Name of Work: Construction of a RCC Bridge across OIL's petrolium pipelines RoW at Km.

146/080m of 4-lane Guwahati University By-pass to NH-37 under Guwahati NH Division in the state of Assam.

ABSTRACT OF COST

1.

Cost of RCC Bridge Proper (From Estimate Part-A) Rs.

Add difference of cost of cement,steel & bitumen as per Annexure-I enclosed.

41,761,314.00 3,544,269.00 45,305,583.00 1,268,556.00 46,574,139.00 465,741.00 4,191,673.00 51,231,553.00 51,232,000.00

Rs.

Total= Rs. 2. 3. 4. 5. 1% Quality Control 9% Agency Charge 2.8% Contingency Rs. Total Value of Work= Rs. Rs. Rs. Grand Total= Rs. Say, Rs.

(Rupees Five Crore, twelve lakh,thirty two thousand) only.

(A. Karim) Executive Engineer,PWD Guwahati NH Division

ESTIMATE Name of Work: Construction of a RCC Bridge across OIL's petrolium pipelines RoW at Km.146/080m of 4-lane G.U. By-pass to NH-37 Ref : Based on SOR 2009-10 for roads & Br. Works,PWD,Assam Item No. 1 A. 1/12.10 Particulars/Description of item 2 Foundation Excavation for Structures (Earth work in excavation of foundation of structures as per drawing and technical specification, including setting out, construction of shorting and bracing, removal of stumps and other deleterious meter, dressing of sides and bottom and backfilling with approved material. as per MORT&H Clause No. 304 Unit 3 Rate in Rs. Total Quantity In Figures 4 5 Amount 6

(I) Ordinary Soil A. Manual means i) Upto 3m depth (with dewatering ) Cum Pile Foundation 2/12.39 Levelling course for pile capas per drawing and technical specification Cum MORT& H clause no. 1100,& 1700 3/12.38 Cement concrete for Reinforced concrete in pile cap complete as per drawing and technical specifications of MORTH Clouse No. 1100,1600 & 1700 as per specification and direction of engineer in charge. Pile Cap I) RCC M-35 grade RCC M35 Gr. Cum Case I : Using Concrete mixer 4/12.25 A Bored cast-in-situ M35 Grade RCC pile excluding reinforcement complete as per drawing and technical specification cl. No. 1100 & 1700 and removal of excavated earth with all lifts and lead upto 1000m.as per specification and direction of engineer in charge. Meter (Pile Dia= 1200mm) 5/12.40 (a) Supplying, fitting and placing uncoated TMT CRS (Fe-500) bar reinforcement in foundation complete MT as per drawing and technical specification of MORTH section no 1600

624.41

61.00

38,089.01

42.768

4,566.00

195,278.69

473.69

6,085.00

2,882,403.65

644.80

9,489.00

6,118,507.20

130.600

60,548.00

7,907,568.80

Item No.

Particulars/Description of item

Unit

Rate in Rs. Total Quantity In Figures

Amount

6/12.37 Pile load test on single vertical pile in accordance with IS: 219 (part-IV) as per and technical specification of MORTH section no 1100. (a) Initial and Routine load test Sub Structure 7/13.5 Plain/Reinforced cement concrete in Sub-Structure complete as per drawing and technical specifications plasticiser (Masterplast PL-1) / equivalent, air entraining and water reducing plasticiser (Masterplast PAE)/equivalent conforming to IS9103-1999 and as per specification and direction of Engineer in charge. H) RCC Grade M35

MT

570.00

330.00

188,100.00

Cum I) High upto 5.0 m Case I : 8/13.6(A) Supplying, fitting and placing uncoated TMT CRS (Fe-500) bar reinforcement in sub-structure MT complete as per drawing and technical specification 9/13.16 Supplying, fitting and fixing in position true to line and level POTPTFE bearing consisting of a metal piston supported by a disc or unreinforced elastomer confined within a metal cylinder, sealing rings, dust seals, PTFE surface sliding against stainlesssteel matting surfaces, complete assembly to be of cast steel/fabricated structural steel, meatal and elastomer elements to be as per IRC:83 part-I &II respectively and parts conforming to BS:5400, section 9.1 & 9.2 and clause 2006 of MORTH&S Specification complete as per drawing and approved technical specification. Superstructure Furnishing and placing Reinforced/ Prestressed cement concrete in super structure as per drawing and technical specification' cl. no. 1500, 1600 & 1700 including providing plasticiser (Masterplast PL-1), air entraining and water reducing plasticiser (Masterplast PAE) Conforming to IS-9103-1999 as per specification and direction of Engineer in charge

201.394

7,534.00

1,517,302.40

38.660

60,612.00

2,343,259.92

MT

1,180.00

192.00

226,560.00

10/14.1

Item No.

Particulars/Description of item

Unit

11/14.2

E. PSC Grade M-40/ case-I Conc. Mix for T Beam & Slab 1) Ht. upto 5.0m Cum (a) Supplying, fitting and placing TMT CRS (Fe-500) bar reinforcment in Super-structure including splicing complete as per drawing and MT technical specification (a) TATA/SAIL

Rate in Rs. Total Quantity In Figures 650.36 8,705.00

Amount

5,661,383.80

88.26

63,780.00

5,629,222.80

12/14.3 High tensile steel wires/strands including all accessories for stressing, stressing operations and tonne grouting complete as per drawing and Technical Specifications 13/14.5 Providing and laying Bituminous (B) wearing course comprising of tack coat with bitumen emulsion CSS-1h as per APWD SOR item no 5.2 & MOSRT&H Specification Nos 503, 6mm thick mastic asphalt as per APWD SOR item no 14.5 & MOSRT&H Specification Nos 515 & Sqm 2702 and 2 layers of 25 mm thick Asphalt concrete including of close Graded Premix Surfacing(CGPS) materials with Type -a aggregate as per APWD SOR tem no 5.11 & MOSRT&H Specification Nos 512 including all lead and lift as directed. 14/14.22 Providing and laying of a Strip Seal Expansion Joint catering to maximum horizontal movement upto 70mm, complete as per approved drawing and technical specifications metre clause No 2607to be installed by the manufacturer/supplier or their authorised representative ensuring compliance to the manufacturers inrtructions for installation 15/14.9 Providing Drainage Spouts complete as per drawing and technical specifications clauses 2705 Nos of MORTH specification of Roads and Bridge Works for superstructure works. 16/13.9 Back Filling behind abutment, wing wall and retirn wall complete as per drawing and clause no 2607 of Cum MoSRT&H Specification (A) Granular Material

35.16

134,535.00

4,730,250.60

729.12

555.00

404,661.60

51.60

11,798.00

608,776.80

16.00

7,360.00

117,760.00

1,073.28

1,001.00

1,074,353.28

Item No.

Particulars/Description of item

Unit

Rate in Rs. Total Quantity In Figures

Amount

17/14.10 PCC M-15 Grade leveling course below approch slab complete including all accessories as per Cum drawing and technical specifications as per MORT & H section 2700 18/14.11 RCC approch slab including reinforcement and formwork complete as per drawing and technical specifications clauses Cum 1500, 1600, 1700 & 2704 of MORTH specification of Roads and Bridge Works for superstructure works. 19/13.8 Providing weep holes in brick masorny/plain/Reinforced concrete abutment, wing wall/return wall with 100m dia AC pipe, extending through the full width of the structure Nos with slope of 1V:20H towards drrawing force, complete as per approved drawing and technical specification clause 2706 & 2200 of MORTH Specification. 20/8.22 Reinforced Cement Concrete Crash Barrier (Provision of an Reinforced cement concrete crash barrier at the edges of the road, approaches to bridge structures and medians, constructed with concrete with HYSD/TMT reinforcement conforming to IRC:21 and dowel bar 25mm dia, 450mm long at expansion joints filled with pre moulded asphalt RM filler board, keyed to the structure on which it is built and installed as per design given in the enclouser to MOST circular No. RW/NH 33022/1/94-DO III dated June 1994 as per dimension in the approved drawing and at locations directed by the engineer, all as specified. B) With M40 grade concrete 21/14.16 Painting on Concrete surface (Proving and applying 2 coats of water based cement paint to unplastered concrete surface after Sqm cleaning the surface of dirt, dust, oil, grease, enfflorescence and applying paint @ of 1 liter for 2 sq.m.)

61.92

4,675.00

289,476.00

61.92

10,441.00

646,506.72

48.00

155.00

7,440.00

173.28

4,170.00

722,577.60

173.28

32.00

5,544.96

Item No.

Particulars/Description of item

Unit

Rate in Rs. Total Quantity In Figures

Amount

22/Anna Hand Rail Providing and fixing hand rail over the crash barrier consisting of MS base plate, embeded fastener and nuts, MS vertical plates and pipe etc. as shown in the drawing and as per specifications, All the railing components as mantioned above to be hot dip galvanished with a zinc coating of atleast 175gm/sqm the thickness the plates to be as shown in the drawings and pipe to be 65NB heavy class with a weight not less than 7.29Kg/m and conforming to IS: 1161-1979. Item to include all incidental works required to complete the work as directed by the Engineer-in-charge. Management shall be made for the length of the 23/8.47 pipe only Sparkle Solar Road Studs, Providing

Rm

173.28

1,475.00

255,588.00

manufactured by Tata B.P. Solar India Ltd. Of size (125mmx125mm), 90mm height (from bottom of shank to the top of stud) with detachable battery, m6LEDs-three on each side for Bi-directional studs/3 LEDs on one side for unidirectional studs, ultra bright LED in amber and red colour, weight per stud 700+25 gms, flash rate of 50-65 times per minute each completely water resistant and weather proof with replacement warranty and free maintenance fro one year from the date of installation of stud on road-(installation should be made using adhesives and procedures recommended by manufacturer under the supervision of their competent technician). a) bi-directional studd 24/8.51 Providing reflective pavement marker with Micro prismatic lens in both direction having thermoplastic body adhering to the specification and guidelines of MoSRT&Hs fixed to the road surface using the each adhesives and the procedures recommended by the manufacturers with three months replacement warranty and free maintenance.

8.00

3,199.00

25,592.00

70.00

249.00

17,430.00

Item No. 25/8.5

Particulars/Description of item

Unit

Rate in Rs. Total Quantity In Figures

Amount

Direction and place identification sign upto 0.9sqm size board. Providing and erecting direction and place identification retroReflectrorised sign as per IRC:67 made of encapsulated lens type reflective sheeting vide clause 801.3 fixed over aluminium sheeting, 2mm thick with area not exceeding 0.9sqm fixed on an angle iron of 25x25x4mm supported on a mild steel angle iron Sqm post 75mm x 75mm x 6mm firmly fixed to the ground by means of properly design foundation with M-15 grade Cement concrete 45cm x 45cm x 60cm, 60cm below ground level as per approved drawing and sign. ( All the Steel work must be Tata/Sail/or any other approved brand) Sub-total of Bridge Proper Works (A)

16.64

8,875.00

147,680.00

Total = Rs. Say Rs.

41,761,313.82 41,761,314.00

(M.A.BAKSH) Assistant Executive Engineer,PWD Guwahati NH Sub-division

(A. Karim) Executive Engineer,PWD Guwahati NH Division

ANALYSIS OF RATE FOR HAND RAIL OVER CRASH-BARRIER Name of Work: Const. of an Overhead RCC Bridge across OIL's petrolium pipelines RoW at Km.146/080m of 4-lane G.U. By-pass to NH-37. Providing and fixing hand rail over the crash barrier consisting of MS base plate, embedded fastener and nuts, MS vertical plates and pipes etc. as shown in the Drawings and as per Specifications. All the railing components as mentioned above to be hot dip galvanised with a zinc coating of at least 175 gm/sqm. The thickness of plates to be as shown in the Drawings and pipe to be 65NB heavy class with a weight not less than 7.92 kg/m and conforming to IS: 1161-1979. Item to include all incidental works required to complete the work as directed by the Engineer-incharge. Measurement shall be made for the length of the pipe only. Details of Cost for 6.75 m Rate (Rs.) Amount (Rs.)

Material 1. MS Plates: 1X6X0.14X0.15X0.010X7850 = 9.89 kg (base plate) 1X6X0.14X0.15X0.010X7850 = 9.89 kg (template) 1X6X0.14X0.35X0.016X7850 = 36.93 kg ( vertical plate) Total = 56.71 kg + 10% wastage = 62.38 kg 2. Fastner: MS bar 16mm 1X2X6X0.70X1.578 kg/m = 13.26 kg + 10% wastage = 14.59 kg. 3. MS nuts and washer: = 4X6 = 24 nos. @ 0.125kg = 3.00 kg 4. G.I. Pipe 65mm NB heavy duty: 5. Welding (base plate with vertical plate): =1X2X14.00 = 28.00 cm Quantity for 6 sets= 28X6= 168cm 6. Labour for cutting and erection charges (i) Black smith (ii) Bandhani (iii) Beldar 7. Galvanishing: 1.5 sqm

Unit Quantity

kg

62.38

50.000

3119.00

kg

14.59

50.000

729.50

kg m cm

3.00 6.75 168.00

56.000 500.00 1.00

168.00 3375.00 168.00

170.00 140.00 114.00 180.00 Total Add 10% overhead charges Add 10% contractor's profit Cost for 6.75m Cost for 1m Say

each each each sqm

0.18 0.09 0.66 1.50

30.60 12.60 75.24 270.00 7947.94 794.79 8742.73 874.27 9617.01 1424.74 1425.00 /m

(M.A.BAKSH) Assistant Executive Engineer,PWD Guwahati NH Sub-division Guwahati-01

(A. Karim) Executive Engineer,PWD Guwahati NH Division Guwahati-01

STATEMENT OF QUANTITY Name of Work: Const. of an Overhead RCC Bridge across OIL's petrolium pipelines RoW at Km.146/080m of 4-lane G.U. By-pass to NH-37

Sl. No

Item name

Unit cu.m cu.m cu.m cu.m cu.m m cu.m T T cu.m

No. 01 01 01 01 04 (04*08) 04 01 01

1. Earthwork in Excavation

L (m) 13.20 13.20 13.20 13.20 13.20 20.15 12.90

2. 3. 4. 5.

Levelling Course Bored Cast in situ pile RCC M35 in Pile-Cap Pile Load test a) Initial Test b) Routine Test

B H/t/d (m) (m) 5.40 2.63 5.40 2.75 5.40 1.88 5.40 1.50 Sub-total= 5.40 0.15 5.10 1.80

Qty. 187.466 196.020 134.006 106.920 624.413 42.768 644.800 473.688 300 270 570 18.576 41.796 18.989 20.124 101.910 201.395 650.36 35.16 1180 51.6 729.12 170.88 61.92 61.92 48 1073.28 16 08 70 16.64 170.88 170.88

Sub-total= 6. RCC M35 in Substructure a) Return wall b) Dirt Wall c) Abut. Cap d) Abut.shaft 7. 8. 9. 10. 11. 12. 13. 14. 15. 16. 17. 18. 19. 20. 21. 22. PSC M40 in Super-structure HT Strand POT/PTFE bearing Expansion Joint Wearing Coat Crash barrier Level.course below app.slab CC in App. Slab Weep hole Back filling behind abutment Drainage spout Solar Studd RPM Sign Board painting on crash barrier Hand rail for crash barrier (02*04) (02*02) (02*02) (02*02) (02*02) 4.00 12.90 12.90 12.90 12.90 1.94 0.30 2.70 0.30 1.60 0.23 1.30 0.30 1.00 1.98 Sub-total=

cu.m 02 @325.18 T 02 @17.58 T (2*2*5) @59 m (02*02) 12.90 sq.m 02 34.72 10.50 m (02*02) 42.72 cu.m (02*02) 12.90 4.00 cu.m (02*02) 12.90 4.00 each (04*12) cu.m (02*02) 12.90 4.00 each (02*02*04) each (02*04) each (02*35) sq.m 02 @ 8.32 sq.m m (02*02) 42.72 m (02*02) 42.72

0.30 0.30 5.20

(M.A.BAKSH) Assistant Executive Engineer,PWD Guwahati NH Sub-division Guwahati-01

(A. Karim) Executive Engineer,PWD Guwahati NH Division Guwahati-01

STATEMENT OF QUANTITY Name of Work: Const. of an Overhead RCC Bridge across OIL's petrolium pipelines RoW at Km.146/080m of 4-lane G.U. By-pass to NH-37 Sl. No
(1)

Item name
(2)

Dia (mm)
(3)

Nos.
(4)

L (m)
(5)

Total (m)
(6)=(4) x(5)

wt. kg./m
(7)

Total wt. (kg.)

(8)=(6)x(7)

1. Reinf. in foundation Pile Pile-cap

32 10 25 25 16 16

4 4 4 4 4 4

x x x x x x

8 x 20 22.40 8 x 134 4.20 129 7.20 86 7.20 26 15.20 26 15.20

14336.00 18009.60 3715.20 2476.80 1580.80 1580.80

6.320 0.620 3.858 3.858 1.580 1.580

Total in tonne 2. Reinf. In Sub-structure Dirt wall 12 12 Sub-total= Return wall 32 16 16 12 12 Sub-total= Abutment-cap 16 12 12 Sub-total= Abutment-shaft 25 25 12 12 Sub-total= Total in tonne 3. Reinf. In Super-structure

90603.520 11165.952 14333.242 9555.494 2497.664 2497.664 130.654 1691.712 416.520 2108.232 990.976 146.624 1289.280 490.212 877.184 3794.276 1835.328 240.300 211.464 2287.092 19999.872 999.994 8074.080 1435.392 30509.338 38.699 88.26

4 4 8 8 8 8 8 4 4 4 4 4 4 4

x 18 x 18 x 4 x 2 x 40 x 27 x 2 x 22 x 22 x 18 x 6 x 18

26.40 6.50 4.90 5.80 2.55 2.55 2.80 13.20 3.75 0.55

1900.80 468.00 156.80 92.80 816.00 550.80 985.60 1161.60 270.00 237.60 5184.00 259.20 9072.00 1612.80

0.890 0.890 6.320 1.580 1.580 0.890 0.890 1.580 0.890 0.890 3.858 3.858 0.890 0.890

x 120 x 2 5.40 x 2 x 6 5.40 x 14 x 120 1.35 x 14 28.80

02 @ 44.13

(M.A.BAKSH) Assistant Executive Engineer,PWD Guwahati NH Sub-division Guwahati-01

(A. Karim) Executive Engineer,PWD Guwahati NH Division Guwahati-01

Difference of cost of Cement, Steel & Bitumen from PWD SOR 2009-10 with SOR for the year 2012-13 for Bridge works: Material consumption per unit of work

ANNEXURE-I

Sl. No .

Ref. to Item of Estimate

Item of work

Unit

Basic rate Total Baisc Rate Quantity as per Differenc Extra cost beyond quantity as per of works (As per MoRT& H Standard data book *PWD e of basic rate of SOR of PWD SOR for rate analysis) as per SOR 2012- rate/MT 2009-10 material 2009-10 estimate 13 (Rs.) (Rs.) Material Rate of required (Rs.) Unit (Rs.) type consumption 42.768 473.690 728.600 201.394 650.360 61.920 61.920 Cement Cement Cement Cement Cement Cement Cement Cement MT MT MT MT MT MT MT MT 0.275 0.422 0.419 0.422 0.430 0.300 0.275 0.407 11.761 199.897 305.283 84.988 279.655 51.984 17.028 25.201 975.798 6,400.00 7,600.00 1,200.00 1,170,957.95

1 2 3 4 5 6 7 8

2/12.39 3/12.38

PCC Grade M15 below pile cap

cu.m cu.m cu.m cu.m

RCC Grade M35 in pile cap M35 Grade RCC pile 4/12.25 A (dia=1200mm) 7/13.5 RCC Grade M35 in sub-structure 10/14.1 20/8.22 RCC Grade M20 in Crash barrier

PSC Grade M40 in super-structure cu.m cu.m cu.m

meter 173.280

17/14.10 PCC Grade M15 below App. slab 18/14.11 RCC in Approach slab Total Cement (A)= TMT CRS (Fe-500) bar reinforcement in foundation TMT CRS (Fe-500) bar reinforcement in sub-structure TMT CRS (Fe-500) bar reinforcement in Super-structure Total TMT CRS (Fe-500) bar (B)=

9 10 11

5/12.40 8/13.6(A) 11/14.2

MT MT MT

TMT CRS 130.600 (Fe-500) bar 38.660 88.260 TMT CRS (Fe-500) bar TMT CRS (Fe-500) bar

MT MT MT

1.050 1.050 1.050

137.130 40.593 92.673 270.396 42,337.00 51,000.00 8,663.00 2,342,440.55

12 13/14.5(B) Bituminous wearing course a) tack-coat b) 6mm thick Mastic Asphalt c) CGPS/Type-A sq.m 729.120 Emulsion CSS-1h Bitumen VG-30 Bitumen 60/70 grade MT MT MT 0.0002 0.0014 0.0022 0.146 36,002.00 1.021 39,453.00 1.604 39,453.00 45,069.28 9,067.28 50,710.31 11,257.31 50,710.31 11,257.31 1,322.23 11,491.10 18,057.45

Total extra cost of Cement, Steel & Bitumen beyon basic rate of SOR 2009-10=
Estimate has been prepared based on SOR 2009-10 for road & Br. Works, PWD,NH,Assam

Rs.3,544,269.00

* SOR 2012-13 for road & Br. Works,

PWD,NH,Assam is in the process of finalisation

(A. Karim) Executive Engineer,PWD Guwahati NH Division

Guwahati NH Division