480197148.

xlsx

STORM WATER DRAINAGE SCHEME FOR MUZAFFARPUR SMART CITY ABD AREA
DETAILED ESTIMATE
Name of the Work: Dismantling of Pavement
Sl No Description Unit Nos L B D Qty

Cutting road and making good the same including

16.13 BCD
supply of extra quantities of materials i.e. aggregate,
SOR 2018
moorum screening, red bajri and labour required.

16.13.1 Bituminous portion

For 145 mm Dia Pipe m3 1 5069.62 0.75 0.080 304.17702
For 195 mm Dia Pipe m3 1 425.54 0.75 0.080 25.53264
For 245 mm Dia Pipe m3 1 115.44 0.75 0.080 6.92664
For 294 mm Dia Pipe m3 1 76.25 0.80 0.080 4.880064
For 350 mm Dia Pipe m3 1 42.12 1.00 0.080 3.36952
For 400 mm Dia Pipe m3 1 23.42 1.05 0.080 1.96686
For 450 mm Dia Pipe m3 1 4.84 1.10 0.080 0.426272
For 500 mm Dia Pipe m3 1 12.93 1.15 0.080 1.189468
For 600 mm Dia Pipe m3 1 38.01 1.27 0.080 3.861816
For 700 mm Dia Pipe m3 1 82.54 1.37 0.080 9.0460552
For 800 mm Dia Pipe m3 1 33.27 1.49 0.080 3.9659032
For 900 mm Dia Pipe m3 1 5.47 1.60 0.080 0.700672
Total 366.04293

16.13.2 Water bound macadam

For 145 mm Dia Pipe m3 1 5069.62 0.75 0.500 1901.1064
For 195 mm Dia Pipe m3 1 425.54 0.75 0.500 159.579
For 245 mm Dia Pipe m3 1 115.44 0.75 0.500 43.2915
For 294 mm Dia Pipe m3 1 76.25 0.80 0.500 30.5004
For 350 mm Dia Pipe m3 1 42.12 1.00 0.500 21.0595
For 400 mm Dia Pipe m3 1 23.42 1.05 0.500 12.292875
For 450 mm Dia Pipe m3 1 4.84 1.10 0.500 2.6642
For 500 mm Dia Pipe m3 1 12.93 1.15 0.500 7.434175
For 600 mm Dia Pipe m3 1 38.01 1.27 0.500 24.13635
For 700 mm Dia Pipe m3 1 82.54 1.37 0.500 56.537845
For 800 mm Dia Pipe m3 1 33.27 1.49 0.500 24.786895
For 900 mm Dia Pipe m3 1 5.47 1.60 0.500 4.3792
Total 2287.7683

Granular Sub-Base with Coarse Graded Material

( Table:- 400- 2) (Construction of granular sub-base
by providing coarse graded material, spreading in
4.2 uniform layers with motor grader on prepared
surface, mixing by mix in place method with
rotavator at OMC, and compacting with vibratory
roller to achieve the desired density, complete as
per clause 401)

For Concrete Pavement Restoration

For 145 mm Dia Pipe m3 1 67353.48 0.75 0.150 7577.2668
For 195 mm Dia Pipe m3 1 5653.66 0.75 0.150 636.0363
For 245 mm Dia Pipe m3 1 1533.76 0.75 0.150 172.54755
For 294 mm Dia Pipe m3 1 1013.05 0.80 0.150 121.56588
For 350 mm Dia Pipe m3 1 559.58 1.00 0.150 83.93715
For 400 mm Dia Pipe m3 1 311.09 1.05 0.150 48.995888
For 450 mm Dia Pipe m3 1 64.36 1.10 0.150 10.61874
For 500 mm Dia Pipe m3 1 171.77 1.15 0.150 29.630498
For 600 mm Dia Pipe m3 1 504.99 1.27 0.150 96.200595
For 700 mm Dia Pipe m3 1 1096.56 1.37 0.150 225.3437
For 800 mm Dia Pipe m3 1 442.03 1.49 0.150 98.793482
For 900 mm Dia Pipe m3 1 72.73 1.60 0.150 17.45424
Total 9118.3909
 480197148.xlsx

Name of the Work: Dismantling of Pavement

Sl No Description Unit Nos L B D Qty

Dry Lean Cement Concrete Sub- base (Construction

of dry lean cement concrete Sub- base over a
prepared sub-grade with coarse and fine aggregate
conforming to IS: 383, the size of coarse aggregate
not exceeding 25 mm, aggregate cement ratio not to
exceed 15:1, aggregate gradation after blending to
6.1 be as per table 600-1, cement content not to be less
than 150 kg/ cum, optimum moisture content to be
determined during trial length construction,
concrete strength not to be less than 10 Mpa at 7
days, mixed in a batching plant, transported to site,
laid with a paver with electronic sensor, compacting
with 8-10 tonnes vibratory roller, finishing and
curing.)

For Concrete Pavement Restoration

For 145 mm Dia Pipe m3 1 67353.48 0.75 0.150 7577.2668
For 195 mm Dia Pipe m3 1 5653.66 0.75 0.150 636.0363
For 245 mm Dia Pipe m3 1 1533.76 0.75 0.150 172.54755
For 294 mm Dia Pipe m3 1 1013.05 0.80 0.150 121.56588
For 350 mm Dia Pipe m3 1 559.58 1.00 0.150 83.93715
For 400 mm Dia Pipe m3 1 311.09 1.05 0.150 48.995888
For 450 mm Dia Pipe m3 1 64.36 1.10 0.150 10.61874
For 500 mm Dia Pipe m3 1 171.77 1.15 0.150 29.630498
For 600 mm Dia Pipe m3 1 504.99 1.27 0.150 96.200595
For 700 mm Dia Pipe m3 1 1096.56 1.37 0.150 225.3437
For 800 mm Dia Pipe m3 1 442.03 1.49 0.150 98.793482
For 900 mm Dia Pipe m3 1 72.73 1.60 0.150 17.45424
Total 9118.3909
 480197148.xlsx

Name of the Work: Dismantling of Pavement

Sl No Description Unit Nos L B D Qty

Cement Concrete Pavement (Construction of un-

reinforced, dowel jointed, plain cement concrete
pavement over a prepared sub base with 43 grade
cement @ 400 kg per cum, coarse and fine
aggregate conforming to IS 383, maximum size of
coarse aggregate not exceeding 25 mm, mixed in a
batching and mixing plant as per approved mix
6.2 design, transported to site, laid with a fixed form or
slip form paver, spread, compacted and finished in a
continuous operation including provision of
contraction, expansion, construction and
longitudinal joints, joint filler, separation membrane,
sealant primer, joint sealant, debonding strip, dowel
bar, tie rod, admixtures as approved, curing
compound, finishing to lines and grades as per
drawing )

For 145 mm Dia Pipe m3 1 67353.48 0.75 0.250 12628.778

For 195 mm Dia Pipe m3 1 5653.66 0.75 0.250 1060.0605
For 245 mm Dia Pipe m3 1 1533.76 0.75 0.250 287.57925
For 294 mm Dia Pipe m3 1 1013.05 0.80 0.250 202.6098
For 350 mm Dia Pipe m3 1 559.58 1.00 0.250 139.89525
For 400 mm Dia Pipe m3 1 311.09 1.05 0.250 81.659813
For 450 mm Dia Pipe m3 1 64.36 1.10 0.250 17.6979
For 500 mm Dia Pipe m3 1 171.77 1.15 0.250 49.384163
For 600 mm Dia Pipe m3 1 504.99 1.27 0.250 160.33433
For 700 mm Dia Pipe m3 1 1096.56 1.37 0.250 375.57283
For 800 mm Dia Pipe m3 1 442.03 1.49 0.250 164.6558
For 900 mm Dia Pipe m3 1 72.73 1.60 0.250 29.0904
Total 15197.318
 480197148.xlsx

STORM WATER DRAINAGE SCHEME FOR MUZAFFARPUR SMART CITY ABD AREA
ABSTRACT ESTIMATE
Name of the Work: Dismantling of Pavement
S.No. Description Unit Quantity Rate (Rs) Amount in (Rs) SOR Reference
1
Cutting road and making good the same including supply
of extra quantities of materials i.e. aggregate, moorum 16.13 BCD SOR 2018
screening, red bajri and labour required.

a Bituminous portion m3 366.04 1958.70 716968.29 16.13.1

b Water bound macadam m3 2287.77 1117.90 2557496.20 16.13.2
2

Granular Sub-Base with Coarse Graded Material ( Table:-

400- 2) (Construction of granular sub-base by providing
coarse graded material, spreading in uniform layers with
RCD SOR 2019, Item no 4.2
motor grader on prepared surface, mixing by mix in place m3 9118.39 3208.68 29257998.37
(ii)
method with rotavator at OMC, and compacting with
vibratory roller to achieve the desired density, complete
as per clause 401)

Dry Lean Cement Concrete Sub- base (Construction of dry

lean cement concrete Sub- base over a prepared sub-
grade with coarse and fine aggregate conforming to IS:
383, the size of coarse aggregate not exceeding 25 mm,
aggregate cement ratio not to exceed 15:1, aggregate
gradation after blending to be as per table 600-1, cement
content not to be less than 150 kg/ cum, optimum m3 9118.39 4237.79 38641825.58 RCD SOR 2019, Item no 6.1
moisture content to be determined during trial length
construction, concrete strength not to be less than 10
Mpa at 7 days, mixed in a batching plant, transported to
site, laid with a paver with electronic sensor, compacting
with 8-10 tonnes vibratory roller, finishing and curing.)

Cement Concrete Pavement (Construction of un-

reinforced, dowel jointed, plain cement concrete
pavement over a prepared sub base with 43 grade
cement @ 400 kg per cum, coarse and fine aggregate
conforming to IS 383, maximum size of coarse aggregate
not exceeding 25 mm, mixed in a batching and mixing
plant as per approved mix design, transported to site, laid
with a fixed form or slip form paver, spread, compacted m3 15197.32 6895.38 104791283.23 RCD SOR 2019, Item no 6.2
and finished in a continuous operation including provision
of contraction, expansion, construction and longitudinal
joints, joint filler, separation membrane, sealant primer,
joint sealant, debonding strip, dowel bar, tie rod,
admixtures as approved, curing compound, finishing to
lines and grades as per drawing )

Carraige Cost of Material 5102364.08

181067935.75
Total
1810.68 in Lakhs
Sl. No Item Unit Quantity Carraige Cost Amount
1 Bitumen MT 43.12 353.60 15247.23 862.3979
2 Stone Aggregate M3 2833.95 1795.06 5087116.85
Total 5102364.08
43.119895
819.27801
546.19
 APPENDIX FOR SEIGNIORAGE FEE

seigniorage @
SI. No. Ref. No. Marerial Factor Quantity Basic Rate Amount
10%
1 4.2 (2) GSB Grading II 9118.39
26.5 mm to 4.75 mm @ 75 per cent 0.75 6838.79 604.91 4136854.36 413685.44
2.36 mm below @ 25 per cent 0.25 2279.60 236.71 539603.57 53960.36

2 4.12 WMM 2287.77

45 mm to 22.4 mm@ 30 per cent 0.30 686.33 532.52 365484.71 36548.47
22.4 mm to 2.36 mm @ 40 per cent 0.40 915.11 581.99 532583.31 53258.33
2.36 mm to 75 micron@ 30 per cent 0.30 686.33 236.71 162461.29 16246.13

3 5.6 (2) DBM 228.78

25 - 10 mm 30 per cent 0.30 68.63 667.20 45791.97 4579.20
10 - 5 mm 28 per cent 0.28 64.06 582.80 37332.72 3733.27
5 mm and below 40 per cent 0.40 91.51 251.35 23001.22 2300.12

4 5.8 Case - II Bituminious concrete 137.27

13.2 - 10 mm 30 per cent 0.30 41.18 697.55 28724.99 2872.50
10 - 5 mm 25 per cent 0.25 34.32 582.80 19999.67 1999.97
5 mm and below 43 per cent 0.43 59.02 251.35 14835.79 1483.58

6 6.1 DLC 9118.39

Crushed stone coarse aggregate of 25 mm and
12.5 mm nominal sizes graded as per table 600-1
0.90 8206.55 634.00 5202953.82 520295.38
@ 0.90 cum/cum of concrete conforming to
clause 602.2.4.
Coarse Sand as per IS: 383 @ 0.45 cum/cum of
0.45 4103.28 175.80 721355.90 72135.59
concrete

8 6.2 Cement Concrete Pavement 15197.32

Crushed stone coarse aggregates of 25mm and
12.5mm nominal size @ 0.90 cum/cum of 0.90 13677.59 634.00 8671589.70 867158.97
concrete conforming to clause 602.2.4. .
Sand as per IS: 383 and conforming to clause
0.45 6838.79 175.80 1202259.83 120225.98
602.2.4 @ 0.45 cum/cum of concrete
TOTAL AMOUNT 21704833.00 2170483.00