ABSTRACT OF COST

Name of work:-Improvement of Epum Road (Northern side) connecting with Imphal-Saikul Road i/c Pucca drain.

Sl. No. Sub-Head/Item of work Quantity Rate Unit Amount Remarks

1 2 3 4 5 6 7
1 Scarifying gravelled macadam or bituminous macadam surface ( by power) 1500.00 16.50 Cum Rs. 24,747.00 Analysed Rate
15.34.1 Not exceeding 40mm in depth. based on MSR -
2017
2 Providing laying & compacting granular base/sub-base according to lines, 428.40 1468.63 Cum Rs. 6,29,164.00
grades& cross-sections by using naturally occurring sand gravel/conforming
to IRC Grade 2 of M.O.S.T. specification free from organic or other
deleterious constituents compact by rolling with power roller of 8 to10
tonnes capacity in layers not exceeding 150 mm (spread
thickness)including rolling of the road surface to proper level & grade 30 cm
width edging on both sides etc. complete as directed by the Engineer-in-
charge. ( without carriage charge of all materials)

3 Providing and laying one layer WBM 7.5cm consolidated thickness 187.88 3529.71 Cum Rs. 6,63,144.00 -do-
using1.00 cum of stone agregare conforming to IRC grade per 10 sqm of
road surface and 0.23 cum of binder materials of approved quality per 10
sqm of road surface I/c coinsdolidation of the same rolling of the surface to
camber superelevation and grade by using template straight edges and
spirit level in layer not exceeding 100mm to 130mm thick (spread)
thickness dry and wet rolling with 8 to 10 tonne roller i/c earth edging 30 cm
width on both side and applying binding materials as specified with carriage
charge of all materials complete.
a) I.R.C. Grade-III

4 Providing 25mm thick semi-dense carpeting course aggregate fine 2505.00 511.09 Sqm Rs. 12,80,283.00 -do-
aggregate and filler required grading conforming to Table 500.11 of IRC
specification in sufficient to yield specified thickness after compaction
including through dressing of surface, screening and cleaning of stone
materials making component including coarse aggregate, fine aggregate
and filler to obtain homogeneous mixture with requisite quantity of binder @
5.50% by weight to mix, mixing the quantity in hot mix plant conforming to
IS 3066 and laying the mixture uniformly to specified grade line and cross
section over the existing surface i/c preparing surface by brushing and
providing & applying a priming coat @10kg/10sqm with Bitumen (80/100).
15.28.2 Using Bitumen (80/100)

Pucca Side drain

5 Earthwork in excavation of foundation trenches or drains including dressing 380.00 158.31 Cum Rs. 60,159.00
of sides and ramming of bottoms lift upto 1.5metres including getting out
the excavated soil and disposal of surplus excavated soil as directed within
a lead of 50 metres. 1.10.2. Hard/Dense Soil.

6 Cement concrete 1:3:6 mix with stone aggregate 20 mm nominal size 221.25 7818.52 Cum Rs. 17,29,847.00
mechanically mixed and vibrated in foundation upto a depth of 1.5 m below
ground level and 1.5m. above ground/bed level i/c formwork.
= Rs. 43,87,344.00
Add 3% Contingency Charges = Rs. 1,31,620.32
Rs. 45,18,965.00
Add 11.75% Agency Charges 530978.3875
50,49,944.00
Say Rs. 50,50,000.00