COST Of ESTIMATE

Name of Scheme: Extension of CC Paver Block ( Inter locking concrete Block pavement ) Road
from Gunaram Konwar Tiniali to Pamabari L.P School under MP Fund For the Year 2018-19.

Sl. No. Item of Works. Quantity Unit Rate(rs.) Amount(Rs.)

1 2 3 4 5 6
Item No. 1 : Construction of Embankments with Material
Obtained from Borrowpits with a lift up to 1.5m,
transporting to site, spreading, grading to required slope
and compacting to meet requirement of Tables300.10 and
2/3.4 300.20 with a lead up to 1000m as per technical
Item No.2: Construction
Specification Clause 301.50of subgrade and earthen
(I) Private Land
shoulders with approved 2322.381 cum 230.60 535541.1163
material obtained from borrow pits with all lifts and leads,
transporting to site, spreading, grading to required slope
and
compacted to meet requirement of Table 300.2 with lead
upto
2/3.14 Item
1000 No.3: Granular
m as per Sub-base
Technical with Well
Specification Graded
Clause Material
303.1. 676.77 cum 386.30 261435.0921
(Only for PMGSY work)
(A) By Mix in Place Method(ii) For Grading II Material
Construction of granular sub-base by providing well
graded
Item No.4 : WBM Grading 3 Providing, laying, spreading 187.2 cum 1466.00 274435.20
material, spreading in uniform
and compacting stone aggregates layers with motor grader on
prepared
of specificsurface,
sizes tomixing by mixmacadam
water bound in place method with r
specification
4.1
Clause
including401.
spreading in uniform thickness, hand packing, rolling with
smooth
wheel roller 80-100 kN in stages to proper grade and
camber, 108 cum 2764.60 298576.80
applying and brooming, stone screening to fill-up the
interstices
of coarse aggregate, watering and compacting to the
4.7 required
density Grading 3 as per Technical Specification Clause
Item
405 No. 5: Inter locking concrete Block pavement:(A)
Interlocking
Using stone pavement
screening block.a) Including
Type-B 11.2 mm for Edge block/ Edge
Gr.III
restraints Providing and laying interlocking concrete block 1440 cum 918.70 1322928.00
pavement (M40) having thickness 80mm as per technical
specification clause 1504 complete including carriage.
6.7(A) Item No.6 : PCC 1:3:6 in Foundation (Plain cement
concrete 1:3:6 cum 5742.00
nominal mix in foundation with crushed stone aggregate
40 mm nominal size mechanically mixed, placed in
16.69 foundation and compacted by vibration including curing
Qnty: 485x0.23x0.125=13.943 m3
for 14 days.) 13.943 cum 5742.00 80060.71
Item No. 7: Fabrication with fitting fixing and supplying of
sign board 1.80x1.05m size with 40mm dia. G.I. pipe
around the plain iron sheet and two nos.40mm dia.G.I.post
1 No. 6800.00 6800.00
of 1.20m.high,0.45 embedded in C.C. pillars of size
0.30x0.30x0.60 m in prop. 1:3:6 including welding, painting
and letter writing as per drawing and as drawing.
Total= 2779776.91
add 7 % for GST 194584.384
Total= 2974361.30
Add 1% contigency 29743.61
Total= 3004104.91
Say. Rs 30.00 Lakh

(Rupees Thirty Lakhs ) Only

Countersigned by Prepared By
A.E/J.E
Name of Scheme: Extension of CC Paver Block ( Inter locking concrete Block
pavement ) Road from Gunaram Konwar Tiniali to Pamabari L.P School under MP
Fund For the Year 2018-19.

ABSTRACT OF COST.
Sl.No. Item No. 1 : Construction ofItem Embankments with Material
Obtained from Borrowpits with a lift up to 1.5m, Amount Rs.
transporting to site, spreading, grading to required slope
1 Item
Item
No.4 : WBM
No.2:
Grading
Construction of
3 Providing,
subgrade and
laying,
earthen
spreading
and
Item compacting
No.3: to
Granular meet requirement
Sub-base
and compacting stone aggregates with of
Well Tables300.10
Graded and
Material 535541.12
shoulders
300.20
(Only with
for with
a
PMGSY approved
lead up
work)to 1000m as per
of specific sizes to water bound macadam specification technical
2 (A)
material obtained
Specification
By Mix
including in Clause
Place from borrow For
301.50
Method(ii) pits Grading
with all lifts and leads,
II Material 261435.09
transporting
Construction to
ofsite, spreading,
granular sub-base grading
by
spreading in uniform thickness, hand packing, rolling to required
providing wellslope
with
and
3 smooth
graded 274435.20
material,
wheel spreading
roller 80-100 kN in uniform
in stages layers with motor
to proper gradegrader
and on
4 Item No. 5:
prepared
camber, Inter locking
surface, mixingconcrete
by mix inBlockplacepavement:(A)
method with r 298576.80
Item
ClauseNo.6
Interlocking
applying 401.: PCC
and 1:3:6 block.a)
pavement
brooming, instone
Foundation
screening (Plain
Including cement
Edge
to block/
fill-up the Edge
5 concrete
restraints
interstices 1:3:6 cum
Providing 5742.00
and laying interlocking concrete block 1322928.00
Item No. 7: Fabrication with fitting fixing and supplying
nominal
6 pavement
mix in foundation
(M40) having
of coarse aggregate, with
thickness
watering crushed
and 80mm stone
compacting the of
aggregate
as pertotechnical 80060.71
sign
40 mmboard 1.80x1.05m
nominal
specification size size with
mechanically 40mm
mixed,
clause 1504 complete including carriage.dia. G.I.
placed pipe
in
required
around the plaincompacted
3iron
as sheet
foundation and andvibration
by twoSpecification
nos.40mm
including dia.G.I.post
curing
7 density Grading per Technical Clause 6800.00
of
for1.20m.high,0.45
14 days.) embedded in C.C. pillars of size
405
0.30x0.30x0.60 m inRs.prop. 1:3:611.2 including
Total
UsingAmount
stone screening Type-B mm forwelding,
Gr.III painting 2779776.91
and letter writing as per drawing and as drawing.
Add 7 % for GST Rs. 194584.38
Total Amount Rs. 2974361.30
Add 1% contigency 29743.61
Total Amount Rs. 3004104.91
Say Rs. 30.00 Lakh

(Rupees Thirty Lakhs ) Only

Countersigned by Prepared By
A.E/J.E
 GOVERNMENT OF ASSAM

DHEMAJI.

DETAILED ESTIMATE FOR

Name of Scheme: Extension of CC Paver Block ( Inter locking concrete

Block pavement ) Road from Gunaram Konwar Tiniali to Pamabari L.P
School under MP Fund For the Year 2018-19.

Name of Location Pub Machkhuwa

Name of G.P Pub Machkhuwa

Name of Block: Machkhuwa

name of District Dhemaji

Estimated Amount Rs. 30.00 Lakh

Name of Scheme: Extension of CC Paver Block ( Inter locking concrete Block
pavement ) Road from Gunaram Konwar Tiniali to Pamabari L.P School under
MP Fund For the Year 2018-19.

TYPICAL CROSS- SECTION (Not to Scale)

ALL DIMENSION ARE IN M

0.70 3.00 0.70 Subgrade Shoulder

80 mm cc Pavement 1:
1.5
75 mm WBM
150m m

CORE SOIL CORE SOIL

EXISTING
5.00

S.No.
1 GSB in Base Course = 480.00 x 3.0 x 0.13 = 187.2 m3
2 WBM = 480.00 x 3.0 x 0.075 = 108.0 m3
3 ICBP = 480.00 x 3.0 = 1440.0 m2

Countersigned by Prepared by
Name of Scheme: Extension of CC Paver Block ( Inter locking concrete Block
pavement ) Road from Gunaram Konwar Tiniali to Pamabari L.P School under MP
Fund For the Year 2018-19.

Name of Location Pub Machkhuwa

Name of G.P Pub Machkhuwa
Estimated Amount Rs. 30.00 Lakh

REPORT

This estimate amounting to Rs. 30,00,000.00 (Rupees Thirty Lakhs) only

has been framed to show the probable cost of construction of above said
scheme under MP Fund for the year 2018-19

The following provision has been made in this etimate.

1 Earth Work
2 Earthen Shoulder
3 GSB
4 WBM
5 Interlocking Pavement Block
6 PCC
7 Sign Board
All the rates are adopted from Schedule Rate of P.W.D.( Rural Road)of
Assam for the year 2017-18.
The work will be carried out as per A.P.W.D. General specification current
in the state.

Countersigned by Prepared by

Thecnical Adviser A.E/J.E.(Civil)

 Rate Analysis
GSB-GR.II
Analysis for 1.00 Cum
Quarry:- Upper Subansiri
SI No. Item of Cost Analysis Amount in Rs.
1 Basic Rate of Quarry @ Rs. 1245.00/m3 1245.00 1245.00
Conveyance Charge (Katcha Road) (10x0.128= 1.28)
Agg @ 1.28 cum Lead(Km) 5.00
2 Rate(Km) 25 160.00
Lead(Km) 8.00
3 Conveyance Charge (Surface Road) Agg @ 1.28 cum Rate(Km) 12.00 122.88
Lead(Km) 2.00
4 Conveyance Charge (Unsurface Road) Agg @ 1.28 cum Rate(Km) 16.00 40.96
Total 1568.84

Total Lead (Upper Subansiri)

1 Quarry Road (Katcha= 5 Km
2 Surface Road = 8 Km
3 Sub-Surface Road = 2 Km
Total = 15 Km Prepared By:
 Earth Work Stement iof Core
Av. C/S
Chainag C/S Area area Distance Volume
e (m) (m2) (m2) (m) (m3)
0.00 5.520
50.00 5.165 5.343 50.00 267.125
100.00 5.453 5.309 50.00 265.438
150.00 5.613 5.533 50.00 276.625
200.00 5.400 5.506 50.00 275.313
250.00 5.575 5.488 50.00 274.375
300.00 5.630 5.603 50.00 280.125
350.00 5.718 5.674 50.00 283.688
400.00 5.630 5.674 50.00 283.688
450.00 5.630 5.630 50.00 281.500
480.00 5.455 5.543 30.00 166.275
Total= 2654.150 M3
Deduct 12.5% S.A 331.769
Net qnty. 2322.381 M3

Countersigned by Prepared By

Technical Advisor J.E/ A.E.(Civil)

 Name of Scheme: Extension of CC Paver Block ( Inter locking concrete Block pavement ) Road
from Gunaram Konwar Tiniali to Pamabari L.P School under MP Fund For the Year 2018-19.

2
10
1
10
0
10
99
98
97
96
Row 11
1 2 3 4 5 6 7 8 9 10 11 12 Row 12 13

Datum = 97.00 M C/S PROFILE AT CH.0.00 M

Core/
Bank 0.00 0.60 0.65 0.65 0.65 0.65 0.65 0.67 0.66 0.50 0.00
Ht.
Core/B
ank 99.00 99.60 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.50 99.00
Level

Existin
g 99.00 99.00 99.00 99.35 99.35 99.35 99.35 99.35 99.33 99.34 99.00 99.00 99.00
Level
Distan
ce 5.00 4.900 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00

E/W in 5.520 m2

R
3 o
10 w
2
10 2
01 5
1
0
10
99
98
97
1 2 3 4 5 6 7 8 9 10 11 12 13

Datum = 97.00 M C/S PROFILE AT CH.50.00 M

Core /
Bank
0.00 0.40 0.64 0.65 0.66 0.67 0.66 0.65 0.50 0.50 0.00
Ht.

Core/Ba
nk
99.00 99.50 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.50 99.00
Level

Existing
Level
99.00 99.00 99.10 99.36 99.35 99.34 99.33 99.34 99.35 99.50 99.00 99.00 99.00

Distan
ce 5.00 4.750 4.000 3.00 2 1.50 0.00 1.50 2 3.00 4.000 4.500 5.00

E/W in Core 5.165 m2

1
10
0
10
99
98
Row 37
97
1 2 3 4 5 6 7 8 9 10 11 12 13
Row 38

Datum = 97.00 M C/S PROFILE AT CH.100.00 M

Core/
Bank 0.00 0.50 0.66 0.67 0.68 0.69 0.67 0.66 0.66 0.50 0.00
Ht.
Core/B
ank 99.00 99.50 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.50 99.00
Level
Existin
g 99.00 99.00 99.00 99.34 99.33 99.32 99.31 99.33 99.34 99.34 99.00 99.00 99.00
Level
Distan
ce 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00

E/W in 5.453 m2

1
10
0
10
99
98
97 Row 50
1 2 3 4 5 6 7 8 9 10 11 12 13
Row 51

Datum = 97.00 M C/S PROFILE AT CH.150.00 M

Core/Ba
nk Ht.
0.00 0.60 0.65 0.66 0.67 0.68 0.68 0.67 0.65 0.65 0.00

Core/Ba
nk
99.00 99.50 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.50 99.00
Level

Existing
Level
99.00 99.00 98.90 99.35 99.34 99.33 99.32 99.32 99.33 99.35 98.85 99.00 99.00

C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2.5 3.00 4.000 4.500 3.50
ce

E/W in 5.613 m2
Title: CROSS SECTIONAL PROFILE FOR CORE INCLUDING CALCULATION OF CROSS SECTIONAL AREA..

101.5
101
100.5
100
99.5
99
98.5
98
97.5
97
Row 65
1 2 3 4 5 6 7 8 9 10 11 12 13
Row 66
Datum = 97.00 M C/S PROFILE AT CH.200.00 M
Core /
Bank 0.00 0.50 0.65 0.66 0.67 0.68 0.67 0.66 0.65 0.50 0.00
Ht.
Core/B
ank 99.00 99.50 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.50 99.00
Level

Existin
g 99.00 99.00 99.00 99.35 99.34 99.33 99.32 99.33 99.34 99.35 99.00 99.00 99.00
Level
C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00
ce

E/W in 5.400 m2

103
102.5
102
101.5
101
100.5
100
99.5
99
98.5
98
97.5
97 Row 81

1 2 3 4 5 6 7 8 9 10 11 Row
12 82 13
 99.5
99
98.5
98
97.5
97 Row 81

1 2 3 4 5 6 7 8 9 10 11 Row
12 82 13

Datum = 97.00 M C/S PROFILE AT CH.250.00 M

Core/
Bank 0.00 0.60 0.65 0.66 0.67 0.68 0.68 0.67 0.66 0.59 0.00
Ht.
Core/B
ank 99.00 99.50 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.54 99.08
Level

Existin
g 99.00 99.00 98.90 99.35 99.34 99.33 99.32 99.32 99.33 99.34 98.95 99.08 99.00
Level
C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2.5 3.00 4.000 4.500 5.00
ce

E/W in 5.575 m2

3
10
2
10
1
10
0
10
99

98

97 Row 96
1 2 3 4 5 6 7 8 9 10 11 12 97
Row 13

Datum =97.00 M C/S PROFILE AT CH.300.00 M

Core/
Bank 0.00 0.65 0.65 0.65 0.66 0.65 0.70 0.70 0.65 0.66 0.00
Ht.
Core/B
ank 99.10 99.55 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.56 99.12
Level

Existin
g 99.10 99.10 98.90 99.35 99.35 99.34 99.35 99.30 99.30 99.35 98.90 99.12 99.12
Level

C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00
ce

E/W in 5.630 m2

103
Datum 102.5
=97.0 102
0M 101.5 #REF!
101
100.5
100
99.5
99
98.5
98
97.5
97 Row 96
1 2 3 4 5 6 7 8 9 10 11 12 97
Row 13

Datum =97.00 M C/S PROFILE AT CH.350.00 M

Core/
Bank 0.00 0.65 0.65 0.68 0.68 0.68 0.70 0.70 0.65 0.66 0.00
Ht.
Core/B
ank 99.10 99.55 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.56 99.12
Level

Existin
g 99.10 99.10 98.90 99.35 99.32 99.32 99.32 99.30 99.30 99.35 98.90 99.12 99.12
Level
C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00
ce

E/W in 5.718 m2

3
10
2
10
01
1
00
1
99
98
Row 96
97
1 2 3 4 5 6 7 8 9 10 11 Row
12 97 13

Datum =97.00 M C/S PROFILE AT CH.400.00 M

Core/
Bank 0.00 0.65 0.65 0.65 0.66 0.65 0.70 0.70 0.65 0.66 0.00
Ht.
Core/B
ank 99.10 99.55 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.56 99.12
Level

Existin
g 99.10 99.10 98.90 99.35 99.35 99.34 99.35 99.30 99.30 99.35 98.90 99.12 99.12
Level
C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00
ce

E/W in 5.630 m2

3
10
02
1
01
1
0
10
99
98
Row 96
97
1 2 3 4 5 6 7 8 9 10 11 Row
12 97 13

Datum =97.00 M C/S PROFILE AT CH.450.00 M

Core/
Bank 0.00 0.65 0.65 0.65 0.66 0.65 0.70 0.70 0.65 0.66 0.00
Ht.
Core/B
ank 99.10 99.55 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.56 99.12
Level

Existin
g 99.10 99.10 98.90 99.35 99.35 99.34 99.35 99.30 99.30 99.35 98.90 99.12 99.12
Level
C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00
ce

E/W in 5.630 m2

3
10
2
10
1
10
00
1
99
98
Row 96
97
1 2 3 4 5 6 7 8 9 10 11 Row
12 97 13

Datum =97.00 M C/S PROFILE AT CH.480.00 M

Core/
Bank 0.00 0.65 0.65 0.65 0.66 0.65 0.70 0.60 0.55 0.66 0.00
Ht.
Core/B
ank 99.10 99.55 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.56 99.12
Level

Existin
g 99.10 99.10 98.90 99.35 99.35 99.34 99.35 99.30 99.40 99.45 98.90 99.12 99.12
Level

C/s
Distan 5.00 4.500 4.000 3.00 2 1.50 0 1.50 2 3.00 4.000 4.500 5.00
ce

E/W in 5.455 m2
 Row 11
12 Row 12 13

Row 37
12 13
Row 38
 Row 50
12 13
Row 51
 Earthen Shoulders Statement
Chainage U/breadth height l/b Area Mean Areachainage volume
0 1.4 0.67 3.41 1.61135 0 0
50 1.4 0.67 3.41 1.61135 1.61135 50 80.5675 m3
100 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
150 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
200 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
250 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
300 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
350 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
400 1.4 0.67 3.41 1.61135 1.61135 50 80.5675
480 1.4 0.67 3.41 1.61135 1.61135 80 128.908
total 773.448
deduct 12.5% for SA 96.681
total 676.767 m3