ESTIMATE

Name of Work: Resurfacing of road at core area LAP I and LAP IV and relocation of street light
Reference: BSR 2022
Measurement
BSR Code Description of Items Unit No Qty. Rate (Nu.) Amount (Nu.)
L B H/D
Construction of embankment by laying dry earth in horizontal layers exceeding
RW0030 200mm in depth(compacted), including watering,power rolling,dressing and
1 preparation of site with selected excavated earth within 50mm lead cum 700.00 165.02 115,514.00
AWP new road 1 50 7 2 700.00
700.00

Preparation of sub grade with proper camber by excavating earth to depth

RW0121 equal to pavement thickness, consolidation with roller, disposal of surplus
2 earth up to 50m cum 4242.15 85.48 362,618.98
Lap IV internal road 1 857.00 9.00 0.55 4242.15
4242.15

Providing and laying Granular sub-base course (GSB) to required degree of

RW0130 compaction with proper formation of cross fall using motor grader for laying
and compacted to required density as per material gradation and aggregate
3 quality specified cum 2313.90 1860.18 4,304,270.50
Lap IV internal road 1 857.00 9.00 0.3 2313.90
2313.90

Providing and laying wet mix macadam graded aggregate base course
to required degree of compaction with proper formation of cross fall
RW0131 by using well graded crushed aggregates premixed with OMC using
suitable mixer, motor grader as per material gradation and a
aggregates quality specified
4 cum 1928.25 3084.76 5,948,188.47
Lap IV internal road 1 857.00 9.00 0.25 1928.25
1928.25

Providing and Laying Dense Bituminous Macadam ( DBM) to required degree

RW0136 of compaction based on mixture design ( job mix formula) approved by the
supervising engineer by mechanized method using asphalt plant, paver, steel
5 roller, tyre roller etc. complete -80 mm sqm 7713.00 829.21 6,395,696.73
Lap IV internal road 1 857.00 9.00 7713.00
7713.00

Providing and Laying Asphalt/Bituminous Concrete to required degree of

RW0143 compaction based on the job mixture design approved by the supervising 30408.19 573.66 17,443,961.07
engineer using asphalt plant, paver, steel roller, tyre roller etc. as per material
6 gradation and aggregate quality specified -50 mm sqm
Traffic Junction - Main Gate 1 876.00 7.75 6789.00
Behind BOD 1 195.34 5.76 1125.16
Mani Dungkhor 1 58.87 4.00 235.48
Marketshed - Seldon Tshongkhang 1 226.61 5.50 1246.36
Behind Thrompons Residence 1 61.88 6.40 396.03
Infront Thrompons residence 1 80.44 6.50 522.86
Sharchokpa Tshongkhang - Sharma Line 1 149.90 5.10 764.49
Behind Menjong Hotel - TPS Snooker 1 184.72 6.00 1108.32
Infront Chimmi Day Care Centre 1 70.60 4.70 331.82
Infront Kummar Store 1 59.25 4.65 275.51
Tip Top Hair Cut - Mountain Hotel Junction 1 172.52 8.00 1380.16
SJPS to LAP IV 1 1,420.00 6.00 8520.00
Lap IV internal road 1 857.00 9.00 7713.00
30408.19

Page 1 of 4
 Measurement
BSR Code Description of Items Unit No Qty. Rate (Nu.) Amount (Nu.)
L B H/D
Transport of loose spoil materials in designated locations including
loading/unloading, dressing of dump sites and plantation of vegetation after
completion of dumping beyond 1000m-Extra for every additional lead of
7 EW0040 250m beyond 50m up to 1000m and deposit to a level up to 1.5m cum 4,242.15 519,833.06
(Mechanical)

122.54
Lap IV internal road 1 857.00 9.00 0.55 4,242.15
4,242.15
AWP new Road total= 35,090,082.82
Electrical= 824,215.61
Total 35,914,298.43

Prepared by:

Rinchen Peldon
Junior Engineer

Page 2 of 4
 OCCUPATIONAL HEALTH & SAFETY (OHS) WORKING SHEET
Name of Work: Construction & Development of Intetgrated Community Meeting Hall for three
requirements list. The standards and specifications
Demkhongs for the Insurance, OHS materials and (or) equipment
at Dewathang
be in compliance with the Labour and Employment Act - 2007, Regulation on Occupational Health, Safety and
Welfare - 2012, and other relevant national documents. All OHS items will remain as the property of the bidder

*Estimated Amount= 35,914,298.43

*OHS Cost in %= 2.14 (upto max. of 4%)
Therefore, OHS Cost= 1,436,571.94

bathroom including proper water supply and electricity as per the drawing and temporary living
accommodation standards. The accommodation facilities must be dismantled and cleaned upon the completion
of project. All
*Estimated reusable materials of
Amount= the accommodation facilities will remain as the property of the bidder upon
35,914,298.43
*No. of labours(N):As
144 nos. 24 < N ≤ 28 195,669 220,128
per MOLHR formula=
(No. of labours assumed to be reduced by 40% on the account of Aco AC1
work being
*Contract carried out by machineries)
Duration(T)= 6 months 6 12
*Accomodation Cost To T1
(OHS002) = 195669

Submitted by: Verified by:

(Dechen Chezom) (Nima Dorji)

Dy. Executive Engineer Chief Engineer
Approved by

(Tougay Choedup)
Executive Secretary
ll for three
equipment shall
lth, Safety and
rty of the bidder

21,548,579.06
30,783.68
1,231.35
41.04

ng
n the completion
the bidder upon