ABSTRACT OF COST

Name of Work:- Improvement of road from Kashipur to Lalmatia via Morium Nagar (L=1.40 KM) under UIDF
Scheme.

Sl Code Rate Amount

Description Unit Quantity
No. (INR) (INR)
A. ROAD IMPROVEMENT WORK (Non-Bituminous)
1 11.1 A. With dewatering.
300 Earthwork in excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
dewatering, construction of shoring, shuttering & bracing,
removal of stumps & other deleterious material and disposal
upto a lead of 50 m, dressing of sides & bottom and backfilling in
trenches with excavated suitable material.
I Ordinary Soil
(i) Upto 3 m depth
cum 453.60 Rs 458.20 Rs 207840.00
2 11.2 Filling in foundation trenches as per drawing & MoRD technical
300, specification Clause 305.3.9, 1200.
1200 I Sand filling
cum 75.60 Rs 1407.40 Rs 106399.00
3 3.4 Construction of Embankment with Material Obtained from
301.5 Borrow Pits
Construction of embankment with approved material obtained
from borrow pits with a lift upto 1.5 m, transporting to site,
spreading, grading to required slope and compacting to meet
requirement of Tables 300.1 and 300.2 with a lead upto 1000 m
as per MoRD Technical Specification Clause 301.5.

Cum 350.00 Rs 346.20 Rs 121170.00

4 3.2 Scarifying Existing Bituminous Surface to a depth of 150 mm by
301.4 Mechanical Means
Scarifying Existing bituminous Road Surface by mechanical
means to a Depth of 150 mm and disposal of scarified
material with a lift upto 3 m and leads upto 1000 m as per
MoRD Technical Specification Clause 301.4.
Sqm 5320.00 Rs 10.20 Rs 54264.00
5 4.6 Granular Sub-base with Well Graded Material (Table 400.1)
401 using Jhama Brick Aggregate
Construction of granular sub-base by providing well graded
material (Jhama Brick Aggregate, Grading-I, as per Table 400.1,
spreading in uniform layers with tractor with attachments on
prepared surface, mixing by mix in place method with rotavator
at OMC, applying and brooming sand to fill up the interstices of
coarse aggregate, watering and compacting with smooth wheel
roller to achieve the desired density, complete as per MoRD
Technical Specification Clause 401.
(i) For Grading - I Material (jhama brick aggreate)

sqm 551.25 Rs 4993.85 Rs 2752860.00

6 11.4 Providing concrete for plain/reinforced concrete in open
800, foundations complete including formwork as per drawings &
900 MoRD technical specifications Clauses 802, 803, 900, 1202 and
1203. (including centering, shuttering, staging etc. but excluding
reinforcement).
I P.C.C grade M 10
(i) Nominal mix 1:3:6

Page 1
 Sl Code Rate Amount
Description Unit Quantity
No. (INR) (INR)
cum 726.863 Rs 10479.20 Rs 7616943.00
7 M-1.24, 80 mm thick factory made c.c. interlocking paver block of M-35
1500 Grade
Providing and laying factory made chamfered edge Cement
Concrete paver blocks of required strength, thickness & size/
shape, made by table vibratory method to attain superior
smooth finish using PU or equivalent moulds, laid in required
grey colour & pattern over 50 mm thick compacted bed of sand,
compacting and proper embedding/ laying of inter locking
paver blocks into the sand bedding layer through vibratory
compaction by using plate vibrator, filling the joints with fine
sand and cutting of paver blocks as per required size and
pattern, finishing and sweeping extra sand in footpath, parks,
lawns, drive ways or light traffic parking etc. all complete as per
specifications & approval/ direction of the Engineer -in-Charge:
(a) 80 mm thick c.c. paver block of M-35 grade with approved
colour, design and pattern.
Cum 5512.500 Rs 1633.05 Rs 9002188.00
8 11.5, Brick masonry work in cement mortar in foundation completed
600, excluding pointing & plastering as per drawing & MoRD
1200 technical specifications Clauses 600, 1202 & 1203.
Brick masonry in 1:4 cement mortar
Cum 533.400 Rs 9746.79 Rs 5198938.00
9 12.16, Plastering with cement mortar (1:4) 12 mm thick on
600, brickwork/ C.C. work including a finishing coat of neatcement
1200 punning with 2.75 kg of cement per sqm in substructure as per
MoRD technical specification Clauses 613.4 & 1204.

Cum 711.200 Rs 231.70 Rs 164785.00

Rs 25225387.00
B. ROAD FURNITURE
10 10.18 Traffic Signs (using jhama brick aggregate in CC/ PCC)
1700/3 A. Retro-reflectorised Traffic Signs
00 Providing and fixing of retro-reflectorised cautionary,
mandatory and informatory sign as per IRC:67 made of
encapsulated lens type reflective sheeting vide MoRD technical
specification Clause 1701.2.3 fixed over aluminium sheeting, 1.5
mm thick supported on a mild steel angle iron post 75 mm x 75
mm x 6 mm firmly fixed to the ground by means of properly
designed foundation with M 15 grade cement concrete (using
jhama brick aggregate) 450 mm x 450 mm x 600 mm, 600 mm
below ground level as per approved drawings and MoRD
Technical Specification Clause 801.
i) with 600 mm equilateral triangle aluminium sheeting
nos 6.000 Rs 3465.50 Rs 20793.00
ii) with 600 mm circular aluminium sheeting nos 5.000 Rs 3624.90 Rs 18125.00
iii) with 600 x 450 mm rectangular aluminium sheeting nos 5.000 Rs 3608.60 Rs 18043.00
iv) with 600 x 600 mm square aluminium sheeting nos 4.000 Rs 3721.50 Rs 14886.00
v) with 900 mm side octagon aluminium sheeting nos 3.000 Rs 4113.10 Rs 12339.00

Page 2
 Sl Code Rate Amount
Description Unit Quantity
No. (INR) (INR)
11 10.27
1700 Providing and Fixing 'Citizens' Information Board' of the
Project(with CC structure)
Providing and fixing of typical Citizens' Information board with
Logo as per MORD specifications and drawing with CC structure
made with M-15 of Size 1150 mm in length, 300 mm in
thickness and 2450 mm in height all above G.L. with foundation
with M-15 concrete of size 1150 mm x 600 mm x 750 mm , 750
mm below ground level with skin reinforcemet with 8 mm dia
TMT bars @ 200 cm C/C from bottom of the structure. 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 structure will be painted with
primer and two coats of epoxy paint as per drawing and MoRD
technical specification Clause 1701 and Annexure 1700.1.
A. Board 'A'

nos 2.000 Rs 23011.20 Rs 46022.00

Rs 130208.00
C. BOX CULVERT & PROTECTION WALL
12 11.1 A. With dewatering.
300 Earthwork in excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
dewatering, construction of shoring, shuttering & bracing,
removal of stumps & other deleterious material and disposal
upto a lead of 50 m, dressing of sides & bottom and backfilling in
trenches with excavated suitable material.
I Ordinary Soil
(i) Upto 3 m depth
cum 291.000 Rs 458.20 Rs 133336.00
13 11.2 Filling in foundation trenches as per drawing & MoRD technical
300, specification Clause 305.3.9, 1200.
1200 I Sand filling
cum 23.040 Rs 1407.40 Rs 32426.00
14 11.4 Providing concrete for plain/reinforced concrete in open
800, foundations complete including formwork as per drawings &
900 MoRD technical specifications Clauses 802, 803, 900, 1202 and
1203. (including centering, shuttering, staging etc. but excluding
reinforcement).
I P.C.C grade M 10
(i) Nominal mix 1:3:6
cum 23.040 Rs 10479.20 Rs 241441.00
15 11.4 Providing concrete for plain/reinforced concrete in open
800, foundations complete including formwork as per drawings &
900 MoRD technical specifications Clauses 802, 803, 900, 1202 and
1203. (including centering, shuttering, staging etc. but excluding
reinforcement).
V R.C.C grade M 25
cum 68.750 Rs 12166.45 Rs 836443.00
16 11.4 Plain/reinforced cement concrete in substructure complete
800, including formwork as per drawings & MoRD technical
900, specification Clauses 802, 804, 805, 806, 807, 900, 1202 & 1204.
1200 (including centering, shuttering, staging etc. but excluding
reinforcement)
V R.C.C grade M 25
i) upto 5 m height
cum 149.380 Rs 12837.35 Rs 1917643.00

Page 3
 Sl Code Rate Amount
Description Unit Quantity
No. (INR) (INR)
17 11.6 Supplying, fitting & placing Thermo-Mechanically treated bar/
1000, Cold twisted deformed steel bar reinforcement in foundation
1200 complete as per drawings & MoRD technical specifications
Clauses 1000 & 1202.
t 8.250 Rs 91602.95 Rs 755724.00
18 12.5 Supplying, fitting & placing Thermo-Mechanically treated bar/
1000, Cold twisted deformed steel bar in substructure complete as per
1200 drawings & MoRD technical specification Clauses 1002, 1005,
1010 and 1202.
t 17.926 Rs 91845.25 Rs 1646381.00
19 12.7 Providing weep holes in brick masonry/ stone masonry, plain/
600, reinforced concrete abutment, wing wall, return wall with 100
700, mm dia AC pipe or uPVC pipe (110 mm OD of 6.0 kg/cm2
1200 pressure) extending through the full width of the structures
with slope of 1(V):20(H) towards drawing face complete as per
drawing and MoRD technical specification clauses 614, 709,
1204.3.7.
m 103.600 Rs 393.50 Rs 40767.00
20 13.5 Construction of R.C.C railing of M 25 grade in cast-in-situ with
800, 20 mm nominal size aggregate, true to line & grade, tolerance of
900, vertical railing post not to exceed 1 in 500, centre-to-centre
1200 spacing between vertical posts not to exceed 2000 mm
including reinforcement as per drawing and MoRD technical
specifications Clauses 800, 900 and 1208.3 (including centering,
shuttering, staging etc. and reinforcement).
m 10.000 Rs 4331.25 Rs 43313.00
21 13.9
Providing and fixing in position Drainage spouts complete as
1200
per drawing & MoRD technical specifications Clause 1209.
nos 8.000 Rs 2007.00 Rs 16056.00
22 10.5
Painting Two Coats on New Concrete Surfaces
1700
Painting two coats including primer coat after filling the surface
with synthetic enamel paint in all shades on new, plastered /
concrete surfaces as per drawing and MoRD Technical
Specification clause 1701.
sqm 11.500 Rs 130.70 Rs 1503.00
23 12.13 Providing & laying filter media with jhama brick aggregates as
1200 per specification to a thickness of not less than 600 mm with
smaller size towards the soil & bigger size towards the wall &
providing over the entire surface behind abutment, wing wall,
return wall to the full height, compacted to firm condition
complete as per drawing and MoRD technical specification
clause 1204.3.8.
cum 56.250 Rs 4845.75 Rs 272573.00
Rs 5937606.00
D. RCC DRAIN

Page 4
 Sl Code Rate Amount
Description Unit Quantity
No. (INR) (INR)
24 11.1
A. With dewatering.
300
Earthwork in excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
dewatering, construction of shoring, shuttering & bracing,
removal of stumps & other deleterious material and disposal
upto a lead of 50 m, dressing of sides & bottom and backfilling in
trenches with excavated suitable material.
I Ordinary Soil
(i) Upto 3 m depth
cum 6210.000 Rs 458.20 Rs 2845422.00
25 11.2 Filling in foundation trenches as per drawing & MoRD technical
300, specification Clause 305.3.9, 1200.
1200 I Sand filling
cum 17.926 Rs 1407.40 Rs 25228.00
26 11.4 Providing concrete for plain/reinforced concrete in open
800, foundations complete including formwork as per drawings &
900 MoRD technical specifications Clauses 802, 803, 900, 1202 and
1203. (including centering, shuttering, staging etc. but excluding
reinforcement).
I P.C.C grade M 10
(i) Nominal mix 1:3:6
cum 270.000 Rs 10479.20 Rs 2829384.00
27 11.4 Plain/reinforced cement concrete in substructure complete
800, including formwork as per drawings & MoRD technical
900, specification Clauses 802, 804, 805, 806, 807, 900, 1202 & 1204.
1200 (including centering, shuttering, staging etc. but excluding
reinforcement)
V R.C.C grade M 25
i) upto 5 m height
cum 1890.000 Rs 12837.35 Rs 24262592.00
28 12.5 Supplying, fitting & placing Thermo-Mechanically treated bar/
1000, Cold twisted deformed steel bar in substructure complete as per
1200 drawings & MoRD technical specification Clauses 1002, 1005,
1010 and 1202.
t 151.200 Rs 91845.25 Rs 13887002.00
29 12.7 Providing weep holes in brick masonry/ stone masonry, plain/
600, reinforced concrete abutment, wing wall, return wall with 100
700, mm dia AC pipe or uPVC pipe (110 mm OD of 6.0 kg/cm2
1200 pressure) extending through the full width of the structures
with slope of 1(V):20(H) towards drawing face complete as per
drawing and MoRD technical specification clauses 614, 709,
1204.3.7.
m 600.000 Rs 393.50 Rs 236100.00
30 11.4 Wrought Iron and Mild Steel Welded Work
Wrought iron and mild steel welded work (using angles, square
bars, tees and channel in grills, grating frames, gates and tree
guards of any size and design etc. including cost of screens and
welding rods or bolts and nuts complete fixed in position but
without the cost of excavation and concrete for fixing which will
be paid separately as per MoRT&H technical specifications
Clauses and as directed.
kg 1800.000 Rs 119.30 Rs 214740.00

Page 5
 Sl Code Rate Amount
Description Unit Quantity
No. (INR) (INR)
31 Analysi Carriage of available excavated earth with an average distance
s Rate of 10.00 km by mechanical means using Truck, tipper, lari, loder
etc including loading & unloading dressing complete as per
direction of Engineer-in-charge.
cum 4361.000 Rs 150.80 Rs 657639.00
\ Rs 44958107.00
Total Rs 76251308.00
Add: 5% for Utility Shifting Rs 3812565.00
Add: 3% Contingency Rs 2287539.00
Add: 8% for 5 years Maintenance Rs 6100105.00
Grand Total Rs 88451517.00
(Rupees Eight Crore Eighty Four Lakh Fifty One Thousand Five Hundred Seventeen) only

Page 6