – 1 No. )
Cu.m 66.72 158.930 10604.00 0.00 -10604.00 -100

Cu.m 43 113.100 4863.00 0.00 -4863.00 -100
Cu.m 3704 19.870 73598.00 0.00 -73598.00 -100
Cu.m 3559 112.230 399427.00 0.00 -399427.00 -100
Cu.m 3765 139.690 525933.00 0.00 -525933.00 -100
Cu.m 6053 33.850 204894.00 0.00 -204894.00 -100
M.T. 35000 2.290 80150.00 0.00 -80150.00 -100
No. 85.6 35.000 2996.00 0.00 -2996.00 -100
1302465.000 -1302465.00
1302465.000
G3(iii) CROSS DRAINAGE WORKS FOR VENDER CAUSEWAY(3 x 1.00 m – 1 No.)
Cu.m 66.72 182.200 12156.00 153.517 10243.00 -1913.00 -15.7371

Cu.m 352 61.010 21475.00 47.971 16886.00 -4589.00 -21.369
Cu.m 3704 39.740 147197.00 36.049 133525.00 -13672.00 -9.28823
Cu.m 3765 121.740 458351.00 103.932 391304.00 -67047.00 -14.6279
M 3587.5 22.500 80719.00 22.500 80719.00 0.00 0
MT 35000 0.180 6300.00 0.088 3080.00 -3220.00 -51.1111
Cu.m 841.5 45.980 38692.00 38.834 32679.00 -6013.00 -15.5407
Nos. 85.6 33.000 2825.00 0.000 0.00 -2825.00 -100
Cu.m 5090.5 57.000 290159.00 58.662 298619.00 8460.00 2.915643
Cu.m 6255.7 4.800 30027.00 4.773 29858.00 -169.00 -0.56283
Cu.m 665.7 6.220 4141.00 9.000 5991.00 1850.00 44.6752
Cu.m 3559 3.370 11994.00 3.462 12321.00 327.00 2.726363
Cu.m 6255.7 4.650 29089.00 0.600 3753.00 -25336.00
1133125.000 1018978.00 10637 -124784.00
-114147.000 -114147.00
Quoted
Measure
G3(iv) CROSS DRAINAGE WORKS FOR VENDER CAUSEWAY (5 x 1.00 m – 1 No.)
Cu.m 66.72 247.200 16493.00 228.723 15260.00 -1233.00 -7.4759

Cu.m 352 61.010 21476.00 62.147 21876.00 400.00 1.862544
Cu.m 3704 62.150 230204.00 56.315 208591.00 -21613.00 -9.38863
Cu.m 3765 160.450 604094.00 136.183 512729.00 -91365.00 -15.1243
M 3587.5 37.500 134531.00 37.500 134531.00 0.00 0
MT 35000 0.180 6300.00 0.097 3395.00 -2905.00 -46.1111
Cu.m 841.5 61.650 51878.00 54.311 45703.00 -6175.00 -11.9029
Nos. 85.6 33.000 2825.00 0.000 0.00 -2825.00 -100
Cu.m 5090.5 49.880 253914.00 51.537 262349.00 8435.00 3.321991
Cu.m 6255.7 6.430 40224.00 6.400 40036.00 -188.00 -0.46738
Cu.m 665.7 6.220 4141.00 9.000 5991.00 1850.00 44.6752
Cu.m 3559 4.370 15553.00 4.282 15240.00 -313.00 -2.01247
Cu.m 6255.7 4.280 26774.00 0.675 4223.00 -22551.00 -84.2272
1408407.000 1269924.00 10685 -149168.00
-138483.000 -138483.00
G3(ii) CROSS DRAINAGE WORKS FOR MINOR BRIDGE(Length 2x7.5m – 1 no.
ch 6595m
Cu.m 66.72 659.220 43983.00 1320.254 88087.00 44104.00 100.2751

Cu.m 43 84.720 3643.00 125.760 5408.00 1765.00 48.44908
Cu.m 436 89.160 38874.00 188.589 82225.00 43351.00 111.5167
Cu.m 3704 69.460 257280.00 66.809 247461.00 -9819.00 -3.81646
Cu.m 3559 399.810 1422924.00 480.190 1708996.00 286072.00 20.10452
Cu.m 3765 204.330 769302.00 215.808 812517.00 43215.00 5.61743
Cu.m 6053 83.400 504820.00 90.078 545242.00 40422.00 8.00721
MT 35000 6.190 216650.00 9.581 335335.00 118685.00 54.78191
No. 85.6 204.000 17462.00 120.000 10272.00 -7190.00 -41.1751
M 200 19.000 3800.00 19.200 3840.00 40.00 1.052632
No. 1347 8.000 10776.00 12.000 16164.00 5388.00 50
Cum 665.7 22.940 15271.00 30.450 20271.00 5000.00 32.7418
Cum 2543 9.570 24337.00 0.000 0.00 -24337.00 -100
Cum 435 4.950 2153.00 0.000 0.00 -2153.00 -100
3331275.000 3875818.00 588042.00 -43499
Quoted 544543.000 544543.00
Measure
G3(i) CROSS DRAINAGE WORKS FOR MINOR BRIDGE(Length 2x7.5mm – 1 no.) Ch-6349 m
AT Chainage-6.344 Km(6349m)
Cu.m 66.72 602.950 40229.00 1055.343 70412.00 30183.00 75.02796
Cu.m 43 52.460 2256.00 120.864 5197.00 2941.00 130.3635
Cu.m 436 76.940 33546.00 137.972 60156.00 26610.00 79.32391
Cu.m 3704 65.080 241056.00 56.208 208194.00 -32862.00 -13.6325
Cu.m 3559 372.100 1324303.00 407.905 1451734.00 127431.00 9.622496
Cu.m 3765 162.410 611474.00 152.950 575857.00 -35617.00 -5.82478
Cu.m 6053 83.400 504820.00 85.587 518058.00 13238.00 2.622321
MT 35000 5.830 204050.00 8.726 305410.00 101360.00 49.6741
No. 85.6 184.000 15750.00 120.000 10272.00 -5478.00 -34.781
M 200 19.000 3800.00 19.200 3840.00 40.00 1.052632
No. 1347 8.000 10776.00 12.000 16164.00 5388.00 50
Cum 665.7 15.930 10605.00 29.610 19711.00 9106.00 85.86516
Cum 2543 9.570 24337.00 0.000 0.00 -24337.00 -100
Cum 435 4.950 2153.00 0.000 0.00 -2153.00 -100
3029155.000 3245005.00 316297.00 -100447
215850.000 215850.00
Cross Drainage works extension of wings & Return for existing slab culvert at Different Chainage
Cu.m 66.72 38.400 2562.00

Cu.m 3704 4.200 15557.00
Cu.m 3559 26.448 94128.00
Cu.m 3765 23.576 88764.00
Cu.m 6053 4.550 27541.00
35000 0.364 12740.00
241292.00
TOTAL ABSTRACT OF COST FOR CONSTRUCTION & MAINTENANCE
OF ROAD FOR FIVE YEARS FROM BISWANATHPUR TO KHARIKA
[LAENGTH: 12.101 KM] LOCATED WITHIN THE AREA OF KESHPUR BLOCK
[PACKAGE NO.-WB-20-ADB-30 A.D.B. ASSISTED PMGSY ROAD OF 2007-2008
I.E. ADB BATCH-III]
Package No.- WB-20-ADB-30
Less or
Original Amount [Rs.] Total Excess [+] Savings [-]
Tender Revised Supplementary Amount [Rs.] Rs. Rs.
Sl. No. Description of Work Amount [Rs.] [Rs.] [Rs.]
A. Pavment work 38564398.00 39036847.00 39036847.00 1443225.00 -970776.00
B. Road Safety Works 696967.00 764753.00 764753.00 126086.00 -58300.00
C. Ecop Works 665397.00 665397.00 665397.00
D. Road Furniture works 141735.00 112265.00 112265.00 6830.00 -36300.00
E. Side Drainage Works 124689.00 124689.00 124689.00
F. Protective Works 462758.00 504708.00 504708.00 46627.00 -4677.00
G. Cross Drainage Work 17729317.00 17647771.00 17647771.00 3380764.00 -3462310.00
Total 58385261.00 58856430.00 58856430.00 5003532.00 -4532363.00
============ ============ =========== ============
251214 471169.00 471169.00
8576142
8901962
17729318
Abstruct of Cross Drainage work
[Package No.-WB-20-ADB-30 OF PMGSY 2007-08
Amount
Sl. No. Description of Imen
[Rs.]
1 CROSS DRAINAGE WORKS FOR AGRICULTURE CONDUITS(1 x 450mm dia. – 18 Nos.) 343376
2 CROSS DRAINAGE WORKS FOR HUME PIPE CULVERT (1 x 1000mm dia. – 11 Nos.) 1533350
3 CROSS DRAINAGE WORKS FOR HUME PIPE CULVERT (2 x 1000mm dia. – 5 Nos.) 1118987
4 CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 1.50m – 1 No.) 387982
5 CROSS DRAINAGE WORKS SLAB CULVERT (1 x 2.0 m - 3 Nos) 1473784
6 CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 4.000 m – 4 Nos. ) 3139275
7 CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 6.000 m – 1 No. ) 0
8 CROSS DRAINAGE WORKS FOR VENTED CAUSEWAY(3 x 1.00 m – 1 No.) ch-4590m 1018978
9 CROSS DRAINAGE WORKS FOR VENTED CAUSEWAY (5 x 1.00 m – 1 No.) Ch-7300m 1269924
10 CROSS DRAINAGE WORKS FOR MINOR BRIDGE(Length 2x7.5m – 1 no.) Ch- 6595m 3875818
11 CROSS DRAINAGE WORKS FOR MINOR BRIDGE(Length 2x7.5mm – 1 no.) Ch-6349 m 3245005
12 CROSS DRAINAGE WORKS EXTENSION OF WINGS & RETURN FOR EXISTING SLAB
CULVERT AT DIFFERENT CHAINAGE 241292.00
Total amount 17647771
=============
Assistant Engineer
Sub-Assistant Engineer
W.B.S.R.D.A W.B.S.R.D.A Executive Engineer Superintending Engineer
Paschim W.B.S.R.D.A W.B.S.R.D.A
Medinipur Division- I Paschim Medinipur Division- I Paschim Medinipur Division- I Paschim Medinipur
Division- I
Abstract of Final Savings/ Excess Statement for "Construction & M aintenance of road for five years
from Biswanathpur to Kharika [LENGTH: 12.101 KM]” Located within the area of
Keshpur Block in the District of Paschim Medinipur
[Package No.-WB-20-ADB-30 OF PMGSY 2007-08
Original Length : 12.101 K.M.
Revised Length : 12.135 K.M.
Sl. Difference of
No As per Tender Provision Work to be Executed Amount Percentage
Name of Item Project Rate/ unit Amount Project Rate/ unit Amount Excess Savings (%) Remarks
length [Rs.] [Rs.] Length [Rs.] [Rs.] [Rs.] [Rs.] [Rs.]
(In Lakh) (In (In Lakh) (In Lakh)
Lakh) (In (In Lakh)
Lakh)
A. Pavment work 12.101 K.M. 385.64 12.135 K.M. 390.37 4.73 1.23
B. Road Safety Works 6.97 7.65 0.68 9.76
C. Ecop Works 6.65 6.65 0.00 0
D. Road Furniture works 1.42 1.12 -0.30 -21.13
E. Side Drainage Works 200 m 1.25 200m 1.25 0.00 0
F. Protective Works 4.63 5.05 0.42 9.07
Total 406.56 412.09 5.83 -0.30
====== ====== ======= ======
Continuee---next page
Agricultural conduits :
a)
Agricultural conduits (1x450mm
dia) 13 nos b)Hume pipe
culverts (1x1000mm dia)-4 Nos
c)Hume pipe culverts
(2x1000mm dia)-5 Nos
Superintending Engineer
Sub-Assistant Engineer Assistant Engineer W.B.S.R.D.A
W.B.S.R.D.A W.B.S.R.D.A Executive Engineer W.B.S.R.D.A Paschim Medinipur
Sub-Assistant Engineer Assistant Engineer
W.B.S.R.D.A W.B.S.R.D.A Executive Engineer W.B.S.R.D.A
Paschim Medinipur Division- I Paschim Medinipur Division- I Paschim Medinipur Division- I Division- I
Sanctioned Estimated Cost = 572.09 Lakh (Without Maintenance)

Less: As per Contractual rate 3% = 17.16 Lakh
Awarded Cost = 554.93 Lakh (Without Maintenance)
Revised Estimated Cost = 579.71 Lakh (Without Maintenance)
Less: As per Contractual rate 3% = 17.39 Lakh
Revised Awarded Cost = 562.32 Lakh (Without Maintenance)
** Revised Awarded amount remains well within the Sanctioned cost incorporating all excess and/or savings. Submitted for approval.
0.00
176.48 176.48 #DIV/0!

Sl. No As per Tender Provision Work to be Executed Difference of Amount
Percentage
Name of Item Project Rate/ unit Amount Project Rate/ unit Amount Excess Savings (%) Remarks
length [Rs.] [Rs.] Length [Rs.] [Rs.] [Rs.] [Rs.] [Rs.]
(In (In Name of Item (In (In (In (In
B/F Lakh) Lakh)
406.56 B/F Lakh) Lakh)
412.09 Lakh) 5.83 Lakh)
-0.30
G Agricultural Conduits : 2.51 Agricultural Conduits :
a) Agricultural conduits 13 Nos a)Agricultural conduits (1x450mm dia) 18 Nos 3.43 0.92 36.65
(1x450mm dia)
H.P, Culverts & Slab Culvert: H.P, Culverts & Slab Culvert:
a)Hume pipe culverts (1x1000mm dia) 4 Nos a)Hume pipe culverts (1x1000mm dia) 11 Nos 15.33
b)Hume pipe culverts (2x1000mm dia) 5 Nos b)Hume pipe culverts (2x1000mm dia) 5 Nos 11.19
a) Slav culverts (1x1.5m ) 1 No c)Slav culverts (1x1.5m ) 1 No 3.88
c)Slav culverts (1x 2.00m ) 1 No. d)Slav culverts (1x2.00m ) 3 Nos 14.74
d) Slav culverts (1x4.00m ) 4 Nos e)Slav culverts (1x4.00m ) 4 Nos 31.39
e) Slav culverts (1x6.00m ) 1 No. 85.76 f)Slav culverts (1x6.00m ) 0 76.53 -9.23 -10.76
Causeways & Minor Bridge: Causeways & Minor Bridge:
a)Vented causeways (3x 1.00m ) 1 No. a)Vented causeways (3x 1.00m )4590m 1 Nos 10.19
4590m
b)Vented causeways (5x 1.00m )7300m 1 No. b)Vented causeways (5x 1.00m )7300m 1 Nos 12.7
c)Minor Bridge (Length 15.0m)6595m 1 No. c)Minor Bridge (Length 15.0m)6596m 1 Nos 38.76
d)Minor Bridge (Length 15.0m)6349m 1 No. d)Minor Bridge (Length 15.0m)6349m 1 Nos 32.45
e)Extension of wings & Return wall -- e)Extension of wings & Return wall for
for Existing slab culvert in different 89.02 Existing slab culvert in different -- 2.41 96.51 7.49 8.41
chainage chainage
Total Amount od Cross Drainage Work 177.29 176.47
Total 583.85 588.56 14.24 -9.53
Supplymentary Work
A. Pavment work:
15% Admixture of sand in Sub-grade soil 2293.019 m3 @ Rs. 317.00 7.26 7.26
583.85 595.82
Less: 0.85% 4.96 5.06
TOTAL 578.89 590.76
======= =======
Santion Estimated Cost = 583.85 Lakh (Without Maintanance)
Less As per Contractual rates 0.85% = 4.96 Lakh
Awarded Cost = 578.89 Lakh (Without Maintanance)
Revised Estimated Cost = 595.82 Lakh (Without Maintanance)
Less As per Contractual rates0.85% = 5.06 Lakh (Without Maintanance)
Revised Awarded Cost = 590.76 Lakh (Without Maintanance)
Sub-Assistant Engineer Assistant Engineer Executive Engineer Superintending Engineer

W.B.S.R.D.A W.B.S.R.D.A W.B.S.R.D.A W.B.S.R.D.A
Paschim Medinipur Division- I Paschim Medinipur Division- I Paschim Medinipur Division- I Paschim Medinipur Division- I
4.71
4.71
D) Abstruct of 4 m span Slab culvert Item Wise Total Quantity ch -
726m,1186m,2300m,2632m= 4 nos
1 Earth work in excavation upto 3.0 m depth in ordinary soil for structures as per drawing and technical Specification
clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious
materials disposal upto a lead of 50m, dressing of sides and bottom and backfilling in trenches with excavated
suitable material, including cost of lighting, barricading, protecting and bailing or pumping out water etc. as
required complete as per Technical specification of Rural Roads.
Sl.
Description of Item Total Quantity
No.
a) 4 m span Slab culvert ( Ch.-1186m ) 260.355
b) 4 m span Slab culvert ( Ch.-2632m ) 248.989
c) 4 m span (Slab culvert Ch.-726m ) 258.615
d) 4 m span Slab culvert(Ch.2300m) 232.329
Total 1000.288
==========
2 Backfilling behind abutment wing wall, return wall as per technical specification clause 1204.3.8
Sl.
No.
Total 252.820
3 Providing concrete(M-10) for plain Concrete in open foundation complete as per drawing and Technical
specification clause 802,803,1202 & 1203.
ii) PCC Grade-M10 Normal 1:3:6
Sl.
No.
Total 64.193
=========
4 Providing concrete(M-15) for plain Concrete in open foundation complete as per drawing and Technical
specification clause 802,803,1202 & 1203.
ii) PCC Grade-M15 Normal 1:2:5:5
Sl.
No.
Total 327.625
5 Providing concrete(M-15) for plain Concrete in substructure complete as per drawing and Technical specification
clause 802,803,1202 & 1203.
Sl.
No.
Total 239.471
==========
6 Providing concrete(M-25) for plain/ reinforced concrete in supersaturate complete for height upto 5m as per
drawing and Technical specification clause 802,804,805,1202 & 1204 of specification of Rural Roads including
curing complete
ii) PCC Grade-M25
Sl.
No.
Total 83.136
===========
7 Supplying ,fitting and placing HYSD Bar Reinforcement in Substructure including cost of Steel Material and
carriage etc. complete as per Drawing and Technical Specification Clause 1002,1010 and 1202 of Specification of
Rural Roads.
Sl.
No.
Total 6.9242
8 Providing Weep Holes in Brick masonry, Plain/ Reinforced concrete abutment, wing wall, return wall with 100mm
dia AC pipe extending through the full width of the structures with slope of 1(V):20 (H) towards drawing face
complete as per drawing.
Sl.
No.
a) 4 m span Slab culvert ( Ch.-1186m ) 30
b) 4 m span Slab culvert ( Ch.-2632m ) 36
c) 4 m span (Slab culvert Ch.-726m ) 35
d) 4 m span Slab culvert(Ch.2300m) 24
Total 125
===========
Abstruct of 2 m span Slab culvert Item Wise Total Quantity
ch- 3100m,6178m,11800m= 3 nos
1 Earth work in excavation upto 3.0 m depth in ordinary soil for structures as per drawing and
technical Specification clause 305.1 including setting out, construction of shoring and bracing,
removal of stumps and other deleterious materials disposal upto a lead of 50m, dressing of sides
and bottom and backfilling in trenches with excavated suitable material, including cost of lighting,
barricading, protecting and bailing or pumping out water etc. as required complete as per Technical
specification of Rural Roads.
Sl.
No.
a) 2.0 m Span Slab Culvert(Chainage 6178 m) 188.633

b) 2.0 m Span Slab Culvert (Chainage 3.100 Km) 177.327
c) 2.0 m Span Slab Culvert (Chainage 11800 m) 161.823
Total 527.783
==========
2 Backfilling behind abutment wing wall, return wall as per technical specification clause 1204.3.8
Sl.
No.
a) 2.0 m Span Slab Culvert (Above G.L.1.69 m )Chainage 6178 m 77.285

b) 2.0 m Span Slab Culvert (Above G.L.1.69 m )Chainage 3.100 Km 77.285
c) 2.0 m Span Slab Culvert (Above G.L.1.69 m )Chainage 11800 m 77.285
Total 231.855
3 Providing concrete(M-10) for plain Concrete in open foundation complete as per drawing and
Technical specification clause 802,803,1202 & 1203.
i) PCC Grade-M10 Normal 1:3:6
Sl.
No.
a) 2.0 m Span Slab Culvert (Chainage 6178 m) 11.064

Total 32.264
=========
4 Providing concrete(M-15) for plain Concrete in open foundation complete as per drawing and
Sl.
No.
Total 170.691
===========
5 Providing concrete(M-15) for plain Concrete in substructure complete as per drawing and
Sl.
No.

Total 103.054
==========
6 Providing concrete(M-25) for plain/ reinforced concrete in supersaturate complete for height upto
5m as per drawing and Technical specification clause 802,804,805,1202 & 1204 of specification
of Rural Roads including curing complete
ii) PCC Grade-M25
Sl.
No.

Total 33.492
===========
7 Supplying ,fitting and placing HYSD Bar Reinforcement in Substructure including cost of Steel
Material and carriage etc. complete as per Drawing and Technical Specification Clause 1002,1010
and 1202 of Specification of Rural Roads.
Sl.
No.

Total 3.1142
==========
8 Providing Weep Holes in Brick masonry, Plain/ Reinforced concrete abutment, wing wall, return
wall with 100mm dia AC pipe extending through the full width of the structures with slope of
1(V):20 (H) towards drawing face complete as per drawing.
Sl.
No.
a) 2.0 m Span Slab Culvert (Chainage 6178 m)

b) 2.0 m Span Slab Culvert (Chainage 3.100 Km) 2
c) 2.0 m Span Slab Culvert (Chainage 11800 m) 20
Total 22
===========
===========
===========

Revised estimat-ADB-30

Uploaded by

Document Information

Original Description:

Original Title

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

Revised estimat-ADB-30

Uploaded by

Copyright:

Available Formats

Statement of Financial Involvement as per Original tender for the work "Construction & M aintenance of road for five

Package No. : WB-20-ADB-30

2.40 12700.00 30480.00 2.410 30607.00 127.00 0.417

2573.00 31.00 79763.00 0 0.00 -79763.00 -100.00

Including cost for proper arrangement for

i ) For embankment work with a lead upto 50 m at

ii) For embankment work with a lead upto 1000 m at

iv) For sub-grade and shoulder work with a lead upto

Sl. No. Original Estimate Revised Estimate

8367.95 619.00 5179761.00 8366.401 5178802.00 -959.00 -0.019

3411.43 2500.00 8528578.00 3374.320 8435800.00 -92778.00 -1.088

Sl. No. Original Estimate Revised Estimate

3411.43 2592.00 8842426.00 3374.320 8746237.00 -96189.00 -1.088

Sl. No. Original Estimate Revised Estimate

46015.50 7.20 331311.00 45334.303 326407.00 -4904.00 -1.480

20 mm thick open- Graded Premix carpet using

B) ROAD SAFETY WORKS:

Sl. No. Original Estimate Revised Estimate

Sqm 127.500 65.00 8288.00 127.500 8288.00 0.00 0.000

No 487.000 505.00 245935.00 487.000 245935.00 0.00 0.000

Sl. No. Original Estimate Revised Estimate

73.500 619.00 45496.00 104.937 64956.00 19460.00 42.773

Sl. No. Original Estimate Revised Estimate

Cu.m 31.500 2592.00 81648.00 44.973 116570.00 34922.00 42.771

Sqm 420.000 28.15 11823.00 599.640 16880.00 5057.00 42.773

Sqm 420.000 144.50 60690.00 599.640 86648.00 25958.00 42.771

Sqm 420.000 31.80 13356.00 599.640 19069.00 5713.00 42.775

Sqm 32562.370 5.35 174209.00 32562.37 174209.00 0.00 0.000

Cu.m 1332.098 47.00 62608.00 1332.098 62608.00 0.00 0.000

Cu.m 1332.098 38.40 51152.00 1332.098 51152.00 0.00 0.000

D) ROAD FURNITURE WORK

Providing & fixing of typical PMGSY informatory

Sl. No. Original Estimate Revised Estimate

Nos 1.00 6830.00 6830.00 2 13660.00 6830.00 100.000

Nos 2 9700.00 19400.00 2 19400.00 0.00 0.000

Nos 10 1270.00 12700.00 10 12700.00 0.00 0.00

Nos 48 350.00 16800.00 48 16800.00 0.00 0.00

Nos 242 150.00 36300.00 0 0.00 -36300.00 -100.00

Sl. No. Original Estimate Revised Estimate

Cum 108.00 66.75 7209.00 108.00 7209.00 0.00 0.000

i) with bamboos length above 2.0 m and upto 2.5 m

Sl. No. Original Estimate Revised Estimate

Cu.m 163.800 66.72 10929.00 129.600 8647.00 -2282.00 -20.880

Cu.m 41.860 352.00 14735.00 63.720 22429.00 7694.00 52.216

Cu.m 169.88 66.72 11334.00 401.6 26795.00 15461.00 136.413

Cu.m 9.08 3704.00 33632.00 24.948 92407.00 58775.00 174.759

Cu.m 32.48 352.00 11433.00 56.771 19983.00 8550.00 74.784

Cu.m 91.28 3765.00 343669.00 253.847 955734.00 612065.00 178.097

Sl. No. Original Estimate Revised Estimate

M 40 3587.50 143500.00 110.000 394625.00 251125.00 175.000

Cu.m 316 66.72 21083.00 336.84 22474.00 1391.00 6.598

Cu.m 146.75 3765.00 552514.00 164.615 619775.00 67261.00 12.174

M 100 3587.50 358750.00 100 358750.00 0.00 0.000

Cu.m 56.35 841.50 47419.00 23.06 19405.00 -28014.00 -59.078

G2(iii) CROSS DRAINAGE WORKS FOR SLAB CULVERT (1 x 1.50m – 1 No.)

Sl. No. Original Estimate Revised Estimate

Cu.m 92.19 66.72 6151.00 139.21 9288.00 3137.00 51.000

M.T. 0.518 35000.00 18130.00 0.811 28385.00 10255.00 56.564

G2(iv) CROSS DRAINAGE WORKS SLAB CULVERT (1 x 2.0 m )

Cu.m 92.39 66.72 6164.00 527.783 35214.00 29050.00 471.285

Cu.m 11.3 6053.00 68399.00 33.492 202727.00 134328.00 196.389

No. 20 85.60 1712.00 22 1883.00 171.00 9.988