DRAFT FESIBILITY REPORT SH-22 Road Cost Estimate of Hume Pipe Culverts

(Sahajpur-Ghatkhedi-Salabarru-Pratapgarh-Ghatkhedi-Pipliyakewat Road)

JOBAT-NANPUR ROAD
Summary of Hume Pipe Culvert
Sr. No. Description Cost in Rs. Cost in Cr.
1 Estimate of HPC @ 0730 522,125.63 0.052
2 Estimate of HPC @1120 #REF! #REF!
3 Estimate of HPC @1535 #REF! #REF!
4 Estimate of HPC @3175 #REF! #REF!
5 Estimate of HPC @3545 #REF! #REF!
6 Estimate of HPC @4028 #REF! #REF!
7 Estimate of HPC @4070 #REF! #REF!
8 Estimate of HPC @5023 #REF! #REF!
9 Estimate of HPC @5737 #REF! #REF!
10 Estimate of HPC @5860 #REF! #REF!
11 Estimate of HPC @5975 #REF! #REF!
12 Estimate of HPC @6108 #REF! #REF!
13 Estimate of HPC @7170 #REF! #REF!
14 Estimate of HPC @7525 #REF! #REF!
15 Estimate of HPC @8022 #REF! #REF!
16 Estimate of HPC @9123 #REF! #REF!
17 Estimate of HPC @10010 #REF! #REF!
18 Estimate of HPC @10335 #REF! #REF!
19 Estimate of HPC @10540 #REF! #REF!
20 Estimate of HPC @10749 #REF! #REF!
21 Estimate of HPC @10927 #REF! #REF!
22 Estimate of HPC @15780 #REF! #REF!
23 Estimate of HPC @16150 #REF! #REF!
24 Estimate of HPC @16960 #REF! #REF!
25 Estimate of HPC @19620 #REF! #REF!
26 Estimate of HPC @20305 #REF! #REF!
27 Estimate of HPC @20475 #REF! #REF!
28 Estimate of HPC @21550 #REF! #REF!
29 Estimate of HPC @22610 #REF! #REF!
30 Estimate of HPC @22920 #REF! #REF!
31 Estimate of HPC @23050 #REF! #REF!
32 Estimate of HPC @23355 #REF! #REF!
33 Estimate of HPC @23440 #REF! #REF!
34 Estimate of HPC @23905 #REF! #REF!
35 Estimate of HPC @24140 #REF! #REF!
36 Estimate of HPC @24465 #REF! #REF!
37 Estimate of HPC @25465 #REF! #REF!
38 Estimate of HPC @25465 #REF! #REF!
39 Estimate of HPC @27145 #REF! #REF!
40 Estimate of HPC @27230 #REF! #REF!
41 Estimate of HPC @27625 #REF! #REF!
42 Estimate of HPC @28740 #REF! #REF!

Lion Engineering Consultants 1

DRAFT FESIBILITY REPORT SH-22 Road Cost Estimate of Hume Pipe Culverts
(Sahajpur-Ghatkhedi-Salabarru-Pratapgarh-Ghatkhedi-Pipliyakewat Road)

JOBAT-NANPUR ROAD
Summary of Hume Pipe Culvert
Sr. No. Description Cost in Rs. Cost in Cr.
43 Estimate of HPC @2855 #REF! #REF!
44 Estimate of HPC @30835 #REF! #REF!
45 Estimate of HPC @31085 #REF! #REF!
46 Estimate of HPC @31320 #REF! #REF!
47 Estimate of HPC @31790 #REF! #REF!
48 Estimate of HPC @32022 #REF! #REF!
49 Estimate of HPC @32365 #REF! #REF!
50 Estimate of HPC @32820 #REF! #REF!
51 Estimate of HPC @33630 #REF! #REF!
Estimate of HPC @34060
Estimate of HPC @35906
Estimate of HPC @36685
Estimate of HPC @36800
Estimate of HPC @37130

Lion Engineering Consultants 2

DRAFT FESIBILITY REPORT SH-22 Road Cost Estimate of Hume Pipe Culverts
(Sahajpur-Ghatkhedi-Salabarru-Pratapgarh-Ghatkhedi-Pipliyakewat Road)

JOBAT-NANPUR ROAD
Summary of Hume Pipe Culvert
Sr. No. Description Cost in Rs. Cost in Cr.

Lion Engineering Consultants 3

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 300 Dia

Pipe Culvert @ 0+730
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 .
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 4

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 300 Dia

Pipe Culvert @ 0+730
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 1.40 1.22 22.65
Pipe Portion 1 14.85 1.60 0.79 18.77
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 56.34 52.00 2929.47095999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 1.40 0.15 2.78 3409.00 9492.7014
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12422.1723599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 4.256 45.15
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 15.60 1.600 0.890 22.21
Deduction of Pipe -1 15.30 3.142 0.023 (1.08)
Total 65.363 5396.00 352698.38915374
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 17.50 17.50 5668.00 99190

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 451888.38915374
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 15.20 1.85 180.81

Deduction of Pipe Portion -1 15.20 1.60 0.57 (13.86)
Total 166.95 144.00 24040.6848
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 4.26 54.73 48.00 2627.14368
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 5

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 300 Dia

Pipe Culvert @ 0+730
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 57815.06378

Cost of One Culvert (A+B+C+D) 1 No. 522125.62529374

Lion Engineering Consultants 6

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 1+120
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 6.90 6.90 183.00 1262.7
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1262.70

Lion Engineering Consultants 7

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 1+120
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.20 22.98
Pipe Portion 1 12.35 1.84 0.77 17.50
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 55.87 52.00 2905.23375999997
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12698.60896

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 8

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 1+120
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 338405.149831747

Lion Engineering Consultants 9

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 1+535
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 10

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 1+535
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 67.61 52.00 3515.68879999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13309.0639999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 20.60 1.840 1.800 68.23
Deduction of Pipe -1 20.30 3.142 0.360 (22.96)
Total 73.410 5396.00 396117.734061052
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 569660.234061052
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 11

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 1+535
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 653724.02

Lion Engineering Consultants 12

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 3+175
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 13

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 3+175
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 24.85 1.84 0.79 36.12
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 74.88 52.00 3893.6247999999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13686.9999999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 25.60 1.840 1.800 84.79
Deduction of Pipe -1 25.30 3.142 0.360 (28.61)
Total 84.315 5396.00 454961.832935265
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 27.50 27.50 7713.00 212107.5
Total for Sub-structure (C) 667069.332935265
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 25.20 2.09 349.72

Deduction of Pipe Portion -1 25.20 1.84 0.57 (26.43)
Total 323.29 144.00 46553.14944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 14

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 3+175
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 79991.45384

Cost of One Culvert (A+B+C+D) 1 No. 762394.79

Lion Engineering Consultants 15

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 3+545
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 16

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 3+545
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 67.61 52.00 3515.68879999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13309.0639999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 17

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 3+545
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 409455.51

Lion Engineering Consultants 18

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 4+028
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 19

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 4+028
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 20

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 4+028
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 337186.00

Lion Engineering Consultants 21

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 4+870
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 22

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 4+870
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 13.10 1.840 1.800 43.39
Deduction of Pipe -1 12.80 3.142 0.360 (14.48)
Total 57.052 5396.00 307851.585749732
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 423546.585749732
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 23

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 4+870
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 493188.36

Lion Engineering Consultants 24

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+023
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 10.20 10.20 183.00 1866.6
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1866.60

Lion Engineering Consultants 25

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+023
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 67.61 52.00 3515.68879999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13309.0639999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 26

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+023
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 411322.11

Lion Engineering Consultants 27

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 5+737
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 8.30 8.30 183.00 1518.9
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1518.90

Lion Engineering Consultants 28

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 5+737
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 3.88 0.79 60.84
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 99.60 52.00 5179.18231999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 14972.5575199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 26.811 5396.00 144669.484623494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 22.50 45.00 7713.00 347085
Total for Sub-structure (C) 491754.484623494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 3.88 0.57 (44.67)
Total 235.65 144.00 33934.0608
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 29

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 5+737
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 67372.3652

Cost of One Culvert (A+B+C+D) 1 No. 575618.31

Lion Engineering Consultants 30

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+860
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 8.40 8.40 135.00 1134
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1134.00

Lion Engineering Consultants 31

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+860
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 63.98 52.00 3326.72079999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13120.0959999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 32

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+860
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 386499.67

Lion Engineering Consultants 33

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 8.00 8.00 183.00 1464
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1464.00

Lion Engineering Consultants 34

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 67.61 52.00 3515.68879999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13309.0639999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 35

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 5+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 410919.51

Lion Engineering Consultants 36

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 6+108
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 2 8.30 16.60 312.00 5179

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 5179.00

Lion Engineering Consultants 37

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 6+108
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 9.08 1.40 1.22 31.02
Pipe Portion 1 12.35 3.88 0.79 37.86
For stone pitching for Apron on the u/s side 1 1.50 9.08 0.50 6.81
For stone pitching for Apron on the d/s side 1 3.00 9.08 0.50 13.62
Total 89.30 52.00 4643.72999999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 9.08 1.40 0.15 3.81 3409.00 13000.5624
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 17644.2923999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.88 0.825 2.690 39.41
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 36.753 5396.00 198317.811663494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 15.00 30.00 7713.00 231390
Total for Sub-structure (C) 429707.811663494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.88 12.70 2.09 235.70

Deduction of Pipe Portion -1 12.70 3.88 0.57 (28.09)
Total 207.61 144.00 29896.49088
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.88 2.69 47.77 48.00 2293.1712
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 38

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 6+108
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.88 0.3 4.00
For Apron on the d/s side 1 3.00 8.88 0.3 7.99
For slopes 4 1.54 2.70 0.3 4.99
Total 16.98 2033.00 34515.4608
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70061.04488

Cost of One Culvert (A+B+C+D) 1 No. 522592.15

Lion Engineering Consultants 39

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 7+170
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 8.30 8.30 135.00 1120.5
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1120.50

Lion Engineering Consultants 40

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 7+170
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 67.61 52.00 3515.68879999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13309.0639999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 20.60 1.840 1.800 68.23
Deduction of Pipe -1 20.30 3.142 0.360 (22.96)
Total 73.410 5396.00 396117.734061052
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 569660.234061052
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 41

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 7+170
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 654844.52

Lion Engineering Consultants 42

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 7+525
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 9.00 9.00 135.00 1215
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1215.00

Lion Engineering Consultants 43

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 7+525
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 3.88 0.79 60.84
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 99.60 52.00 5179.18231999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 14972.5575199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 26.811 5396.00 144669.484623494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 22.50 45.00 7713.00 347085
Total for Sub-structure (C) 491754.484623494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 3.88 0.57 (44.67)
Total 235.65 144.00 33934.0608
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 44

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 7+525
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 67372.3652

Cost of One Culvert (A+B+C+D) 1 No. 575314.41

Lion Engineering Consultants 45

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 8+022
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 8.40 8.40 135.00 1134
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1134.00

Lion Engineering Consultants 46

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 8+022
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 22.35 1.84 0.79 32.49
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 71.24 52.00 3704.65679999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13498.0319999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 25.00 25.00 7713.00 192825
Total for Sub-structure (C) 344674.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 22.70 2.09 315.02

Deduction of Pipe Portion -1 22.70 1.84 0.57 (23.81)
Total 291.21 144.00 41934.78144
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 47

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 8+022
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 75373.08584

Cost of One Culvert (A+B+C+D) 1 No. 434679.34

Lion Engineering Consultants 48

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 9+123
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 49

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 9+123
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 22.35 1.84 0.79 32.49
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 71.24 52.00 3704.65679999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13498.0319999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 25.00 25.00 7713.00 192825
Total for Sub-structure (C) 344674.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 22.70 2.09 315.02

Deduction of Pipe Portion -1 22.70 1.84 0.57 (23.81)
Total 291.21 144.00 41934.78144
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 50

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 9+123
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 75373.08584

Cost of One Culvert (A+B+C+D) 1 No. 435192.34

Lion Engineering Consultants 51

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+010
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1x
9.00 9.00 135.00 1215
0.75
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1215.00

Lion Engineering Consultants 52

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+010
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 63.98 52.00 3326.72079999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13120.0959999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 53

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+010
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 386580.67

Lion Engineering Consultants 54

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+335
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 55

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+335
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 56

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+335
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 337186.00

Lion Engineering Consultants 57

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+540
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 10.50 10.50 183.00 1921.5
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1921.50

Lion Engineering Consultants 58

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+540
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 67.61 52.00 3515.68879999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13309.0639999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 59

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+540
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 411377.01

Lion Engineering Consultants 60

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+749
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.10 9.10 183.00 1665.3
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1665.30

Lion Engineering Consultants 61

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+749
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 24.85 1.84 0.79 36.12
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 74.88 52.00 3893.6247999999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13686.9999999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 25.60 1.840 1.800 84.79
Deduction of Pipe -1 25.30 3.142 0.360 (28.61)
Total 84.315 5396.00 454961.832935265
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 27.50 27.50 7713.00 212107.5
Total for Sub-structure (C) 667069.332935265
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 25.20 2.09 349.72

Deduction of Pipe Portion -1 25.20 1.84 0.57 (26.43)
Total 323.29 144.00 46553.14944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 62

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+749
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 79991.45384

Cost of One Culvert (A+B+C+D) 1 No. 762413.09

Lion Engineering Consultants 63

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+927
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 64

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+927
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 60.34 52.00 3137.75279999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12931.1279999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 65

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 10+927
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 361275.84

Lion Engineering Consultants 66

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 15+780
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 67

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 15+780
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 68

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 15+780
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 337186.00

Lion Engineering Consultants 69

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 16+150
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 70

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 16+150
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 63.98 52.00 3326.72079999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13120.0959999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 18.10 1.840 1.800 59.95
Deduction of Pipe -1 17.80 3.142 0.360 (20.13)
Total 67.957 5396.00 366695.684623945
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 520955.684623945
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 71

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 16+150
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 600212.13

Lion Engineering Consultants 72

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 16+960
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 10.10 10.10 312.00 3151

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 3151.00

Lion Engineering Consultants 73

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 16+960
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 60.34 52.00 3137.75279999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12931.1279999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 15.60 1.840 1.800 51.67
Deduction of Pipe -1 15.30 3.142 0.360 (17.30)
Total 62.504 5396.00 337273.635186839
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 472251.135186839
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 74

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 16+960
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 549851.25

Lion Engineering Consultants 75

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 19+620
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 76

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 19+620
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 77

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 19+620
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 337186.00

Lion Engineering Consultants 78

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 20+305
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 79

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 20+305
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 60.34 52.00 3137.75279999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12931.1279999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 80

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 20+305
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 361275.84

Lion Engineering Consultants 81

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 20+475
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 82

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 20+475
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 14.95 1.84 0.79 21.73
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 60.49 52.00 3145.31151999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12938.6867199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.60 17.60 7713.00 135748.8
Total for Sub-structure (C) 287598.027031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.30 2.09 212.33

Deduction of Pipe Portion -1 15.30 1.84 0.57 (16.05)
Total 196.28 144.00 28264.41216
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 83

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 20+475
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61702.71656

Cost of One Culvert (A+B+C+D) 1 No. 362239.43

Lion Engineering Consultants 84

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 21+550
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 85

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 21+550
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 13.10 1.840 1.800 43.39
Deduction of Pipe -1 12.80 3.142 0.360 (14.48)
Total 57.052 5396.00 307851.585749732
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 423546.585749732
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 86

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 21+550
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 493188.36

Lion Engineering Consultants 87

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 22+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 7.50 7.50 312.00 2340

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 2340.00

Lion Engineering Consultants 88

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 22+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 60.34 52.00 3137.75279999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12931.1279999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 3.623 39.69
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 38.363 5396.00 207006.858439747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 341984.358439747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 3.62 48.11 48.00 2309.44512
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 89

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 22+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 62112.71336

Cost of One Culvert (A+B+C+D) 1 No. 419368.20

Lion Engineering Consultants 90

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 22+920
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 7.50 7.50 312.00 2340

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 2340.00

Lion Engineering Consultants 91

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 22+920
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 3.618 39.64
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 38.308 5396.00 206711.265559747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 322406.265559747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 3.62 48.05 48.00 2306.25792
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 92

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 22+920
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 57491.15816

Cost of One Culvert (A+B+C+D) 1 No. 394979.58

Lion Engineering Consultants 93

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+050
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 94

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+050
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 56.71 52.00 2948.78479999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 12742.1599999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 95

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+050
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 337186.00

Lion Engineering Consultants 96

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+355
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 7.50 7.50 183.00 1372.5
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1372.50

Lion Engineering Consultants 97

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+355
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 1.40 1.22 23.37
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 63.98 52.00 3326.72079999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 1.40 0.15 2.87 3409.00 9793.3752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 13120.0959999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 98

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+355
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 386738.17

Lion Engineering Consultants 99

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+440
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 9.50 9.50 135.00 1282.5
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1282.50

Lion Engineering Consultants 100

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+440
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 2.40 1.22 40.06
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 84.30 52.00 4383.54799999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 2.40 0.15 4.92 3409.00 16788.6432
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 21172.1911999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 101

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 23+440
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 418601.14

Lion Engineering Consultants 102

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 23+905
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 103

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 23+905
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 9.08 3.40 1.22 75.33
Pipe Portion 1 14.85 3.88 0.79 45.52
For stone pitching for Apron on the u/s side 1 1.50 9.08 0.50 6.81
For stone pitching for Apron on the d/s side 1 3.00 9.08 0.50 13.62
Total 141.28 52.00 7346.34679999982
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 9.08 3.40 0.15 9.26 3409.00 31572.7944
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 38919.1411999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.88 0.825 2.690 39.41
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 36.753 5396.00 198317.811663494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 17.50 35.00 7713.00 269955
Total for Sub-structure (C) 468272.811663494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.88 15.20 2.09 282.10

Deduction of Pipe Portion -1 15.20 3.88 0.57 (33.62)
Total 248.48 144.00 35781.62688
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.88 2.69 47.77 48.00 2293.1712
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 104

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 23+905
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.88 0.3 4.00
For Apron on the d/s side 1 3.00 8.88 0.3 7.99
For slopes 4 1.54 2.70 0.3 4.99
Total 16.98 2033.00 34515.4608
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 75946.18088

Cost of One Culvert (A+B+C+D) 1 No. 583138.13

Lion Engineering Consultants 105

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 24+140
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 2 9.00 18.00 135.00 2430
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 2430.00

Lion Engineering Consultants 106

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 24+140
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 9.08 4.40 1.22 97.48
Pipe Portion 1 17.35 3.88 0.79 53.18
For stone pitching for Apron on the u/s side 1 1.50 9.08 0.50 6.81
For stone pitching for Apron on the d/s side 1 3.00 9.08 0.50 13.62
Total 171.09 52.00 8896.89319999978
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 9.08 4.40 0.15 11.99 3409.00 40858.9104
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 49755.8035999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.88 0.825 2.690 39.41
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 36.753 5396.00 198317.811663494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 20.00 40.00 7713.00 308520
Total for Sub-structure (C) 506837.811663494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.88 17.70 2.09 328.50

Deduction of Pipe Portion -1 17.70 3.88 0.57 (39.15)
Total 289.35 144.00 41666.76288
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.88 2.69 47.77 48.00 2293.1712
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 107

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 24+140
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.88 0.3 4.00
For Apron on the d/s side 1 3.00 8.88 0.3 7.99
For slopes 4 1.54 2.70 0.3 4.99
Total 16.98 2033.00 34515.4608
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 81831.31688

Cost of One Culvert (A+B+C+D) 1 No. 640854.93

Lion Engineering Consultants 108

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 24+465
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 109

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 24+465
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 106.78 52.00 5552.36239999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36331.5415999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 110

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 24+465
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 360775.38

Lion Engineering Consultants 111

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 25+465
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 112

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 25+465
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 106.78 52.00 5552.36239999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36331.5415999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 113

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 25+465
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 360775.38

Lion Engineering Consultants 114

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+145
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 9.00 9.00 312.00 2808

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 2808.00

Lion Engineering Consultants 115

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+145
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 22.35 1.84 0.79 32.49
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 121.31 52.00 6308.23439999984
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 37087.4135999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 25.00 25.00 7713.00 192825
Total for Sub-structure (C) 344674.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 22.70 2.09 315.02

Deduction of Pipe Portion -1 22.70 1.84 0.57 (23.81)
Total 291.21 144.00 41934.78144
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 116

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+145
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 75373.08584

Cost of One Culvert (A+B+C+D) 1 No. 459942.73

Lion Engineering Consultants 117

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+230
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 9.00 9.00 312.00 2808

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 2808.00

Lion Engineering Consultants 118

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+230
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 114.04 52.00 5930.29839999986
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36709.4775999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 119

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+230
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 411763.05

Lion Engineering Consultants 120

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+625
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 121

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+625
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 106.78 52.00 5552.36239999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36331.5415999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 122

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 27+625
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 360775.38

Lion Engineering Consultants 123

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 28+740
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 124

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 28+740
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 110.41 52.00 5741.33039999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36520.5095999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 15.60 1.840 1.800 51.67
Deduction of Pipe -1 15.30 3.142 0.360 (17.30)
Total 62.504 5396.00 337273.635186839
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 472251.135186839
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 125

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 28+740
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 571936.63

Lion Engineering Consultants 126

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 28+855
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 127

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 28+855
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 114.04 52.00 5930.29839999986
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36709.4775999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 128

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 28+855
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 410602.05

Lion Engineering Consultants 129

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 30+835
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 130

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 30+835
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 110.41 52.00 5741.33039999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36520.5095999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 131

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 30+835
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 384865.22

Lion Engineering Consultants 132

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+085
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 7.00 7.00 183.00 1281
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1281.00

Lion Engineering Consultants 133

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+085
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 110.41 52.00 5741.33039999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36520.5095999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 134

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+085
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 386146.22

Lion Engineering Consultants 135

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+320
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.10 9.10 183.00 1665.3
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1665.30

Lion Engineering Consultants 136

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+320
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 117.68 52.00 6119.26639999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36898.4455999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 20.60 1.840 1.800 68.23
Deduction of Pipe -1 20.30 3.142 0.360 (22.96)
Total 73.410 5396.00 396117.734061052
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 569660.234061052
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 137

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+320
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 678978.70

Lion Engineering Consultants 138

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+790
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 139

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+790
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 117.68 52.00 6119.26639999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36898.4455999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 140

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 31+790
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 434691.89

Lion Engineering Consultants 141

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+022
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 9.00 9.00 135.00 1215
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1215.00

Lion Engineering Consultants 142

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+022
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 117.68 52.00 6119.26639999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36898.4455999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 143

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+022
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 434259.89

Lion Engineering Consultants 144

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+365
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1 12.00 12.00 135.00 1620
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1620.00

Lion Engineering Consultants 145

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+365
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 106.78 52.00 5552.36239999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36331.5415999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 13.10 1.840 1.800 43.39
Deduction of Pipe -1 12.80 3.142 0.360 (14.48)
Total 57.052 5396.00 307851.585749732
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 423546.585749732
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 146

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+365
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 518397.74

Lion Engineering Consultants 147

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+820
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 148

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+820
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 117.68 52.00 6119.26639999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36898.4455999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 20.60 1.840 1.800 68.23
Deduction of Pipe -1 20.30 3.142 0.360 (22.96)
Total 73.410 5396.00 396117.734061052
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 569660.234061052
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 149

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 32+820
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 677313.40

Lion Engineering Consultants 150

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 33+630
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 151

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 33+630
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 4.40 1.22 73.43
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 106.78 52.00 5552.36239999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 4.40 0.15 9.03 3409.00 30779.1792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 36331.5415999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 13.10 1.840 1.800 43.39
Deduction of Pipe -1 12.80 3.142 0.360 (14.48)
Total 57.052 5396.00 307851.585749732
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 423546.585749732
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 152

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 33+630
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 516777.74

Lion Engineering Consultants 153

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 34+060
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 154

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 34+060
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 9.08 4.40 1.22 97.48
Pipe Portion 1 17.35 3.88 0.79 53.18
For stone pitching for Apron on the u/s side 1 1.50 9.08 0.50 6.81
For stone pitching for Apron on the d/s side 1 3.00 9.08 0.50 13.62
Total 171.09 52.00 8896.89319999978
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 9.08 4.40 0.15 11.99 3409.00 40858.9104
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 49755.8035999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.88 0.825 2.690 39.41
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 18.10 3.880 1.800 126.41
Deduction of Pipe -2 17.80 3.142 0.360 (40.26)
Total 122.900 5396.00 663171.062847891
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 20.00 40.00 7713.00 308520
Total for Sub-structure (C) 971691.062847891
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.88 17.70 2.09 328.50

Deduction of Pipe Portion -1 17.70 3.88 0.57 (39.15)
Total 289.35 144.00 41666.76288
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.88 2.69 47.77 48.00 2293.1712
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 155

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 34+060
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.88 0.3 4.00
For Apron on the d/s side 1 3.00 8.88 0.3 7.99
For slopes 4 1.54 2.70 0.3 4.99
Total 16.98 2033.00 34515.4608
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 81831.31688

Cost of One Culvert (A+B+C+D) 1 No. 1103278.18

Lion Engineering Consultants 156

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 35+960
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 157

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 35+960
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 5.40 1.22 90.12
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 123.47 52.00 6420.22159999985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 5.40 0.15 11.08 3409.00 37774.4472
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 44194.6687999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 158

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 35+960
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 368638.51

Lion Engineering Consultants 159

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 36+685
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 160

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 36+685
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 6.40 1.22 106.81
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 140.16 52.00 7288.08079999983
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 6.40 0.15 13.13 3409.00 44769.7152
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 52057.7959999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 161

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 36+685
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 376501.64

Lion Engineering Consultants 162

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 36+800
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 163

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 36+800
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 7.40 1.22 123.50
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 156.84 52.00 8155.93999999981
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 7.40 0.15 15.18 3409.00 51764.9832
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 59920.9231999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 164

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 36+800
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 384364.76

Lion Engineering Consultants 165

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+130
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 166

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+130
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 8.40 1.22 140.19
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 173.53 52.00 9023.79919999979
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 8.40 0.15 17.24 3409.00 58760.2512
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 67784.0503999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 167

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+130
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 392227.89

Lion Engineering Consultants 168

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+300
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 169

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+300
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 9.40 1.22 156.88
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 190.22 52.00 9891.65839999977
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 9.40 0.15 19.29 3409.00 65755.5192
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 75647.1775999998

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 170

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+300
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 400091.02

Lion Engineering Consultants 171

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+910
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 172

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+910
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 10.40 1.22 173.57
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 217.82 52.00 11326.4215999997
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 10.40 0.15 21.34 3409.00 72750.7872
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 84077.2087999997

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 173

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 37+910
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 480223.65

Lion Engineering Consultants 174

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 38+385
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 175

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 38+385
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 11.40 1.22 190.26
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 230.87 52.00 12005.3127999997
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 11.40 0.15 23.39 3409.00 79746.0552
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 91751.3679999997

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 176

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 38+385
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 463996.94

Lion Engineering Consultants 177

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 39+375
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 178

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 39+375
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 12.40 1.22 206.95
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 243.93 52.00 12684.2039999997
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 12.40 0.15 25.44 3409.00 86741.3232
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 99425.5271999997

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 179

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 39+375
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 447770.24

Lion Engineering Consultants 180

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 39+775
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 181

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 39+775
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 13.40 1.22 223.64
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 256.98 52.00 13363.0951999997
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 13.40 0.15 27.50 3409.00 93736.5912
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 107099.6864

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 182

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 39+775
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 431543.53

Lion Engineering Consultants 183

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 40+450
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 184

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 40+450
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 14.40 1.22 240.33
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 273.67 52.00 14230.9543999997
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 14.40 0.15 29.55 3409.00 100731.8592
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 114962.8136

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 185

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 40+450
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 439406.65

Lion Engineering Consultants 186

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 40+622
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 187

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 40+622
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 15.40 1.22 257.02
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 294.00 52.00 15287.7815999996
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 15.40 0.15 31.60 3409.00 107727.1272
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 123014.9088

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 188

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 40+622
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 471359.62

Lion Engineering Consultants 189

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 41+555
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 190

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 41+555
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 16.40 1.22 273.71
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 307.05 52.00 15966.6727999996
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 16.40 0.15 33.65 3409.00 114722.3952
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 130689.068

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 191

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 41+555
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 455132.91

Lion Engineering Consultants 192

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+165
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 193

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+165
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 17.40 1.22 290.40
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 327.37 52.00 17023.4999999996
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 17.40 0.15 35.70 3409.00 121717.6632
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 138741.1632

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 194

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+165
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 487085.87

Lion Engineering Consultants 195

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+400
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 8.00 0.50 2.30 18.40
-
-
18.40 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 196

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+400
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 18.40 1.22 307.09
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 351.33 52.00 18269.2951999996
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 18.40 0.15 37.76 3409.00 128712.9312
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 146982.2264

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 197

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+400
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 544775.67

Lion Engineering Consultants 198

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 6.20 0.50 2.00 12.40
-
-
12.40 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 9.00 9.00 312.00 2808

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 2808.00

Lion Engineering Consultants 199

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 19.40 1.22 323.78
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 360.75 52.00 18759.2183999996
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 19.40 0.15 39.81 3409.00 135708.1992
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 154467.4176

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 200

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 42+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 505620.13

Lion Engineering Consultants 201

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 3 Row 1200 Dia

Pipe Culvert @ 43+885
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 3 9..3 #VALUE! 183.00 #VALUE!
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) #VALUE!

Lion Engineering Consultants 202

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 3 Row 1200 Dia

Pipe Culvert @ 43+885
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 10.92 20.40 1.22 543.55
Pipe Portion 1 14.85 5.92 0.79 69.45
For stone pitching for Apron on the u/s side 1 1.50 10.92 0.50 8.19
For stone pitching for Apron on the d/s side 1 3.00 10.92 0.50 16.38
Total 637.57 52.00 33153.8687999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 10.92 20.40 0.15 66.83 3409.00 227824.8336
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 260978.702399999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 10.72 0.825 2.690 47.58
Deduction of Pipe -3 3.14 0.518 0.817 (3.99)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 43.589 5396.00 235206.337895241
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
3 9.2 bedding included) in single row including fixing
collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 3 0.00 - 5668.00 0

b) 1200mm dia meter 3 17.50 52.50 7713.00 404932.5
Total for Sub-structure (C) 640138.837895241
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 10.72 15.20 2.09 340.55

Deduction of Pipe Portion -1 15.20 5.92 0.57 (51.29)
Total 289.26 144.00 41653.73952
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 10.72 2.69 57.67 48.00 2768.3328
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 203

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 3 Row 1200 Dia

Pipe Culvert @ 43+885
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 10.72 0.3 4.82
For Apron on the d/s side 1 3.00 10.72 0.3 9.65
For slopes 4 1.54 2.70 0.3 4.99
Total 19.46 2033.00 39565.4328
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 87343.42712

Cost of One Culvert (A+B+C+D) 1 No. #VALUE!

Lion Engineering Consultants 204

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+160
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.50 9.50 183.00 1738.5
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1738.50

Lion Engineering Consultants 205

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+160
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 21.40 1.22 357.16
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 394.13 52.00 20494.9367999995
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 21.40 0.15 43.91 3409.00 149698.7352
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 170193.671999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 206

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+160
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 520276.88

Lion Engineering Consultants 207

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+560
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 208

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+560
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 22.40 1.22 373.85
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 414.46 52.00 21551.7639999995
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 22.40 0.15 45.96 3409.00 156694.0032
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 178245.767199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 209

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+560
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 550491.34

Lion Engineering Consultants 210

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+705
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 211

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+705
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 23.40 1.22 390.54
Pipe Portion 1 19.85 1.84 0.79 28.85
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 434.78 52.00 22608.5911999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 23.40 0.15 48.02 3409.00 163689.2712
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 186297.862399999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 22.50 22.50 7713.00 173542.5
Total for Sub-structure (C) 325391.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 20.20 2.09 280.33

Deduction of Pipe Portion -1 20.20 1.84 0.57 (21.19)
Total 259.14 144.00 37316.41344
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 212

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 44+705
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 70754.71784

Cost of One Culvert (A+B+C+D) 1 No. 584091.31

Lion Engineering Consultants 213

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 45+140
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 1 9.00 9.00 183.00 1647
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1647.00

Lion Engineering Consultants 214

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 45+140
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 24.40 1.22 407.23
Pipe Portion 1 22.35 1.84 0.79 32.49
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 455.10 52.00 23665.4183999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 24.40 0.15 50.07 3409.00 170684.5392
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 194349.957599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 25.00 25.00 7713.00 192825
Total for Sub-structure (C) 344674.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 22.70 2.09 315.02

Deduction of Pipe Portion -1 22.70 1.84 0.57 (23.81)
Total 291.21 144.00 41934.78144
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 215

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 45+140
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 75373.08584

Cost of One Culvert (A+B+C+D) 1 No. 616044.27

Lion Engineering Consultants 216

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 46+370
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 217

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 46+370
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 25.40 1.22 423.92
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 457.26 52.00 23777.4055999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 25.40 0.15 52.12 3409.00 177679.8072
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 201457.212799999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 218

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 46+370
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 525901.05

Lion Engineering Consultants 219

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 46+615
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 220

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 46+615
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 26.40 1.22 440.61
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 481.22 52.00 25023.2007999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 26.40 0.15 54.17 3409.00 184675.0752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 209698.275999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 221

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 46+615
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 581943.85

Lion Engineering Consultants 222

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 47+200
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 223

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 47+200
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 27.40 1.22 457.30
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 490.64 52.00 25513.1239999994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 27.40 0.15 56.22 3409.00 191670.3432
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 217183.467199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 224

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 47+200
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 541627.31

Lion Engineering Consultants 225

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 47+405
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 226

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 47+405
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 28.40 1.22 459.43
Pipe Portion 1 7.35 1.60 0.79 9.29
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 483.64 52.00 25149.2997599994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 28.40 0.15 56.49 3409.00 192566.2284
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 217715.528159999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 10.00 10.00 5668.00 56680

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 191953.779672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 7.70 1.85 91.60

Deduction of Pipe Portion -1 7.70 1.60 0.57 (7.02)
Total 84.57 144.00 12178.5048
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 227

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 47+405
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 44838.0761

Cost of One Culvert (A+B+C+D) 1 No. 454507.38

Lion Engineering Consultants 228

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 47+510
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 229

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 47+510
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 8.88 29.40 1.22 637.02
Pipe Portion 1 22.35 3.88 0.79 68.51
For stone pitching for Apron on the u/s side 1 1.50 8.88 0.50 6.66
For stone pitching for Apron on the d/s side 1 3.00 8.88 0.50 13.32
Total 725.50 52.00 37726.1507999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 8.88 29.40 0.15 78.32 3409.00 266998.3344
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 304724.485199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.68 0.825 2.690 38.53
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 35.865 5396.00 193527.782463494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 25.00 50.00 7713.00 385650
Total for Sub-structure (C) 579177.782463494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.68 22.70 2.09 411.81

Deduction of Pipe Portion -1 22.70 3.88 0.57 (50.20)
Total 361.60 144.00 52070.67648
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.68 2.69 46.70 48.00 2241.5232
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 230

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 47+510
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.68 0.3 3.91
For Apron on the d/s side 1 3.00 8.68 0.3 7.81
For slopes 4 1.54 2.70 0.3 4.99
Total 16.71 2033.00 33966.5508
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 91634.67248

Cost of One Culvert (A+B+C+D) 1 No. 975536.94

Lion Engineering Consultants 231

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 900 Dia

Pipe Culvert @ 48+675
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 232

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 900 Dia

Pipe Culvert @ 48+675
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 30.40 1.22 491.79
Pipe Portion 1 8.85 1.60 0.79 11.19
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 517.89 52.00 26930.3205599994
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 30.40 0.15 60.47 3409.00 206127.2304
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 233057.550959999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.203 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 11.50 11.50 5668.00 65182

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 200455.779672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 9.20 1.85 109.44

Deduction of Pipe Portion -1 9.20 1.60 0.57 (8.39)
Total 101.05 144.00 14550.9408
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 233

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 900 Dia

Pipe Culvert @ 48+675
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 47210.5121

Cost of One Culvert (A+B+C+D) 1 No. 480723.84

Lion Engineering Consultants 234

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+170
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 235

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+170
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 31.40 1.22 524.05
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 557.40 52.00 28984.5607999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 31.40 0.15 64.43 3409.00 219651.4152
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 248635.975999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 236

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+170
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 573079.82

Lion Engineering Consultants 237

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+680
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 238

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+680
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 32.40 1.22 540.74
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 574.08 52.00 29852.4199999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 32.40 0.15 66.48 3409.00 226646.6832
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 256499.103199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 239

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+680
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 580942.94

Lion Engineering Consultants 240

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 241

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 33.40 1.22 557.43
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 590.77 52.00 30720.2791999993
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 33.40 0.15 68.54 3409.00 233641.9512
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 264362.230399999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 242

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 49+975
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 588806.07

Lion Engineering Consultants 243

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+040
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 244

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+040
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 34.40 1.22 574.12
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 607.46 52.00 31588.1383999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 34.40 0.15 70.59 3409.00 240637.2192
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 272225.357599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 245

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+040
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 596669.20

Lion Engineering Consultants 246

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+200
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 247

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+200
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 35.40 1.22 590.81
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 624.15 52.00 32455.9975999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 35.40 0.15 72.64 3409.00 247632.4872
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 280088.484799999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 248

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+200
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 604532.33

Lion Engineering Consultants 249

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+300
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 250

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+300
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 36.40 1.22 607.50
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 640.84 52.00 33323.8567999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 36.40 0.15 74.69 3409.00 254627.7552
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 287951.611999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 251

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+300
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 612395.45

Lion Engineering Consultants 252

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 50+550
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 253

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 50+550
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 8.88 37.40 1.22 810.35
Pipe Portion 1 12.35 3.88 0.79 37.86
For stone pitching for Apron on the u/s side 1 1.50 8.88 0.50 6.66
For stone pitching for Apron on the d/s side 1 3.00 8.88 0.50 13.32
Total 868.19 52.00 45145.8019999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 8.88 37.40 0.15 99.63 3409.00 339650.9424
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 384796.744399999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.68 0.825 2.690 38.53
Deduction of Pipe -2 3.14 0.518 0.817 (2.66)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 35.865 5396.00 193527.782463494
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 0.00 - 5668.00 0

b) 1200mm dia meter 2 15.00 30.00 7713.00 231390
Total for Sub-structure (C) 424917.782463494
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.68 12.70 2.09 230.39

Deduction of Pipe Portion -1 12.70 3.88 0.57 (28.09)
Total 202.31 144.00 29132.05248
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.68 2.69 46.70 48.00 2241.5232
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 254

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1200 Dia

Pipe Culvert @ 50+550
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.68 0.3 3.91
For Apron on the d/s side 1 3.00 8.68 0.3 7.81
For slopes 4 1.54 2.70 0.3 4.99
Total 16.71 2033.00 33966.5508
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 68696.04848

Cost of One Culvert (A+B+C+D) 1 No. 878410.58

Lion Engineering Consultants 255

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+600
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 256

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+600
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 38.40 1.22 640.88
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 674.22 52.00 35059.5751999992
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 38.40 0.15 78.80 3409.00 268618.2912
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 303677.866399999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 257

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+600
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 628121.71

Lion Engineering Consultants 258

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+800
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 259

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+800
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 39.40 1.22 657.57
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 690.91 52.00 35927.4343999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 39.40 0.15 80.85 3409.00 275613.5592
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 311540.993599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 260

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+800
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 635984.83

Lion Engineering Consultants 261

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+950
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 262

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+950
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 40.40 1.22 674.26
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 707.60 52.00 36795.2935999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 40.40 0.15 82.90 3409.00 282608.8272
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 319404.120799999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 263

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 50+950
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 643847.96

Lion Engineering Consultants 264

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 51+020
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 265

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 51+020
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 41.40 1.22 690.95
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 724.29 52.00 37663.1527999991
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 41.40 0.15 84.95 3409.00 289604.0952
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 327267.247999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 266

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 51+020
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 651711.09

Lion Engineering Consultants 267

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 51+810
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 1 10.10 10.10 312.00 3151

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 3151.00

Lion Engineering Consultants 268

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 51+810
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 42.40 1.22 707.64
Pipe Portion 1 24.85 1.84 0.79 36.12
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 759.15 52.00 39475.851999999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 42.40 0.15 87.00 3409.00 296599.3632
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 336075.215199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 27.50 27.50 7713.00 212107.5
Total for Sub-structure (C) 363956.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 25.20 2.09 349.72

Deduction of Pipe Portion -1 25.20 1.84 0.57 (26.43)
Total 323.29 144.00 46553.14944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 269

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 51+810
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 79991.45384

Cost of One Culvert (A+B+C+D) 1 No. 783174.40

Lion Engineering Consultants 270

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 52+720
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 271

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 52+720
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 43.40 1.22 724.33
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 757.67 52.00 39398.871199999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 43.40 0.15 89.06 3409.00 303594.6312
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 342993.502399999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 272

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 52+720
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 667437.34

Lion Engineering Consultants 273

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 52+935
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 274

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 52+935
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 44.40 1.22 741.02
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 774.36 52.00 40266.730399999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 44.40 0.15 91.11 3409.00 310589.8992
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 350856.629599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 275

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 52+935
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 675300.47

Lion Engineering Consultants 276

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+000
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 277

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+000
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 45.40 1.22 757.71
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 791.05 52.00 41134.589599999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 45.40 0.15 93.16 3409.00 317585.1672
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 358719.756799999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 278

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+000
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 683163.60

Lion Engineering Consultants 279

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+135
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 280

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+135
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 46.40 1.22 774.40
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 807.74 52.00 42002.448799999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 46.40 0.15 95.21 3409.00 324580.4352
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 366582.883999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 281

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+135
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 691026.72

Lion Engineering Consultants 282

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 53+220
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 283

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 53+220
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 47.40 1.22 766.80
Pipe Portion 1 12.35 1.60 0.79 15.61
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 797.33 52.00 41461.013359999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 47.40 0.15 94.28 3409.00 321395.7474
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 362856.760759999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 15.00 15.00 5668.00 85020

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 220293.779672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 12.70 1.85 151.07

Deduction of Pipe Portion -1 12.70 1.60 0.57 (11.58)
Total 139.49 144.00 20086.6248
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 284

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 53+220
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 52746.1961

Cost of One Culvert (A+B+C+D) 1 No. 635896.74

Lion Engineering Consultants 285

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 53+675
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 286

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 53+675
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 48.40 1.22 782.98
Pipe Portion 1 7.35 1.60 0.79 9.29
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 807.18 52.00 41973.587759999
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 48.40 0.15 96.27 3409.00 328176.2484
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 370149.836159999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 10.00 10.00 5668.00 56680

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 191953.779672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 7.70 1.85 91.60

Deduction of Pipe Portion -1 7.70 1.60 0.57 (7.02)
Total 84.57 144.00 12178.5048
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 287

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 53+675
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 44838.0761

Cost of One Culvert (A+B+C+D) 1 No. 606941.69

Lion Engineering Consultants 288

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+785
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1X 7.5
- 135.00 0
0.90 9.0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 289

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+785
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 49.40 1.22 824.47
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 857.81 52.00 44606.0263999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 49.40 0.15 101.37 3409.00 345566.2392
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 390172.265599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 290

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 53+785
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 714616.11

Lion Engineering Consultants 291

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 54+295
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1X
10.00 10.00 135.00 1350
1.00
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1350.00

Lion Engineering Consultants 292

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 54+295
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 50.40 1.22 841.16
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 878.13 52.00 45662.8535999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 50.40 0.15 103.42 3409.00 352561.5072
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 398224.360799999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 293

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 54+295
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 747919.07

Lion Engineering Consultants 294

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 55+080
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1X
10.00 10.00 135.00 1350
1.00
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1350.00

Lion Engineering Consultants 295

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 55+080
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 51.40 1.22 857.85
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 891.19 52.00 46341.7447999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 51.40 0.15 105.47 3409.00 359556.7752
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 405898.519999999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 296

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 55+080
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 731692.36

Lion Engineering Consultants 297

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 55+503
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1X
10.30 10.30 135.00 1390.5
0.90
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1390.50

Lion Engineering Consultants 298

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 55+503
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 52.40 1.22 874.54
Pipe Portion 1 14.85 1.84 0.79 21.59
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 911.51 52.00 47398.5719999989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 52.40 0.15 107.52 3409.00 366552.0432
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 413950.615199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 17.50 17.50 7713.00 134977.5
Total for Sub-structure (C) 286826.727031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 15.20 2.09 210.94

Deduction of Pipe Portion -1 15.20 1.84 0.57 (15.94)
Total 195.00 144.00 28079.67744
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 299

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 55+503
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61517.98184

Cost of One Culvert (A+B+C+D) 1 No. 763685.82

Lion Engineering Consultants 300

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1000 Dia

Pipe Culvert @ 55+710
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 301

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1000 Dia

Pipe Culvert @ 55+710
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 8.36 53.40 1.22 1,089.27
Pipe Portion 1 12.25 3.40 0.79 32.90
For stone pitching for Apron on the u/s side 1 1.50 8.36 0.50 6.27
For stone pitching for Apron on the d/s side 1 3.00 8.36 0.50 12.54
Total 1,140.99 52.00 59331.3791199985
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 8.36 53.40 0.15 133.93 3409.00 456557.8248
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 515889.203919999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 8.16 0.825 2.450 32.99
Deduction of Pipe -2 3.14 0.360 0.817 (1.85)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 31.139 5396.00 168024.908344093
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 2 14.90 29.80 5668.00 168906.4

b) 1200mm dia meter 2 0.00 - 7713.00 0
Total for Sub-structure (C) 336931.308344093
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 8.16 12.60 1.85 190.21

Deduction of Pipe Portion -1 12.60 3.40 0.57 (24.42)
Total 165.79 144.00 23873.8752
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 8.16 2.45 39.98 48.00 1919.232
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 302

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 2 Row 1000 Dia

Pipe Culvert @ 55+710
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 8.16 0.3 3.67
For Apron on the d/s side 1 3.00 8.16 0.3 7.34
For slopes 4 1.54 2.70 0.3 4.99
Total 16.01 2033.00 32539.3848
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 61688.414

Cost of One Culvert (A+B+C+D) 1 No. 914508.93

Lion Engineering Consultants 303

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 56+050
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1X
10.20 10.20 135.00 1377
1.00
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1377.00

Lion Engineering Consultants 304

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 56+050
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 54.40 1.22 907.91
Pipe Portion 1 12.35 1.84 0.79 17.95
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 941.26 52.00 48945.3223999988
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 54.40 0.15 111.63 3409.00 380542.5792
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 429487.901599999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 15.00 15.00 7713.00 115695
Total for Sub-structure (C) 267544.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 12.70 2.09 176.25

Deduction of Pipe Portion -1 12.70 1.84 0.57 (13.32)
Total 162.93 144.00 23461.30944
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 305

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 56+050
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56899.61384

Cost of One Culvert (A+B+C+D) 1 No. 755308.74

Lion Engineering Consultants 306

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+268
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 307

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+268
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 55.40 1.22 896.22
Pipe Portion 1 7.15 1.60 0.79 9.04
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 920.17 52.00 47848.9429599989
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 55.40 0.15 110.19 3409.00 375639.7554
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 423488.698359999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 9.80 9.80 5668.00 55546.4

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 190820.179672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 7.50 1.85 89.22

Deduction of Pipe Portion -1 7.50 1.60 0.57 (6.84)
Total 82.38 144.00 11862.18
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 308

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+268
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 44521.7513

Cost of One Culvert (A+B+C+D) 1 No. 658830.63

Lion Engineering Consultants 309

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+355
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 310

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+355
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 56.40 1.22 912.39
Pipe Portion 1 9.85 1.60 0.79 12.45
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 939.76 52.00 48867.6229599988
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 56.40 0.15 112.18 3409.00 382420.2564
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 431287.879359999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 12.50 12.50 5668.00 70850

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 206123.779672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 10.20 1.85 121.33

Deduction of Pipe Portion -1 10.20 1.60 0.57 (9.30)
Total 112.03 144.00 16132.5648
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 311

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+355
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 48792.1361

Cost of One Culvert (A+B+C+D) 1 No. 686203.80

Lion Engineering Consultants 312

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 56+522
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 1X
10.10 10.10 135.00 1363.5
1.00
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 1363.50

Lion Engineering Consultants 313

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 56+522
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.84 57.40 1.22 957.98
Pipe Portion 1 17.35 1.84 0.79 25.22
For stone pitching for Apron on the u/s side 1 1.50 6.84 0.50 5.13
For stone pitching for Apron on the d/s side 1 3.00 6.84 0.50 10.26
Total 998.59 52.00 51926.8359999987
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.84 57.40 0.15 117.78 3409.00 401528.3832
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 453455.219199999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.64 0.825 2.690 29.47
Deduction of Pipe -1 3.14 0.518 0.817 (1.33)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.360 -
Total 28.141 5396.00 151849.227031747
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 0.00 - 5668.00 0

b) 1200mm dia meter 1 20.00 20.00 7713.00 154260
Total for Sub-structure (C) 306109.227031747
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.64 17.70 2.09 245.63

Deduction of Pipe Portion -1 17.70 1.84 0.57 (18.56)
Total 227.07 144.00 32698.04544
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.64 2.69 35.72 48.00 1714.7136
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 314

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1200 Dia

Pipe Culvert @ 56+522
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.64 0.3 2.99
For Apron on the d/s side 1 3.00 6.64 0.3 5.98
For slopes 4 1.54 2.70 0.3 4.99
Total 13.95 2033.00 28367.6688
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 66136.34984

Cost of One Culvert (A+B+C+D) 1 No. 827064.30

Lion Engineering Consultants 315

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 316

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 58.40 1.22 944.75
Pipe Portion 1 14.65 1.60 0.79 18.52
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 978.18 52.00 50865.5461599988
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 58.40 0.15 116.16 3409.00 395981.2584
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 446846.804559999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 17.30 17.30 5668.00 98056.4

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 233330.179672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 15.00 1.85 178.43

Deduction of Pipe Portion -1 15.00 1.60 0.57 (13.68)
Total 164.75 144.00 23724.36
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 317

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56383.9313

Cost of One Culvert (A+B+C+D) 1 No. 736560.92

Lion Engineering Consultants 318

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
A DISMANTLING
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood work,
steel work, including T&P and scaffolding wherever
necessary, sorting the dismantled material, disposal
2.3 of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres. as per
relevant clause of Technical Specifications Section 200
including salvage value of dismantelled material.

Lime Concrete, cement concrete grade M-10 and cum

(a)
below
(b) Cement Concrete Grade M-15 & M-20 cum
Head Wall Dismantling cum 2 0.000 0.000 0.000 0.000
0.000

0.000 342.000 0

Prestressed / Reinforced cement concrete grade M-20 cum

(c) & above
RCC Solid Slab -
- 886.00 0

(d) Brick Masonary In cement mortar cum

(e) Dry rubble stone masonry cum
A Rubble stone masonry in lime mortar cum
Head Wall 2 - - - -
-
-
- 207.00 0
(f) Hume pipe of any class
i) Diameter up to 600 mm Meter 0 0.00 - 135.00 0
ii) Diameter beyond 600 mm to 900 mm Meter 0 0.00 - 183.00 0
iii) Diameter over 900 mm Meter 0 0.00 - 312.00 0

Dismantling of Flexible Pavements cum

Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
2.4 stacking serviceable and unserviceable materials
separately.

-
- 228.00 0

Dismantling of Cement Concrete Pavement cum

Dismantling of cement concrete pavement by
mechanical means using pneumatic tools, breaking to
pieces not exceeding 0.02 cum in volume and stock
piling at designated locations and disposal of
2.5 dismantled materials up to a lead of 1000 metres,
stacking serviceable and unserviceable materials
separately

CC Pavement of FCW -
- 968.00 0

Total for Dismantling (A) 0.00

Lion Engineering Consultants 319

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
B FOUNDATION
Earth work in excavation of foundation of structures
as per drawing and technical specification, for all
depths in all types of soil/rock including setting out,
construction of shoring and bracing, dressing of sides
and bottom, back filling with approved material,
1 12.1
disposal of surplus material etc. within all leads and
lifts complete and as per relevant clauses of Section
300 and 2100 of MORT&H Specifications.

i) In all types of soils Cum

Head Wall 2 6.63 58.40 1.22 944.75
Pipe Portion 1 14.65 1.60 0.79 18.52
For stone pitching for Apron on the u/s side 1 1.50 6.63 0.50 4.97
For stone pitching for Apron on the d/s side 1 3.00 6.63 0.50 9.95
Total 978.18 52.00 50865.5461599988
Plain cement concrete M-15 mix with crushed stone
aggregate 40 mm nominal size mechanically mixed,
2 9.1 placed in foundation and compacted by vibration Cum 2 6.63 58.40 0.15 116.16 3409.00 395981.2584
including curing for 14 days. as per MORT&H
Specification 409.

Total for Foundation (B) 446846.804559999

C SUB-STRUCTURE
Plain/Reinforced cement concrete in sub-structure
3 13.6 complete as per drawing and technical specifications Cum

PCC Grade M:20

Head Wall 2 6.43 0.825 2.450 25.99
Deduction of Pipe -1 3.14 0.360 0.817 (0.92)
Encasing of Pipe 1 - - - -
Deduction of Pipe 0 (0.30) 3.142 0.250 -
Total 25.069 5396.00 135273.779672046
Providing and Laying Reinforced cement concrete
pipe NP4/prestrssed concrete pipe for culverts on
first class bedding of granular material (cost of
bedding included) in single row including fixing
3 9.2 collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete
and masonry works in head walls and parapets.

a) 1000mm dia meter 1 17.30 17.30 5668.00 98056.4

b) 1200mm dia meter 1 0.00 - 7713.00 0
Total for Sub-structure (C) 233330.179672046
D MISCELLANEOUS
Back filling in between Head wall surrounding pipe

Construction of embankment with approved material

having CBR>7 obtained from borrow pits with all lifts
and leads, transporting to site, spreading, grading to
4 3.10 required slope and compacting to meet requirement Cum
of table 300-1, 300-2 and as per relevent clauses of
section-300.

In between Head wall surrounding pipe 1 6.43 15.00 1.85 178.43

Deduction of Pipe Portion -1 15.00 1.60 0.57 (13.68)
Total 164.75 144.00 23724.36
Painting two coatsafter filling the surface with
5 8.11 synthetic enamel paint in all shades on new concrete
surfaces
Head Wall Sqm 2 6.43 2.45 31.51 48.00 1512.336
Providing painting, figuring and numbering to
6 10.11 culvert upto 6m span complete with synthetic enamel
paint
(i) Two coats on new work Each
on Head Wall 2 2.00 100.00 200

Lion Engineering Consultants 320

DRAFT FESIBILITY REPORT JOBAT-NANPUR ROAD Cost Estimate of Hume Pipe Culverts

Estimate of HPC 1 Row 1000 Dia

Pipe Culvert @ 56+610
Sr. SOR Item
Item Unit Nos. Length Width Height Quantity Rate Amount
No. No.
Providing and laying Pitching on slopes laid over
prepared filter media, Dry boulder toe wall complete
7 15.4 as per drawing and Technical specifications and as
per relevant clauses of Section 2500.

a) Stone/Boulder weighing not less than 40 kg each Cum

For Apron on the u/s side 1 1.50 6.43 0.3 2.89
For Apron on the d/s side 1 3.00 6.43 0.3 5.79
For slopes 4 1.54 2.70 0.3 4.99
Total 13.67 2033.00 27791.3133
Providing and laying Filter material underneath
pitching in slopes complete as per drawing and
8 15.5 Technical specification and as per relevant clauses of Cum 4 1.54 2.70 0.15 2.49 1265.00 3155.922
Section 2500.

Total for Miscellaneous (D) 56383.9313

Cost of One Culvert (A+B+C+D) 1 No. 736560.92

Lion Engineering Consultants 321

 1 2 3 4 5 6.00 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 38 39 40
Length Width Depth Exist. HW Details

Hea No. of Dia of

Location Socpe Pipe Dia No of Pipe Barrel Existing Developm Round Applicable Exc. Exc. PCC Headw Pipe Emb Exc. Exc. Pipe PCC
dwa Pipe
Emb Exc. HW Exc. PCC Headwa Pipe Emb Fill Exist.
Pipe Exist. Exist. Str
Length Width ent Length off Length HW Pipe all Fill HW Fill Pipe ll O/o Wall
ll Exist. Pipe
Length Width Depth
0+730 Widening 0.3 1 17.5 0.00 17.5 17.5 17.5 6.63 14.85 6.63 6.43 17.5 15.2 1.4 1.600 1.4 0.83 1.600 1.22 0.79 0.15 4.256 1.2 1.85 10.6 0 0.6 PCC 1 0.300 HPC
1+120 Reconstruction 1.2 1 15 6.90 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.2 0.77 0.15 2.69 1.44 2.09 3.1 0.5 1.2 STN 1 0.900 HPC
1+535 New Proposal 1.2 1 22.5 0.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
3+175 Reconstruction 1.2 1 27.5 9.00 27.5 27.5 27.5 6.84 24.85 6.84 6.64 27.5 25.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 4.6 0.45 3.2 1 0.900 HPC
3+545 New Proposal 1.2 1 22.5 0.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
4+028 Reconstruction 1.2 1 15 8.70 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 7.7 0.4 0.6 STN FCW
4+870 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
5+023 Reconstruction 1.2 1 22.5 10.20 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 3 0.5 1.2 STN 1 0.800 CUTSTONE
5+737 Reconstruction 1.2 2 22.5 8.30 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 3.880 1.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 6.2 0.5 2.9 STN 1 0.900 HPC
5+860 Reconstruction 1.2 1 20 8.40 20 20 20 6.84 17.35 6.84 6.64 20 17.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 4.4 0.4 1.9 STN 1 0.600 HPC
5+975 Reconstruction 1.2 1 22.5 8.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6 0 2 STN 1 0.900 HPC
6+108 Reconstruction 1.2 2 15 8.30 15 15 15 9.08 12.35 9.08 8.88 15 12.7 1.4 3.880 1.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 4.60 0.50 1.30 STN 2 1.000 FCW
7+170 Reconstruction 1.2 1 22.5 8.30 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 4.50 0.50 2.90 STN 1 0.600 FCW
7+525 Reconstruction 1.2 2 22.5 9.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 3.880 1.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 4.50 0.50 2.70 STN 1 0.600 HPC
8+022 Reconstruction 1.2 1 25 8.40 25 25 25 6.84 22.35 6.84 6.64 25 22.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 4.55 0.50 3.50 STN 1 0.600 HPC
9+123 Reconstruction 1.2 1 25 9.00 25 25 25 6.84 22.35 6.84 6.64 25 22.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 4.60 0.50 1.85 STN 1 0.750 HPC
0.75+1.4+
9.00 6.00 0.50 1 x 0.75
10+010 New Proposal 1.2 1 20 20 20 20 6.84 17.35 6.84 6.64 20 17.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0.5
10+335 Reconstruction 1.2 1 15 8.30 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 8.50 0.45 1.00 STN 0 HPC
10+540 Reconstruction 1.2 1 22.5 10.50 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.00 0.40 2.85 PCC 1 0.750 HPC
10+749 Reconstruction 1.2 1 27.5 9.10 27.5 27.5 27.5 6.84 24.85 6.84 6.64 27.5 25.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 1.50 0.45 2.15 PCC 1 0.750 HPC
10+927 Reconstruction 1.2 1 17.5 8.20 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 9.20 0.50 1.10 STN 0 HPC
15+780 Reconstruction 1.2 1 15 8.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 14.00 0.00 1.50 0 HPC
16+150 Reconstruction 1.2 1 20 8.10 20 20 20 6.84 17.35 6.84 6.64 20 17.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 9.00 0.50 0.00 PCC 0 HPC
16+960 Reconstruction 1.2 1 17.5 10.10 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 10.00 0.50 1.0+1.2 PCC 1 1.000 HPC
19+620 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
20+305 New Proposal 1.2 1 17.5 0.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
20+475 New Proposal 1.2 1 17.6 0.00 17.6 17.6 17.6 6.84 14.95 6.84 6.64 17.6 15.3 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
21+550 Reconstruction 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0.000
22+610 Reconstruction 1.2 1 17.5 7.50 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 3.623 1.44 2.09 10.00 0.45 1.2 PCC 1 1.000 HPC
22+920 Reconstruction 1.2 1 15 7.50 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 3.618 1.44 2.09 10.10 0.45 1.7 PCC 1 1.000 HPC
23+050 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
23+355 Reconstruction 1.2 1 20 7.50 20 20 20 6.84 17.35 6.84 6.64 20 17.7 1.4 1.840 1.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 10.20 0.48 1.7 pcc 1 0.900 HPC
23+440 Reconstruction 1.2 1 22.5 9.50 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 2.4 1.840 2.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 2.00 - 2.10 PCC 1 0.300 HPC
23+905 Reconstruction 1.2 2 17.5 7.80 17.5 17.5 17.5 9.08 14.85 9.08 8.88 17.5 15.2 3.4 3.880 3.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 13.40 - 0.60 FCW
24+140 Reconstruction 1.2 2 20 9.00 20 20 20 9.08 17.35 9.08 8.88 20 17.7 4.4 3.880 4.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 9.50 0.55 1.70 2 0.600 FCW
24+465 Reconstruction 1.2 1 15 7.50 15 15 15 6.84 12.35 6.84 6.64 15 12.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 14.00 0.00 HPC
25+465 Reconstruction 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0 0 0.000 HPC
27+145 Reconstruction 1.2 1 25 9.00 25 25 25 6.84 22.35 6.84 6.64 25 22.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6 0.5 2 STN 1 1.000 HPC
27+230 Reconstruction 1.2 1 20 9.00 20 20 20 6.84 17.35 6.84 6.64 20 17.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6 0.5 1.8 STN 1 1.000 HPC
27+625 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
28+740 Reconstruction 1.2 1 17.5 9.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6 0.5 2.3 STN 1 0.900 FCW
28+855 Reconstruction 1.2 1 20 9.00 20 20 20 6.84 17.35 6.84 6.64 20 17.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6 0.5 2.3 STN 1 0.900 FCW
30+835 Reconstruction 1.2 1 17.5 9.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 8 0.5 1.55 PCC - 0.700 FCW

31+085 Reconstruction 1.2 1 17.5 7.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 12.00 0.60 PCC 1 0.900 HPC

31+320 Reconstruction 1.2 1 22.5 9.10 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.10 0.50 2.40 STN 1 0.900 HPC

31+790 Reconstruction 1.2 1 22.5 9.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 2.00 0.40 2.40 1 0.900 HPC

32+022 Reconstruction 1.2 1 22.5 9.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.15 0.50 2.80 STN 1 0.600 HPC S/Q

32+365 Reconstruction 1.2 1 15 12.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 2.70 0.40 1.20 STN 1 0.200 HPC

32+820 Reconstruction 1.2 1 22.5 9.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 -
33+630 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 4.4 1.840 4.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
34+060 Reconstruction 1.2 2 20 10.30 20 20 20 9.08 17.35 9.08 8.88 20 17.7 4.4 3.880 4.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 14.7 1.85 STN - FCW
35+960 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 5.4 1.840 5.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
36+685 Reconstruction 1.2 1 15 12.50 15 15 15 6.84 12.35 6.84 6.64 15 12.7 6.4 1.840 6.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 2.5 0.6 HPC
36+800 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 7.4 1.840 7.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
37+130 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 8.4 1.840 8.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
37+300 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 9.4 1.840 9.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
37+910 New Proposal 1.2 1 22.5 0.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 10.4 1.840 10.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
38+385 Reconstruction 1.2 1 20 8.75 20 20 20 6.84 17.35 6.84 6.64 20 17.7 11.4 1.840 11.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 12.7 1.7 PCC FCW
39+375 New Proposal 1.2 1 17.5 0.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 12.4 1.840 12.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
39+775 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 13.4 1.840 13.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
40+450 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 14.4 1.840 14.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
40+622 New Proposal 1.2 1 17.5 0.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 15.4 1.840 15.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
41+555 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 16.4 1.840 16.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
42+165 New Proposal 1.2 1 17.5 0.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 17.4 1.840 17.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
42+400 Reconstruction 1.2 1 22.5 9.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 18.4 1.840 18.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 8 0.5 2.3 STN 1 0.9 HPC
42+975 Reconstruction 1.2 1 17.5 9.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 19.4 1.840 19.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.20 0.50 2.00 STN 1 1 HPC
43+885 Reconstruction 1.2 3 17.5 9..3 17.5 17.5 17.5 10.92 14.85 10.92 10.72 17.5 15.2 20.4 5.920 20.4 0.83 5.920 1.22 0.79 0.15 2.69 1.44 2.09 15.50 0.40 1.30 PCC 3 0.9 VCW
44+160 Reconstruction 1.2 1 17.5 9.50 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 21.4 1.840 21.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 2.00 0.45 1.20 1 0.9 HPC S/Q
44+560 New Proposal 1.2 1 20 0.00 20 20 20 6.84 17.35 6.84 6.64 20 17.7 22.4 1.840 22.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
44+705 Reconstruction 1.2 1 22.5 9.00 22.5 22.5 22.5 6.84 19.85 6.84 6.64 22.5 20.2 23.4 1.840 23.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 1.50 0.4 1.95 1 0.75 HPC
45+140 Reconstruction 1.2 1 25 9.00 25 25 25 6.84 22.35 6.84 6.64 25 22.7 24.4 1.840 24.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 1.50 0.4 1 1 0.75 HPC
46+370 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 25.4 1.840 25.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
46+615 New Proposal 1.2 1 20 0.00 20 20 20 6.84 17.35 6.84 6.64 20 17.7 26.4 1.840 26.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
47+200 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 27.4 1.840 27.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
47+405 Widening 1 1 20 10.00 10 10 10 6.63 7.35 6.63 6.43 10 7.7 28.4 1.600 28.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 9.00 0.40 1.0+0.6 PCC 1 1 HPC
47+510 Reconstruction 1.2 2 25 7.50 25 25 25 8.88 22.35 8.88 8.68 25 22.7 29.4 3.880 29.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 25.00 0.70 PCC FCW
0.9+0.4+0.
8.50 16.50 0.55 1 HPC
48+675 Widening 0.9 1 20 11.5 11.5 11.5 6.63 8.85 6.63 6.43 11.5 9.2 30.4 1.600 30.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 6 PCC 0.9
49+170 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 31.4 1.840 31.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
49+680 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 32.4 1.840 32.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
49+975 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 33.4 1.840 33.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+040 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 34.4 1.840 34.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+200 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 35.4 1.840 35.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+300 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 36.4 1.840 36.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+550 New Proposal 1.2 2 15 0.00 15 15 15 8.88 12.35 8.88 8.68 15 12.7 37.4 3.880 37.4 0.83 3.880 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+600 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 38.4 1.840 38.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+800 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 39.4 1.840 39.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
50+950 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 40.4 1.840 40.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
51+020 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 41.4 1.840 41.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
51+810 Reconstruction 1.2 1 27.5 10.10 27.5 27.5 27.5 6.84 24.85 6.84 6.64 27.5 25.2 42.4 1.840 42.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.1 0.4 1.7 PCC 1 1 HPC
52+720 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 43.4 1.840 43.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
52+935 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 44.4 1.840 44.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
53+000 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 45.4 1.840 45.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
53+135 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 46.4 1.840 46.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0
53+220 New Proposal 1 1 15 0.00 15 15 15 6.63 12.35 6.63 6.43 15 12.7 47.4 1.600 47.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 0 0 0
53+675 Widening 1 1 20 10.00 10 10 10 6.63 7.35 6.63 6.43 10 7.7 48.4 1.600 48.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 0.40 1.70 1 X 1.00 HPC
7.5
6.20 0.50 2.60 1 X 0.90 HPC
53+785 Reconstruction 1.2 1 15 9.0 15 15 15 6.84 12.35 6.84 6.64 15 12.7 49.4 1.840 49.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 PCC
54+295 Reconstruction 1.2 1 17.5 10.00 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 50.4 1.840 50.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.00 0.40 2.00 1 X 1.00 HPC

55+080 Reconstruction 1.2 1 15 10.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 51.4 1.840 51.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.00 0.40 1.40 PCC 1 X 1.00 HPC
55+503 Reconstruction 1.2 1 17.5 10.30 17.5 17.5 17.5 6.84 14.85 6.84 6.64 17.5 15.2 52.4 1.840 52.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.20 0.40 1.60 PCC 1 X 0.90 HPC
55+710 Widening 1 2 25 10.10 14.9 14.9 14.9 8.36 12.25 8.36 8.16 14.9 12.6 53.4 3.400 53.4 0.83 3.400 1.22 0.79 0.15 2.45 1.2 1.85 8.00 0.40 1.80 PCC 2 X 1.00 HPC
56+050 New Proposal 1.2 1 15 10.20 15 15 15 6.84 12.35 6.84 6.64 15 12.7 54.4 1.840 54.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.20 0.40 1.0+0.6 1 X 1.00 HPC
56+268 Widening 1 1 20 10.20 9.8 9.8 9.8 6.63 7.15 6.63 6.43 9.8 7.5 55.4 1.600 55.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 6.30 0.00 1.60 PCC 1 X 1.00 HPC
56+355 Widening 1 1 22.5 10.00 12.5 12.5 12.5 6.63 9.85 6.63 6.43 12.5 10.2 56.4 1.600 56.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 6.20 1.70 PCC 1 X 1.00 HPC
56+522 Reconstruction 1.2 1 20 10.10 20 20 20 6.84 17.35 6.84 6.64 20 17.7 57.4 1.840 57.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 6.20 0.45 2.00 PCC 1 X 1.00 HPC
56+610 Widening 1 1 27.5 10.20 17.3 17.3 17.3 6.63 14.65 6.63 6.43 17.3 15 58.4 1.600 58.4 0.83 1.600 1.22 0.79 0.15 2.45 1.2 1.85 6.20 0.40 2.10 PCC 1 X 1.00 HPC
56+785 New Proposal 1.2 1 15 0.00 15 15 15 6.84 12.35 6.84 6.64 15 12.7 59.4 1.840 59.4 0.83 1.840 1.22 0.79 0.15 2.69 1.44 2.09 0 0 0