PRADHAN MANTRI GRAM SADAK YOJANA

COST ESTIMATE FOR ROAD CONSTRUCTION

NAME OF Road :-MRL17 DANTEWADA KATEKALYAN ROAD KM 20.00 To NELBHATI (METAPAL) Package-CG03-232

Length of the Road (Kms) :- 5.00Km SOR w.e.f. - 22.02.2018 Block- Dantewada
Sr. SOR Item
DESCRIPTION OF ITEMS QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)
No. No.
Setting Out Setting
Out work complete with construction of bench mark (Min 1 per km) working benchmark (Min
4 per km) and near all bridges and cross-drainage works made of bricks/stone masonary or
concrete and reference pillars made of precast concrete poles/concrete filled 100 mm dia
A.C.pipe @ 100 m interval of as required on both sides of the formation width, marking on
1 2.1
central line, setting out curves and recording of central line levels and other required levels 5.00 KM 20955.00 104775.00
and distances etc. including setting out of cross-drainage structures & bridges with required
reference pillars and marking etc. as directed by Engineer-in-Charge.

Clearing and Grubbing Road Land Clearing and

grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and
trees 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
2 2.3 lead of 1000 m including removal and disposal of top organic soil not exceeding 150 mm in 20000.000 Sqm 7.00 140000.00
thickness as per Technical Specification Clause 201.
(A) In area of non-thorny jungle

Compacting Original Ground / Existing Embankment Loosening,

Levelling and Compacting original ground/existing embankment/supporting embankment to
facilitate placement of first layer of embankment, scarified to a depth of 150 mm, mixed with
3 3.2 water at OMC and then compacted by rolling so as to achieve minimum dry density as given 3000.00 Cum 29.00 87000.00
in Tables 300.1 and 300.2 for embankment construction as per Technical Specification
Clause 301.4.1.

3.5 (I) Excavation in Cutting in Soil by manual means with lead upto 50 m
Excavation for roadway in soil for carrying of cut earth to embankment site with a lift upto
4 1.5 m and lead upto 50 m as per Technical Specification Clause 302.3 58.59 Cum. 91.00 5331.00

3.3 (I) Construction of Embankment with Material Obtained from Roadway Cutting
Construction of embankment with approved materials deposited at site from roadway
cutting and excavation from drain and foundation of other structures graded and compacted
5 to meet requirement of Tables 300.1 and 300.2 as per Technical Specification Clause 301.5 155.921 Cum. 77.00 12006.00

3.4 (II)Construction of Embankment with Material Obtained from Pits

Construction of embankment with approved material obtained from borrow pits, transporting
6 to site, spreading, grading to required slope and compacting to meet requirement of Tables 7309.379 Cum. 246.00 1798107.00
300.1 and 300.2 (Beyond 250m)with all leads as per Technical Specification Clause
301.5(Having CBR more than 5)
Earth Work Summary Sheet (J)
3.12 (a) Construction of Subgrade and Earthen Shoulders
Construction of sub-grade and earthen shoulders with approved material (Granular
material having CBR not less than 7) obtained from borrow pits with all lifts and leads,
7 transporting to site, spreading, grading to required slope and compacted to meet 424.952 Cum 252.00 107088.00
requirement of Table 300.2 as per Technical Specification

4.1 (A) Granular Sub-base with Well Graded Material (CBR 20 or more) (Table 400.1)
Construction of granular sub-base by providing well graded material having
CBR 20 or more, spreading in uniform layers with motor grader on prepared surface, mixing
by mix in place method with rotavator at OMC, and compacting with vibratory rollers of 80
8 267.30 Cum. 910.00 243243.00
to 100KN static weight to achieve the desired density, complete as per Technical
Specification Clause 401. For Grading mentioned in table 400.1 (Grading III)

WBM Grading 2
Providing, laying, spreading and compacting mechanically crushed stone aggregates
of specific sizes to water bound macadam specification including spreading in uniform
9 4.7.II thickness, hand packing, rolling with three wheel 80-100 kN static roller in stages to proper 123.75 Cum. 1981.00 245149.00
grade and camber, applying and brooming, crushable screening to fill-up the interstices of
coarse aggregate, watering and compacting to the required density Grading 2 as per
Technical Specification Clause 405.

WBM Grading 3
Providing, laying, spreading and compacting mechanically crushed stone aggregates of
specific sizes to water bound macadam specification including spreading in uniform
10 4.7.III thickness, hand packing, rolling with three wheel 80-100 kN static roller in stages to proper 252.00 Cum. 2118.00 533736.00
grade and camber, applying and brooming, crushable screening to fill-up the interstices of
coarse aggregate, watering and compacting to the required density Grading 3 as per
Technical Specification Clause 405.

3.12 (B.) Construction of subgrade and earthen shoulders

Construction of sub-grade and earthen shoulders with approved material (Granular material
having CBR not less than 10) obtained from borrow pits with all lifts and leads, transporting
11 to site, spreading, grading to required slope and compacted to meet requirement of Table 1962.181 Cum 280.00 549411.00
300.2 as per Technical Specification Clause 303.1.(To be used for side shoulder WBM)

Prime Coat (Low Porosity)

Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of
12 5.1 granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0 3360.00 Sqm. 60.00 201600.00
kg/sqm using mechanical means as per Technical Specification Clause 502
RD -4560 TO 5000 IN EARTHEN PORTION
Sr. SOR Item
DESCRIPTION OF ITEMS QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)
No. No.
Tack Coat
Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor
13 5.2 (iii) at the rate of 0.25 to 0.30 kg per sqm on the prepared granular surfaces treated with primer 19179.14 Sqm. 18.00 345224.00
& cleaned with Hydraulic broom as per Technical Specification Clause 503.

Open-Graded Premix Carpet (Waste plastic) 20mm

thick Open-Graded Premix Carpet using Bituminous Binder Mixing with processed Waste
plastic (as per IRC:SP:98-2013) by replacement of 8% Bitumen binder by weight.
Providing, laying and rolling of 20mm thick open-graded premix carpet (Thickness not less
than 20 mm at any place) composed of 13.2 mm graded aggregate size @ 0.18 cum per 10
sqm & 11.2 mm graded aggregate size @ 0.09 cum per 10 sqm using with bitumenous
binder @13.43Kg per 10 sqm (i.e. 92% of standard Bitumen and 8% waste processed
plastic by weight shall be used for coating aggregate after its heating) as per IRC:SP:98-
14 5.13 19029.15 Sqm. 190.00 3615539.00
2013, laying to required line, grade and level to serve as 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 to be followed by seal coat of either Type A , Type B or Type C as
per Technical Specification.

Seal Coat
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified
levels, grade and cross fall using Type A, Type B and Type C as per Technical Specification
15 5.5 Clause 510, Viscocity grade (VG) Bitumen specification as per IS 73:2006 19029.15 Sqm. 60.00 1141749.00
Case - II : Type B
(II) Bitumen (VG-30)

Semi-Reflective Traffic signs upto 0.90 sqm

Direction and place identification signs up to 0.9 sqm size board
Providing and erecting direction and place identifications of semi reflective sign boards as
per IRC:67 made of 2 mm thick M.S. Sheet duly stove enameled paint in white colour in
front and grey colour on back with red reflective border of 70 mm width and required
message, letters, figures with reflective engineering grade tape as per MORD specifications
16 9.2 A of required shade and colour. Supported and welded on 47 mm x 47mm of 12 SWG Square 9.00 Sqm 6621.00 59589.00
tube of 3050 mm height duly strengthened by 25 mm x 5 mm M/s flat iron on edges on back
firmly fixed to the ground by means of properly designed foundations with M-15 grade
cement concrete 450 mm x 450 mm x 600 mm, 600 mm below ground level as per

Semi-Reflective Traffic signs

more than 0.90 sqm sign board
Providing and erecting direction and place identification of semi reflective sign boards as per
IRC-67 made of 2 mm thick M.S. Sheet duly stove enameled paint white colour in front and
grey colour on back with reflective border of 70 mm width and required message, letters,
figures with reflective tape of engineering grade as per MORD specifications of required
17 9.2 B shade and colour. Supported and welded on two nos. 47 mm x 47 mm of 12 SWG square 4.32 Sqm. 6534.00 28227.00
tube of 3050 mm height duly strengthened by 25 mm x 5 mm MS flat iron on edges on back
firmly fixed to the ground by means of properly designed foundations with M-15 grade
cement concrete 450 mm x 450 mm x 600 mm, 600 mm below ground level as per
approved drawing and Technical Specification Clause 1701

9.16 Providing & Fixing of PMGSY 'Logo' board Providing and fixing of typical PMGSY logo
18 board as per MoRD specifications and drawings. 17.00 Each 9276.00 157692.00
Providing and Fixing Informtory and Logo Board of PMGSY Project
Providing and 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 x 5m size on back on edges. The lower plate will be welded
with MS angle iron frame of 25mm x 25mm x 5mm. The angle iron frame of the lower most
plate and flat iron frame of middle plate will be welded to 2 nos. 75mm x 75 mm of 12 SWG
sheet tubes posts duly embedded in cement concrete M-15 grade blocks of 450mm x
19 9.14 (B) 450mm x 600mm, 600mm below ground level. The top most diamond plate will be welded 2.00 Each 19249.00 38498.00
to middle plate by 47mm x 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 drawing Clause 1701 and Annexure 1700.1

9.15 (A) Providing and fixing 'Citizen Information Board' of PMGSYProject (A) Providing and fixing
of typical " PMGSY Citizen Information Board" with Logo as per MoRD specifications &
20 drawings, made of 75 mm square or 75 mm dia circular steel tube of 12 SWG 3.2 m height 1.00 Each 19621.00 19621.00
and cross member 2 nos 1m long, fixed with angle iron 50x50x5 mm MS angle on the back

9.8 Kilometre Stones & Boundary Pillar

21 Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as 0.00
per IRC:8 fixing in position including painting and printing, etc as per drawing and Technical
Specification Clause 1703
(i) 5th Kilometre Stone (precast) 1.00 Each 5180.00 5180.00
(ii) Ordinary Kilometer Stone (Precast) 6.00 Each 3072.00 18432.00
(iii) 200 m stone (precast) 20.00 Each 648.00 12960.00
9.9 Boundary Pillar
Reinforced cement concrete M15 grade boundary pillars/local stone of standard design as
22 per IRC:25, fixed in position including finishing and lettering but excluding painting as per 50.00 Each 724.00 36200.00
drawing and Technical Specification Clause 1704
Sr. SOR Item
DESCRIPTION OF ITEMS QUANTITY UNIT RATE (Rs.) AMOUNT (Rs.)
No. No.
7.6 (A) Providing & Laying Cement Concrete Pipe NP3 on first class bedding of granular material
including fixing collar with cement sand mortar 1:2 but excluding excavation, protection
23 works, backfilling, concrete and masonary work in head wall and parapets as per clause 50.00 RM 4099.00 204950.00
1106 .(A) 600 mm dia
9.18 Road marking with Hot Applied Thermoplastic Compound with Reflectorizing Glass Beads
on Bituminous Surface (Providing and laying of hot applied thermoplastic compound 2.5 mm
24 thick including reflectorizing glass beads @ 250 gms per sqm area, thickness of 2.5 mm is 570.00 Sqm. 1266.00 721620.00
exclusive of surface applied glass beads as per IRC: 35. The finished surface to be level,
uniform and free from streaks and holes.)
11.7.ii Maintenance of Slab type Culverts by way of clearing, Cleaning, Erosion repair, repairs to
cracks, parapet walls and Protection works as per drawing and technical specification Per
25 18.00 2771.00 49878.00
Clasue 1908 Culvert
7.1 Excavation for Structure as per drawing and technical specifications Clause 305.1 including
setting out, construction of shoring and bracing, removal of stumps and other deleterious
26
material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in 106.32 Cum 354.00 37637.00
trenches with excavated suitable material.
2.6 (I) Dismentaling of Structere like Culverts, bridges , retaining walls and other structure
compraising of masnory, cement concrete, wood work, steel work, including T&P and
27 scaffolding whweever necessary, sorting the dismenteled material, disposal serviceable 6.48 Cum 580.00 3758.00
material with all lift & lead of 1000m as per Technical specifications Clause 202.
By Manual Means
2.11 Dismantling of cement concrete pavements and breaking to pieces not exceeding 0.02
cum in volume and stock piling at designated locations and disposal of dismantled materials
28
upto a lead of 1000 m, stacking serviceable and unserviceable materials separately, as per
1.2 Cum 2352.00 2822.00
Technical Specification Clause. 202
7.10 (ii) Providing concrete for plain/reinforced concrete in open foundation complete as per
29 drawings and technical specifications Clause 802, 803, 1202 & 1203 77.86 Cum 5223.00 406663.00
II P.C.C grade M 15(Nominal mix (1:2.5:5)
7.18 Plain/reinforced cement concrete in substructure complete as per drawings and technical
specification Clauses 802, 804, 805, 806, 807, 1202 ans 1204 For height
30 upto 5 m 50.02 Cum 5387.00 269458.00
I P.C.C grade M 15 (Nominal mix (1:2.5:5)
7.27 (i) Providing and laying concrete for reinforced cement concrete in superstructure as per
31 drawing and technical specification Clause 800,1205.4 & 1205.5 I. R.C.C grade M 20 (i) 3.76 Cum 6839.00 25715.00
For nominal mix 1:2:4
7.27 (ii) Providing and laying concrete for reinforced cement concrete in superstructure as per
32 drawing and technical specification Clause 800,1205.4 & 1205.5 3.70 Cum 7312.00 27054.00
R.C.C. grade M 25 (Design Mix)
7.28 Supplying, fitting, and placing HYSD bar reinforcement in superstructure complete as per
33
drawing and technical specifications Clauses 1002, 1010 and 1202 0.4901 MT 76384.00 37436.00
7.22 Providing weepholes in brick masonry/stone masonry, plain/ reinforced concrete abutment,
wing wall, return wall with 100 mm dia AC pipe extending through the full width of the
34 structures with slope of 1(V):20(H) towards drawing face complete as per drawing and 20.00 Nos. 335.00 6700.00
technical specification Clauses 614, 709, 1204.3.7
7.23 Backfilling behind abutment, wing wall and return wall complete as per drawings & technical
35 specification Clause 1204.3.8 I) Granular material 43.44 Cum 1025.00 44526.00
36 Total Cost of Construction work 11344574.00
ADD 12% GST 12705922.88
127.06
37 Maintenance of Road for First Year Kilometer 23554 5.000 117770
38 Maintenance of Road for Second Year Kilometer 47427 5.000 237135
39 Maintenance of Road for Third Year Kilometer 58381 5.000 291905
40 Maintenance of Road for Fourth Year Kilometer 69021 5.000 345105
41 Maintenance of Road for Fifth Year Kilometer 79815 5.000 399075
42 Total Cost of Maintenance work 1390990
45 ADD 12% GST 1557908.80
46 TOTAL COST INCLUDING GST 14263831.68
142.64

Sub Engineer
Assistant Engineer EXECUTIVE ENGINEER
PIU,CGRRDA
PIU,CGRRDA, DANTEWADA PIU,CGRRDA, DANTEWADA
DANTEWADA,