Estimate - of ODR Roads

GOVERNMENT OF TRIPURA
PWD (R & B) DEPT

TRIPURA
Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road

(SH) during the year of 2024-2025 under Jubarajnagar RD Block.
Total Length of Road / Bridge 4+550km
Lentgth of Road/Bridge proposed for development 4+550km

Estimated Amount ₹ 86,638,911.00
Circle
Division Dharmanagar
Sub-Division Panisagar
District North Tripura
Parliamentary constituency
Assembly constituency 55 Bagbassa
Junior Engineer SDO

PWD (R&B), Panisagar Sub-Division PWD (R&B), Panisagar Sub-Division
Assistant Engineer Executive Engineer

PWD (R&B), Dharmanagar Division PWD (R&B), Dharmanagar Division
CHAPTER I
Check list for DPR
CHAPTER-I
Check list for preparation of Detailed Project Report (DPR) to be submitted for sanction of loans for Road & Bridge
projects
i. Name of Project: Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road
(SH) during the year of 2024-2025 under Jubarajnagar RD Block.
#VALUE!
iii. Project outlay (Rs. in Lakh ):
SL No. Furnished
Particulars Remarks (Yes/No/NA)
1 General
I Whether the project is YES
prioritised by the State Govt.
Whether the project submitted through the
II Nodal Dept. YES
III Whether the project included in YES

the State Plan
2 Clearances from (Wherever applicable)
I Ministry of Environment and NA
Forests
II Ministry of Railways NA
III Irrigation Dept NA
IV Administrative Approval YES
V Technical Sanction YES
VI Land Acquisition-Extent, status YES
and time frame
3 Technical Aspects
I General
Whether Master Plan prepared
a. by the State Govt. and proposed projects YES
are as per Master Plan
Whether proposed projects are new or

b. strengthening of existing roads YES
Whether proposed projects

have been designed as per IRC
c. standards, Reasons for deviation, if any YES
should be spelt out
d. Type of road projects–Village ODR

Roads, Other District Roads,
e. Major District Roads NO
Whether fair weather
connectivity is proposed, reasons for the YES
same to be elucidated
SL No. Particulars Remarks Furnished
(Yes/No/NA)
II Road Project
Details of roadway, carriage
way, pavement thickness (formation, sub-
base, base courses, black topping),
a. culverts and small bridges in existing and YES
proposed conditions to be furnished in
b. relevant Annexures YES

c. Extent of Cement Concrete NA
sections, wherever provided to
Justifications for
widening/strengthening should be
YES
supported by relevant data along with
year of construction
III Bridge Project
i. Hydraulic data, geo-technical details of NA
foundations, design details and drawings
be furnished
Bridge projects with detailed

ii. investigations should only be posed NA
4 Financial Aspects
Schedule of rates adopted Tripura SOR
i. (Whether updated to current costs) 2023
If not, whether cost proposed
ii will be sufficient to create the assets NA
iii. Cost Estimate YES

a. Item-wise cost of project YES
b. Item wise expenditure incurred YES
c. Item wise cost of balance works NA
e. Item wise State Govt. YES

contribution Total Physical quantity already completed
and balance to be completed for each item
Year wise phasing of RIDF loan of development should be detailed with unit
and State Govt. contribution (2 year cost analysis
f. phasing allowed, reasons for 3 year YES
phasing wherever required)
h. Specific justifications for high cost of NA

development
5 Benefits and Justification

➢ Potential (road in km and bridge in m
span)
➢ Reduction in distance (km)
➢ Population benefited
➢ Access to Marketing/Tourist/Pilgrim age
Overall impact of the project need to be
centres (numbers to be furnished) YES
assessed and detailed
➢ PCU data with likely savings
in VOC etc.
Non-recurring and recurring employment
generation
SL No. Particulars Remarks Furnished(Y
es/No/NA)
6 Operation and Maintenance
i. Arrangements for O/M of NA
projects after completion
7 Infrastructure Facilities
Organisational structure of the
I Implementing Dept. YES
Capacity and preparedness of

the Implementing Dept. and status of
II implementation of earlier sanctioned YES
projects
III Quality control infrastructure YES

and mechanism
IV Availability of labour YES
8 Project Risks
I Land acquisition NO
II Forest clearance NA
III Railway/road crossings NA
IV Construction hazards YES
V Any other risk
Convergence with any other programme
9 NO
NA : Not Applicable
CHAPTER II
Key Map showing the proposed road
CHAPTER III
Basic Data Sheet for Roads and Bridges Projects
CHAPTER-III
Sl. Particulars Details
No.
1 Name of Road Strengthening of Baraithal road starting from NH-
08 at Sanicherra to Dharmanagar-Bagbassa Road
(SH) during the year of 2024-2025 under
Jubarajnagar RD Block.
2 Name of Mandal
3 Name of MLA / MP constituency
4 Circle
5 Division PWD (R&B), Dharmanagar Division
6 Sub Division PWD (R&B), Panisagar Sub-Division
7 Mandal / District North Tripura
8 Potential (Length in km) 4.55
9 Class of Road/Type of Bridge VILLAGE ROAD (ODR)
10 Type of Bridge -
i Proposed total span length (m) -
ii Width (m) -
iii No. of spans -
iv Type of Foundation (Open/Raft/Well/Pile) -
v Type of Super Structure -

vi Substructure -
11 Land width available 10.00-12.00 m
12 Proposed length for development 4550 m
13 No. of CD works proposed 1 No.
14 Cost of CD works proposed (in lakhs) 173.807 Lakh
15 Total cost of the project (Rs. in lakh) 866.389 Lakh
Sl. Particulars Details
No.
16 Existing status of road (Give chainage details)
i Earthen/Gravel/WBM 1) Existing Bityminous Road,
ii CD works 1 No.
iii Roadway width in meters 5.10 m
iv Carriageway width in meters 3.3 m
v Pavement thickness in mm 300 mm
17 Proposed status of road (Give chainage details) for Strengthing Works
i Roadway width 6.25 m
ii Carriage way width 3.75 m
iii Pavement thickness in mm 380 mm
18 Earthwork
i Quantity Cutting: 4130 Cum,. Filling: 3000 Cum,
ii Cost (Rs. in lakh) 7.212 Lakh

19 Benefits
i Population benefited 44500 Persons
ii No. of villages benefited
iii No. of market yards connected
iv Distance reduction, if any
v No. of school/colleges
vi Hospitals
20 Traffic Details
i Cycles 30
ii Cycle rickshaws 12
iii Hand carts 0
iv Horse drawn vehicle 0
v Bullock carts 0
vi Motor cycle/scooters 22
vii Passenger car/Pick up van /Auto 12
rickshaws
viii Bus/Truck 6
ix Aggricultural Tractor 4
x Trailor 7
21 Other benefits -
CHAPTER IV
EXECUTIVE SUMMARY & SPECIFICATION
REPORT
CHAPTER V
GENERAL ABSTRACT
General Abstract
Sl.No. Particulars Amount in Rs.
Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road (SH)
during the year of 2024-2025 under Jubarajnagar RD Block.
1 Road/Bridge works ₹ 53,825,399.95
2 Approaches for Bridge ₹ 0.00
3 CD works in the road ₹ 17,380,668.91
Road furnitures - sign boards, guide boards, caution

4 ₹ 1,012,213.60
boards, KM/HM stones etc
5 Painting lines, Dashes, Arrows, etc . ₹ 1,082,943.50
6 Road Delineators. ₹ 121,580.00
7 Sub Total (1+2+3+4+5+6) ₹ 73,422,805.97

8 Provision for Quality control ₹ 0.00
9 Provision for employing Technical personnal ₹ 0.00
10 Provision for Tender publication ₹ 0.00
11 Provision for e-procurement ₹ 0.00
12 Survey, investigation, preparation of project report ₹ 0.00

13 Sub Total (7+8+9+10+11+12) ₹ 73,422,805.97
14 Maintenance for 5th year @10% ₹ 7,342,280.60
15 Provision for Tender Premium @5% ₹ 3,671,140.30
16 Contingency items @ 3% of SI. No. 1 to 14 ₹ 2,202,684.18
17 Grand Total (SI. No. 12 to SI. No. 16) ₹ 86,638,911.00
Junior Engineer SDO


CHAPTER VI
Item wise Break up
of Cost of Road / Bridge
Item wise Break up of Cost of Road / Bridge
Name of Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road (SH)
project: during the year of 2024-2025 under Jubarajnagar RD Block.
Sl. Items of work Unit Estimated Estimated

No Quantity Cost
1 Land Acquisition Acres 0 ₹ 0.00
2 Site Clearance and Dismantling hec 1.43 ₹ 61,301.55
3 Compaction of original ground Cum
4 Eathwork in excavation Cum 2433.000 ₹ 182,133.00
5 construction of embankment Cum 6397.00 ₹ 539,040.00
6 Protection Work (CC Retaining Wall ) m 187 ₹ 8,990,078.49
7 Road Side Drains m 210 ₹ 10,601,764.78
8 Granular Sub Base Cum 1503.44 ₹ 11,570,225.52
9 WBM-III Cum 655.99 ₹ 705,871.95
10 WBM-II Cum 684.10 ₹ 1,855,128.73
11 Prime coat Sqm 8746.50 ₹ 97,363.92
12 Tack coat Sqm 8746.50 ₹ 416,797.17
13 Bituminous Maccadam cum 977.86 ₹ 16,348,503.93
14 Bituminous Concrete (with waste Plastic) cum 535.70 ₹ 11,447,269.40
15 CD Works Nos
i Pipe culverts
ii Slab culvert
iii Road Dams
iv Others CD works (RCC Box Culvert) Nos 1 ₹ 8,390,590.43
16 Others
i Painting lines, Dashes, Arrows, etc . ₹ 1,082,943.50
ii Road Delineators. ₹ 121,580.00
Road furnitures (Traffic signs, village name
iii boards, guide posts, caution boards, HM & KM ₹ 1,012,213.60
stones etc. )
iv Contingencies Percentage 3% ₹ 2,202,684.18
v Tender Premium/ Cost Index Percentage 5% ₹ 3,671,140.30
vi Maintenance of 10% for Five Years Percentage 10% ₹ 7,342,280.60
₹ 86,638,911.00
CHAPTER VII
Abstract
of Cost of Road / Bridge
&
Detailed Estimate
DETAILED ESTIMATE
(ABSTRACT OF COSTS)
Name of Road: Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-
Bagbassa Road (SH) during the year of 2024-2025 under Jubarajnagar RD Block.
Length (km): 4+550km
Sub Head Sanicherra to Dharmanagar-Bagbassa Road (SH) Amount

I SITE CLEARANCE AND DISMANTLING ₹ 61,301.55
II EARTHWORK ₹ 721,173.00
III DRAINAGE WORK ₹ 10,601,764.78
IV GRANULAR BASE COURSE AND SUB-BASE ₹ 14,131,226.20
V BASES AND SURFACE COURSE ₹ 28,309,934.42
VI Painting lines, Dashes, Arrows, etc . ₹ 1,082,943.50
VII Road Delineators. ₹ 121,580.00
VIII ₹ 1,012,213.60
TRAFIC SIGNS, MAKINGS & OTHERS ROAD APPUTENANCES
IX RETAINING WALL , CROSS DRAIN ₹ 17,380,668.91
TOTALS AMOUNT IN RUPEES ₹ 73,422,805.97
Contingency items @ 3% ₹ 2,202,684.18

Maintenance items For 5 years @ 10% ₹ 7,342,280.60
Tender Premium/ Cost index @ 5% ₹ 3,671,140.30
GRAND TOTAL ₹ 86,638,911.00
TOTAL AMOUNT IN LAKHS ₹ 866.39
Junior Engineer SDO


GOVERNMENT OF TRIPURA
PUBLIC WORK DEPARTMENT
NAME OF WORK :- Strengthening of Baraithal road starting from NH-08 at

Sanicherra to Dharmanagar-Bagbassa Road (SH) during the
year of 2024-2025 under Jubarajnagar RD Block.
ESTIMATED COST :- (Rupees Eight Crore Sixty Six Lakhs Thirty Eight
Thousand Nine Hundred and Eleven) only.
₹ 86,638,911.00
BOQ
Name of Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road (SH) during the
work :- year of 2024-2025 under Jubarajnagar RD Block.
Item Description Quantity Unit Rate in Total Amount in Rs.

SL. No.
Rs. P P
Clearing Grass and Removal of Rubbish
Clearing grass and removal of rubbish up to a distance of 30m
1 outside the periphery of the area as per Technical Specification
Clause 201.
2.68 hectare ₹22,910.90 ₹61,301.55
Excavation for roadwork in soil with hydraulic excavator of 0.9
cum bucket capacity including cutting and loading in tippers,
trimming bottom and side slopes in accordance with
requirements of lines,
2
grades and cross-sections and transporting to the embankment
location with all lifts and lead upto 1000 m as per MoRD
Technical Specification clauses of section 302.3.
4130.00 cum ₹44.10 ₹182,133.00
Construction of Embankment with material obtained from
roadway cutting
Construction of embankment with approved materials deposited
at site from roadway cutting and excavation from drain and
3
foundation of other structures graded and compacted to meet
requirement of Table 300.1 and 300.2 as per MoRD Technical
Specification Clause 301.5
1200.00 cum ₹81.10 ₹97,320.00
Construction of Embankment with material obtained from
Borrow pits
Construction of embankment with approved materials obtained
from borrow pits with a lift upto 1.5 m, transporting to site,
4
spreading, grading to required slope and compacting to meet
requirements of Table 300.1 and 300.2 with a lead upto 1000 m
as per MoRD Technical Specification Clause 301.5
1800.00 cum ₹245.40 ₹441,720.00
Road side Pucca Drains
Construction of road side pucca drain with M10 (1:3:6 with
jhama brick aggregate) to specified lines, grad es, levels and
dimensions as per approved design and MoRD Technical
5
Specification Clause 307, 1606. Excavated material to be used
in embankment at site. (including centering, shuttering, etc. but
excluding reinforcement)
3000.00 m ₹3,533.92 ₹10,601,764.78
Granular Sub-base with Well Graded Material (Table 400.1
using Jhama Brick Aggregate
(A) By Mix in Place Method
Construction of granular sub-base by providing well graded
material (Jhama Brick Aggregate, Grading-I, as per Table 400.1
, spreading inuniform layers with tractor with attachments on
6 prepared surface, mixing
by mix in place method with rotavator at OMC, applying and
brooming sand to fill up the interstices of coarse aggregate,
watering and compacting with smooth wheel roller to achieve
the desired density,complete as per MoRD Technical
Specification Clause 401.
(i) For Grading - I Material (jhama brick aggreate) 2327.26 cum ₹4,971.61 ₹11,570,225.52
Water Bound Macadam Sub-Base / Base
3) WBM Grading - 2
Providing, laying, spreading and compacting stone aggregates
of specific sizes to water bound macadam specification
including spreading in uniform thickness, hand packing, rolling
7 with three wheel roller 80-100 kN in stages to proper grade and
camber, applying and brooming, stone screening to fill up the
interstices of coarse aggregate, watering and compacting to the
required density Grading- 2 as per MoRD Technical
A) By Manual Means 214.28 cu.m ₹8,657.55 ₹1,855,128.73
Water Bound Macadam Sub-Base / Base
3) WBM Grading - 3
Providing, laying, spreading and compacting stone aggregates
of specific sizes to water bound macadam specification
including spreading in uniform thickness, hand packing, rolling
with three wheel roller 80-100 kN in stages to proper grade and
8 camber, applying and brooming, stone screening to fill up the
interstices of coarse aggregate, watering and compacting to the
required density Grading- 3 as per MoRD Technical
A) By Manual Means
80.35 cu.m ₹8,784.47 ₹705,871.95

Prime Coat
(ii) Medium porosity
Providing and applying primer coat with bitumen emulsion (SS-
9 1) on prepared surface of granular base including cleaning of
road surface and spraying primer at the rate of 0.90- 1.20
kg/sqm using mechanical means as per Technical Specification
Clause 502. 1071.39 sqm ₹90.88 ₹97,363.92
Tack Coat
(iii) Providing and applying tack coat with bitumenemulsion (RS-
1) using emulsion distributor at therate of 0.25 to 0.30 kg per
10
sqm on the preparedgranular surface treated with primer &
cleaned with Hydraulic broom as per MoRD
TechnicalSpecification Clause 503 17856.56 sqm ₹23.34 ₹416,797.17
Bituminous Macadam
Providing and laying bituminous macadam with hot mix plant
using crushed aggregates of grading as per Table 500.4
premixed with bituminous binder, transported to site upto a lead
of 1000 m laid over a previously prepared surface with paver
11
finisher to the required grade, level and alignment and rolled to
achieve the desired compaction as per MoRD Technical
i. With Viscosity Graded Bitumen of VG-30.
(Layer thickness: 50 mm) 977.86 cum ₹16,718.67 ₹16,348,503.93
Bituminous Concrete using Waste Plastic
A. Providing and laying bituminous concrete with higher
capacity batch type hot mix plant using crushed aggregates of
specified grading, premixed with bituminous binder @ 5.40
percent of mix including cement filler, transporting the hot mix
plant to work site, laying with a hydrostatic paver finisher with
sensor control to the required grade, level and alignment, rolling
with smooth wheeled, vibratory and tandem rollers to achieve
12 the desired compaction as per MORT&H specification clause
No. 507 complete in all respects and the bituminous mix be
suitably modified with waste plastic as per "Dry Process"
including collection of waste plastic, cleaning, shredding all
complete as per IRC:SP:98.
Grading II
(For layer thickness 30 - 40 mm)
i. With Viscocity Graded Bitumen of VG-30 & Waste Plastic
535.70 cum ₹21,368.93 ₹11,447,269.40
Turfing with Sods
Furnishing and laying of the live sods of perennial turfforming
grass on embankment slope , verges or otherlocations shown
13 on the drawing or as directed by theEngineer including
preparation of ground, fetching of sodsand watering as per
MoRD Technical Specification Clause
309 6000.00 sqm ₹36.20 ₹217,200.00
B) Semi Reflective Traffic Signs
Providing and fixing of semi reflective cautionary, mandatory
and informatory sign board as per IRC:67 made of 1.5 mm thick
MS sheet duly stove white colour in front and gray colour on
back with red reflective border of 65 mm width and required
letters and figures with reflective tape engineering grade as per
Clause 1701.3.9 of MORD for Rural Roads of required shade
and colour supported and welded on 47 mm x 47 mm x 12
SWG sheet tube firmly fixed to the ground by means of properly
14
designed foundation with M 15 grade cement concrete 450 mm
x 450 mm x 600 mm, 600 mm bellow ground level as per
approved drawings and as per MoRD Technical specification
Clause 1701.2.2.
₹0.00
ii) with 600 mm equilateral triangle MS sheeting
35 nos ₹3,630.10 ₹127,053.42
iii) with 600mm equilateral circular aluminium sheeting
15 nos ₹3,789.70 ₹56,845.43
Direction and Place Identification signs upto 0.9 sqm sign board
A. Retro-reflectorised Traffic Signs
(ii)Providing and erecting direction and place identification retro-
reflectorised sign as per IRC:67 made of encapsulated lens
type reflective sheeting vide MoRD technical specification
Clause 1701.2.3 fixed over aluminium sheeting, 2 mm thick with
15 area not exeeding 0.9 sqm supported on 2 inch dia GI Pipe
firmly fixed to the ground by means of properly designed
foundation with M 15 grade cement concrete 450 mm x 450
mm x 600 mm, 600 mm bellow ground level as per approved
drawings and MoRD Technical Specification Clause 1701.
12.00 sqm ₹4,751.30 ₹57,015.54

Kilometre Stone
Reinforced cement concrete M15 grade kilometre stone / local
stone of standard design as per IRC:8 fixing in position
16 including painting and printing, etc. as per drawing and MoRD
Technical Specification Clause 1703.
ii) Ordinary Kilometre Stone(precast) 6 Nos ₹3,653.60 ₹21,921.60
iii) 200 m Stone(precast)
24 Nos ₹936.40 ₹22,473.60
Boundary Pillar (with PCC M15 grade using jhama brick
aggregate and reinforcement)
Plain cement concrete M15 grade (using jhama brick aggregate
and reinforcement) boundary pillar / local stone of standard
17
design as per IRC:25 fixed in position including finishing and
lettering but excluding painting as per drawing and MoRD
580 Nos ₹878.80 ₹509,704.00
Road marking strips (retro-reflective) of specified shade/ colour
using Hot Applied Thermoplastic material with Reflectorising
Glass Beads on Bituminous Surface
Providing and applying 2.5 mm thick road marking strips (retro-
reflective) of specified shade/ colour using hot thermoplastic
material including reflectorising glass beads @ 250 gms per
sqm area by fully/ semi automatic thermoplastic paint applicator
18 machine fitted with profile shoe, glass beads dispenser,
propane tank heater and profile shoe heater including cost of
cleaning the road surface of all dirt, seals, oil, grease and
foreign material etc, thickness of 2.5 mm is exclusive of surface
applied glass beads as per IRC:35. The finished surface to be
level, uniform and free from streaks and holes as per MoRT&H
1365 sqm ₹721.90 ₹985,393.50
Road Delineators
Providing and installation of delineators (road way indicators,
hazard markers, object markers), 80-100 cm high above ground
level, painted black and white in 15 cm wide strips, fitted with 80
19 x 100 mm rectangular or 75 mm dia circular reflectorised panels
at the top, buried or pressed into the ground and conforming to
IRC-79 and the drawings and as per MoRT&H Technical
200 nos ₹607.90 ₹121,580.00
Road Markers/Road Stud with Lens Reflector
Providing and fixing of road stud 100 x 100 mm die cast in
aluminium, resistant to corrosive effect of salt and grit, fitted
with lense reflectors, installed in concrete or asphaltic surface
20 by drilling holes 30 mm upto a depth of 600 mm and bedded in
a suitable bituminous grout or epoxy mortar, all as per
BS:873(Part 4) 1973.
500 nos ₹195.10 ₹97,550.00
Excavation for Structures
A. Without dewatering.
Earthwork in excavation for structures as per drawing and
MoRD technical specifications Clause 305.1 including setting
out, construction of shoring & bracing, removal of stumps &
21 other deleterious material and disposal upto a lead of 50 m,
dressing of sides & bottom and backfilling in trenches with
excavated suitable material.
I Ordinary Soil
(i) Upto 3 m depth
297.80 cum ₹458.20 ₹136,449.67
Filling in foundation trenches as per drawing & MoRD technical
22 specification Clause 305.3.9, 1200. I
Sand filling
20.98 cum ₹1,168.00 ₹24,504.64
Providing concrete for plain/reinforced concrete in open
foundations complete including formwork as per drawings &
MoRD technical specifications Clauses 802, 803, 900,1202 and
23 1203. (including centering, shuttering, staging etc. but excluding
reinforcement).
I P.C.C grade M 10
(i) Nominal mix 1:3:6
41.96 cum ₹9,474.40 ₹397,545.92
Plain/reinforced cement concrete in open foundation complete
including formwork as per drawings & MoRD technical
specification Clauses 802, 803, 900, 1202, 1203. (including
24 centering, shuttering, staging etc. but excluding reinforcement)
VI. R.C.C grade M-25
134.68 cum ₹12,049.51 ₹1,622,767.87

Supplying, fitting & placing Thermo-Mechanically treated bar/
Cold twisted deformed steel bar reinforcement in open
25 foundation complete as per drawings & MoRD technical
specification Clauses 1000, 1202.
8.08 t ₹91,624.99 ₹740,375.73
Plain/reinforced cement concrete in substructure complete
specification Clauses 802, 804, 805, 806, 807, 900, 1202 &
1204. (including centering, shuttering, staging etc. but
26
excluding reinforcement)
VI. R.C.C grade M-25
i) upto 5 m height
93.59 cu.m ₹12,775.15 ₹1,195,562.67
Supplying, fitting & placing Thermo-Mechanically treated bar/
Cold twisted deformed steel bar in substructure complete as per
27 drawings & MoRD technical specification Clauses 1002, 1005,
1010 and 1202.
5.615 t ₹91,867.29 ₹515,844.02
Providing & laying reinforced cement concrete in superstructure
as per drawings & MoRD technical
specifications Clauses 800, 900, 1205.4 & 1205.5 (including
28 centering, shuttering, staging etc. but excluding reinforcement).
II R.C.C M 25
1 For height upto 5 m
96.083 cu.m ₹13,791.62 ₹1,325,132.94

Supplying, fitting, & placing Thermo-Mechanically treated bar/
Cold twisted deformed steel bar reinforcement in superstructure
29 complete as per drawing & MoRD technical specifications
Clauses 1002, 1010 & 1202.
7.687 t ₹93,618.99 ₹719,611.73
Plain/reinforced cement concrete in substructure complete
specification Clauses 802, 804, 805, 806, 807, 900, 1202 &
30 1204. (including centering, shuttering, staging etc. but excluding
reinforcement)
I. P.C.C grade M 15 (1:2.5:5 Nominal mix)
144.00 cum ₹11,207.39 ₹1,613,864.51
Providing & laying filter media with jhama brick aggregates as
per specification to a thickness of not less than 600 mm with
smaller size towards the soil & bigger size towards the wall &
providing over the entire surface behindabutment, wing wall,
31
return wall to the full height, compacted to firm condition
complete as per drawing and MoRD technical specification
clause 1204.3.8.
19.00 cum ₹4,814.68 ₹91,478.92
Providing weep holes in brick masonry/ stone masonry, plain/
reinforced concrete abutment, wing wall, return wall with 100
mm dia AC pipe or uPVC pipe (110 mm OD of 6.0 kg/cm2
pressure) extending through the full width of the structures with
32
slope of 1(V):20(H) towards drawing face complete as per
drawing and MoRD technical specification clauses 614, 709,
1204.3.7.
19.00 m ₹392.20 ₹7,451.80
Construction of toe walls for protection of slopes as per Drawing
and MoRD technical specifications Clause 1302.5(including
33
centering shuttering staging etc but excluding reinforcement)
837.14 cu.m ₹10,739.10 ₹8,990,078.49
TOTAL =
₹73,422,805.97
Say ~
₹ 73,422,806.00
(Rupees seven Crore Thirty Four Lakhs Twenty Two Thousand Eight Hundred and Six Only)
Junior Engineer SDO


DETAILED ESTIMATE
Name of work :- Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road (SH) during the year of 2024-2025 under
Item No
Amount
Sl No as per Ref. to MoRD Description of items (In Rupees)
SDB Specification
Proposed Road Width = 3.75 Mtr.

Proposed Shoulder Width = 1.250 Mtr.
Proposed Formation Width = 6.25 Mtr. Existing base layer thk.= 0.300 m
Existing Structural Length = 15.00 Mtr.
Existing Road profile
(Width) Sanicherra to Dharmanagar-Bagbassa Road (SH)
[3.30 Mtr.] 0.000 Km to 4.550 Km = 4550.00 Mtr. Bituminous Road (Existing Road)
Item No. 1 Clearing Grass and Removal of Rubbish
Clearing grass and removal of rubbish up to a distance of 30m outside the periphery of the area as per Technical Specification Clause
2.1 201 201.
Sanicherra to Dharmanagar-Bagbassa Road (SH)
(Width) [3.30 Mtr.] No. L B D
[3.30 Mtr.] 0.000 Km to 4.550 Km 2 x 4535.00 x 2.95 = 26756.500 sqm.
4535.00 Mtr. Total = 26756.50 sqm.
= 2.68 Hectare
@ Rs. 22910.90 / hectare = ₹ 61,301.55
Item No. 2 Excavation for roadwork in soil with hydraulic excavator of 0.9 cum bucket capacity including cutting and loading in tippers, trimming
bottom and side slopes in accordance with requirements of lines,
3.5 (iii) 302.3 grades and cross-sections and transporting to the embankment location with all lifts and lead upto 1000 m as per MoRD Technical
Specification clauses of section 302.3.
As per earth work statement 4130 cum
Total = 4130.00 cum
@ Rs. 44.10 /cum = ₹ 182,133.00
Item No. 3 Construction of Embankment with material obtained from roadway cutting
3.3 301.5 Construction of embankment with approved materials deposited at site from roadway cutting and excavation from drain and foundation of
other structures graded and compacted to meet requirement of Table 300.1 and 300.2 as per MoRD Technical Specification Clause
301.5
As per earth work statement = 1200.00 cum
Total = 1200.00 cum
@ Rs. 81.10 /cum = ₹ 97,320.00
Item No. 4 Construction of Embankment with material obtained from Borrow pits
3.4 301.5 Construction of embankment with approved materials obtained from borrow pits with a lift upto 1.5 m, transporting to site, spreading,
grading to required slope and compacting to meet requirements of Table 300.1 and 300.2 with a lead upto 1000 m as per MoRD
Technical Specification Clause 301.5
As per earth work statement = 1800.00 cum
Total = 1800.00 cum
@ Rs. 245.40 /cum = ₹ 441,720.00
Item No. 5 Road side Pucca Drains
3.16 307 & Construction of road side pucca drain with M10 (1:3:6 with jhama brick aggregate) to specified lines, grad es, levels and dimensions as
1606 per approved design and MoRD Technical Specification Clause 307, 1606. Excavated material to be used in embankment at site.
(including centering, shuttering, etc. but excluding reinforcement)
B.Trapezoidal drain (top clear width 600 mm, bottom clear width 300 mm and clear depth of 400 mm)
LHS 1500 m = 1500.00 m

RHS 1500 m = 1500.00 m
Total = 3000.00 m
@ Rs. 3533.92 /m = ₹ 10,601,764.78
Item No. 6 Granular Sub-base with Well Graded Material (Table 400.1 using Jhama Brick Aggregate
4.6 401 (A) By Mix in Place Method
Construction of granular sub-base by providing well graded material (Jhama Brick Aggregate, Grading-I, as per Table 400.1 , spreading
inuniform layers with tractor with attachments on prepared surface, mixing
by mix in place method with rotavator at OMC, applying and brooming sand to fill up the interstices of coarse aggregate, watering and
compacting with smooth wheel roller to achieve the desired density,complete as per MoRD Technical Specification Clause 401.
(i) For Grading - I Material (jhama brick aggreate)
Sanicherra to Dharmanagar-Bagbassa Road (SH) L B D

Side Widening Portion No.
0.000 Km to 4.550 Km = 4550.00 Mtr. 2x 4550.00 x 0.375 x 0.150 = 511.88 cu.m
Toping on existing hard shoulder
Total = 2218.13 cu.m
Deduction for structural length 2x 15.00 x 0.375 x 0.150 = 1.69 cu.m
2216.44 cu.m
Add 5% for curvature 5% x 2216.44 = 110.82 cu.m
Total = 2327.26 cu.m
@ Rs. 4971.61 /cum = ₹ 11,570,225.52
Item No. 7 Water Bound Macadam Sub-Base / Base
4.2 405 3) WBM Grading - 2
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with three wheel roller 80-100 kN in stages to proper grade and camber, applying
and brooming, stone screening to fill up the interstices of coarse aggregate, watering and compacting to the required density Grading- 2
as per MoRD Technical Specification Clause 405. A) By
Manual Means
Sanicherra to Dharmanagar-Bagbassa Road (SH) L B D
204.08
Total = 214.28 cu.m
@ Rs. 8657.55 /cum = ₹ 1,855,128.73
Item No. 8 Water Bound Macadam Sub-Base / Base
4.2 405 3) WBM Grading - 3 Providing, laying,
spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with three wheel roller 80-100 kN in stages to proper grade and camber, applying and brooming, stone
screening to fill up the interstices of coarse aggregate, watering and compacting to the required density Grading- 3 as per MoRD
Technical Specification Clause 405. A) By Manual Means
No. L B D
Total = 4550.00 Mtr. 76.78 cu.m
76.53 cu.m
Total = 80.35 cu.m
@ Rs. 8784.47 /cum = ₹ 705,871.95
Item No. 9 Prime Coat
(ii) Medium porosity
Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of granular base including cleaning of road surface
5.1 502
and spraying primer at the rate of 0.90- 1.20 kg/sqm using mechanical means as per Technical Specification Clause 502.

No. L B D
0.000 Km to 4.550 Km = 4550.00 Mtr. 1x 4550.00 x 0.225 = 1023.75 sqm.
Deduction for structural length 1x 15.00 x 0.225 = 3.38 sqm.
1020.38 sqm.
Add 5% for curvature 5% x 1020.38 = 51.02 sqm.
Total = 1071.39 sqm.
@ Rs. 90.88 / sqm = ₹ 97,363.92
Item No. 10 Tack Coat
(iii) Providing and applying tack coat with bitumenemulsion (RS-1) using emulsion distributor at therate of 0.25 to 0.30 kg per sqm on the
5.2 503 preparedgranular surface treated with primer & cleaned with Hydraulic broom as per MoRD TechnicalSpecification Clause 503

No. L B D
0.000 Km to 4.550 Km = 4550.00 Mtr. 1x 4550.00 x 3.750 = 17062.50 sqm.
Deduction for structural length 1x 15.00 x 3.750 = 56.25 sqm.
17006.25 sqm.
Total = 17856.56 sqm.
@ Rs. 23.34 / sqm = ₹ 416,797.17
Item No. 11 Bituminous Macadam
Providing and laying bituminous macadam with hot mix plant using crushed aggregates of grading as per Table 500.4 premixed with
bituminous binder, transported to site upto a lead of 1000 m laid over a previously prepared surface with paver finisher to the required
5.3 504 grade, level and alignment and rolled to achieve the desired compaction as per MoRD Technical Specification Clause 504.
i. With Viscosity Graded Bitumen of VG-30. (Layer thickness: 50 mm)

No. L B D
0.000 Km to 4.550 Km = 4550.00 Mtr. 1x 4550.00 x 3.75 x 0.050 = 853.13 sqm.
Deduction for structural length 1x 15.00 x 3.750 x 0.050 = 2.81 sqm.
850.31 sqm.
Add 10% for Profile correction 10% x 850.31 = 85.03 sqm.
Total = 977.86 sqm.
@ Rs. 16718.67 / cum = ₹ 16,348,503.93
Item No. 12 Bituminous Concrete using Waste Plastic
A. Providing and laying bituminous concrete with higher capacity batch type hot mix plant using crushed aggregates of specified grading,
premixed with bituminous binder @ 5.40 percent of mix including cement filler, transporting the hot mix plant to work site, laying with a
hydrostatic paver finisher with sensor control to the required grade, level and alignment, rolling with smooth wheeled, vibratory and
tandem rollers to achieve the desired compaction as per MORT&H specification clause No. 507 complete in all respects and the
M-1.43.B 507 bituminous mix be suitably modified with waste plastic as per "Dry Process" including collection of waste plastic, cleaning, shredding all
complete as per IRC:SP:98.
Grading II (For layer thickness 30 - 40 mm)
i. With Viscocity Graded Bitumen of VG-30 & Waste Plastic
No. L B D
0.000 Km to 4.550 Km = 4550.00 Mtr. 1x 4550.00 x 3.75 x 0.030 = 511.88 sqm.
Deduction for structural length 1x 15.00 x 3.750 x 0.030 = 1.69 sqm.
= 510.19 sqm.
Total = 535.70 sqm.
@ Rs. 21368.93 / cum = ₹ 11,447,269.40
Item No. 13 Turfing with Sods
Furnishing and laying of the live sods of perennial turfforming grass on embankment slope , verges or otherlocations shown on the
3.11 510 drawing or as directed by theEngineer including preparation of ground, fetching of sodsand watering as per MoRD Technical Specification
Clause
309
Effective embankment slope 1500 m
2x 1500 x 2.00 = 6000.00 sqm.
Total = 6000.00 sqm.
@ Rs. 36.20 / sqm = ₹ 217,200.00
Item No. 14 B) Semi Reflective Traffic Signs
10.2 1700, Providing and fixing of semi reflective cautionary, mandatory and informatory sign board as per IRC:67 made of 1.5 mm thick MS sheet
300, duly stove white colour in front and gray colour on back with red reflective border of 65 mm width and required letters and figures with
reflective tape engineering grade as per Clause 1701.3.9 of MORD for Rural Roads of required shade and colour supported and welded
on 47 mm x 47 mm x 12 SWG sheet tube firmly fixed to the ground by means of properly designed foundation with M 15 grade cement
concrete 450 mm x 450 mm x 600 mm, 600 mm bellow ground level as per approved drawings and as per MoRD Technical specification
Clause 1701.2.2.
ii) with 600 mm equilateral triangle MS sheeting
Sanicherra to Dharmanagar-Bagbassa Road (SH) 1x 35 = 35 nos
Total = 35 nos
@ Rs. 3630.10 /nos = ₹ 127,053.42
iii) with 600 mm circular MS sheeting
Sanicherra to Dharmanagar-Bagbassa Road (SH) 1x 15 = 15 nos
Total = 15 nos
@ Rs. 3789.70 /nos = ₹ 56,845.43
Item No. 15 B) Semi Reflective Traffic Signs
10.3 1700, Direction and place identification signs more than 0.90 sqm sign board
800 & Providing and erecting direction and place identifications of semi reflective sign boards as per IRC:67 made of 2 mm thick M.S. sheet duly
300 stove enameled paint in white colour in front and gray colour on back with reflective border of 70 mm width and required message, letters
and figures with reflective engineering grade tape as per MORD specifications of required shade and colour. Supported and welded on 2
Nos. 47 mm x 47 mm x 12 SWG square tube of 3050 mm height duly strengthened by 25 mm x 5 mm MS flat iron on edges on back
firmly fixed to the ground by means of properly designed foundation with M 15 grade cement concrete 450 mm x 450 mm x 600 mm, 600
mm below ground level as per approved drawings and MoRD Technical Specification Clause 1701.
Sanicherra to Dharmanagar-Bagbassa Road (SH) 1x 12 = 12.00 sqm.

Total = 12.00 sqm.
@ Rs. 4751.30 /sqm = ₹ 57,015.54
Item No. 16 Kilometre Stone (with RCC M15 grade using jhama brick aggregate)
10.21 1700 Reinforced cement concrete M15 grade (using jhama brick aggregate) kilometre stone / local stone of standard design as per IRC:8 fixing
in position including painting and printing, etc. as per drawing and MoRD Technical Specification Clause 1703.
ii) Ordinary Kilometre Stone(precast)
1x 6 = 6 nos
Total = 6 nos
@ Rs. 3653.60 /nos = ₹ 21,921.60
iii) 200 m Stone(precast)
1x 24 = 24 nos
Total = 24 nos
@ Rs. 936.40 /nos = ₹ 22,473.60
Item No. 17 Boundary Pillar (with PCC M15 grade using jhama brick aggregate and reinforcement)
10.22 1700, Plain cement concrete M15 grade (using jhama brick aggregate and reinforcement) boundary pillar / local stone of standard design as per
IRC:25 fixed in position including finishing and lettering but excluding painting as per drawing and MoRD Technical Specification Clause
1704.
1x 580 = 580 nos
Total = 580 nos
@ Rs. 878.80 /nos = ₹ 509,704.00
Item No. 18 Road marking strips (retro-reflective) of specified shade/ colour using Hot Applied Thermoplastic material with Reflectorising Glass Beads
8.13 803 on Bituminous Surface
(MDR) Providing and applying 2.5 mm thick road marking strips (retro-reflective) of specified shade/ colour using hot thermoplastic material
including reflectorising glass beads @ 250 gms per sqm area by fully/ semi automatic thermoplastic paint applicator machine fitted with
profile shoe, glass beads dispenser, propane tank heater and profile shoe heater including cost of cleaning the road surface of all dirt,
seals, oil, grease and foreign material etc, thickness of 2.5 mm is exclusive of surface applied glass beads as per IRC:35. The finished
surface to be level, uniform and free from streaks and holes as per MoRT&H Technical Specification Clause 803.
2x 4550.0 x 0.1500 = 1365 sqm

Total = 1365 sqm
@ Rs. 721.90 /sqm = ₹ 985,393.50
Item No. 19 Road Delineators

8.15 806 Providing and installation of delineators (road way indicators, hazard markers, object markers), 80-100 cm high above ground level,
painted black and white in 15 cm wide strips, fitted with 80 x 100 mm rectangular or 75 mm dia circular reflectorised panels at the top,
buried or pressed into the ground and conforming to IRC-79 and the drawings and as per MoRT&H Technical Specification Clause 806.
2x 100 = 200 nos

Total = 200 nos
@ Rs. 607.90 /nos = ₹ 121,580.00
Item No. 20 Road Markers/Road Stud with Lens Reflector
10.17 suggestive Providing and fixing of road stud 100 x 100 mm die cast in aluminium, resistant to corrosive effect of salt and grit, fitted with lense
reflectors, installed in concrete or asphaltic surface by drilling holes 30 mm upto a depth of 600 mm and bedded in a suitable bituminous
grout or epoxy mortar, all as per BS:873(Part 4) 1973.
2x 250 = 500 nos
Total = 500 nos
@ Rs. 195.10 /nos = ₹ 97,550.00
Item No. 21 Excavation for Structures
11.1 300 A. Without dewatering.
Earthwork in excavation for structures as per drawing and MoRD technical specifications Clause 305.1 including setting out, construction
of shoring & bracing, removal of stumps & other deleterious material and disposal upto a lead of 50 m, dressing of sides & bottom and
backfilling in trenches with excavated suitable material.
I Ordinary Soil
(i) Upto 3 m depth
Nos Qty. L B D
i) Box Culvert 2x6x4 m 1no. @ ch. 3950m
Below Box cell base 1 x 1.00 x 13.35 x 7.00 x 1.50 = 140.18 cu.m
Below wing Wall 1 x 4.00 x 10.00 x 1.50 x 1.50 = 90.00 cu.m
Below Curtain/Drop wall 1 x 2.00 x 20.00 x 0.90 x 1.20 = 43.20 cu.m
Below Cutoff wall (Width) 1 x 2.00 x 7.00 x 0.50 x 1.20 = 8.40 cu.m
Below Cutoff wall (Cross) 1 x 2.00 x 13.35 x 0.50 x 1.20 = 16.02 cu.m
Total quantity = 297.80 cu.m
@ Rs. 458.20 /cum = ₹ 136,449.67
Item No. 22 Filling in foundation trenches as per drawing & MoRD technical specification Clause 305.3.9, 1200.
11.2 300 & 1200 I Sand filling
Below Box cell base 1 x 1x 13.35 x 7.00 x 0.10 = 9.35 cu.m
Below wing Wall 1 x 4x 10.00 x 1.50 x 0.10 = 6.00 cu.m
Below Curtain/Drop wall 1 x 2x 20.00 x 0.90 x 0.10 = 3.60 cu.m
Below Cutoff wall (Width) 1 x 2x 7.00 x 0.50 x 0.10 = 0.70 cu.m
Below Cutoff wall (Cross) 1 x 2x 13.35 x 0.50 x 0.10 = 1.34 cu.m
@ Rs. 1168.00 /cum = ₹ 24,504.64
Item No. 23 Providing concrete for plain concrete (using jhama brick aggregate ) in open foundations complete including formwork as per drawings
11.9 800, 900 & & MoRD technical specifications Clauses 802, 803, 900,1202 and 1203. (including centering, shuttering, staging etc. but excluding
1200 reinforcement).
I P.C.C grade M 10 (using jhama brick aggregate)
(i) Nominal mix 1:3:6
Below Box cell base 1 x 1x 13.35 x 7.00 x 0.20 = 18.69 cu.m
Below wing Wall 1 x 4x 10.00 x 1.50 x 0.20 = 12.00 cu.m
Below Curtain/Drop wall 1 x 2x 20.00 x 0.90 x 0.20 = 7.20 cu.m
Below Cutoff wall (Width) 1 x 2x 7.00 x 0.50 x 0.20 = 1.40 cu.m
Below Cutoff wall (Cross) 1 x 2x 13.35 x 0.50 x 0.20 = 2.67 cu.m
@ Rs. 9474.40 /cum = ₹ 397,545.92
Item No. 24 Plain/reinforced cement concrete in open foundation complete including formwork as per drawings & MoRD technical specification
11.4 800, Clauses 802, 803, 900, 1202, 1203. (including centering, shuttering, staging etc. but excluding reinforcement)
900 V. R.C.C grade M-25
Bottom Slab 1 x 1x 13.35 x 7.00 x 0.500 = 46.725 cu.m
Haunch 1 x 4x 13.35 x 7.00 x 0.150 = 56.070 cu.m
Base of Wing Wall
i) Rectangular part 1 x 4x 10.00 x 2.45 x 0.25 = 24.500 cu.m
ii) Triangular part 1 x 4x 10.00 x 1.45 x 0.10 = 5.800 cu.m
Base of Return Wall
i) Rectangular part 1 x 4x 1.00 x 1.50 x 0.20 = 1.200 cu.m
ii) Triangular part 1 x 4x 1.00 x 0.950 x 0.10 = 0.380 cu.m
@ Rs. 12049.51 /cum = ₹ 1,622,767.87
Item No. 25 Supplying, fitting & placing Thermo-Mechanically treated bar/ Cold twisted deformed steel bar reinforcement in open foundation complete
11.6 1000&1200 as per drawings & MoRD technical specification Clauses 1000, 1202.
considering reinforcement of @ 0.06 t / cum RCC ref. item no. 20
0.06 x 134.68 = 8.081 t
@ Rs. 91624.99 /t = ₹ 740,375.73

Item No. 26 Plain/reinforced cement concrete in substructure complete including formwork as per drawings & MoRD technical specification Clauses
12.4 800, 802, 804, 805, 806, 807, 900, 1202 & 1204. (including centering, shuttering, staging etc. but excluding reinforcement)
900, VI. R.C.C grade M-25
1200 i) upto 5 m height
Abutment slabs 1 x 2 x 7.00 x 4.00 x 0.50 = 28.000 cu.m
Intermediate slabs 1 x 1 x 7.00 x 4.00 x 0.35 = 9.800 cu.m
Stem of Wing Wall 1 x 4 x 10.00 x 0.3625 x 3.65 = 52.925 cu.m
Stem of Return Wall 1 x 4 x 1.00 x 0.325 x 2.20 = 2.860 cu.m
@ Rs. 12775.15 /cum = ₹ 1,195,562.67
Item No. 27 Supplying, fitting & placing Thermo-Mechanically treated bar/ Cold twisted deformed steel bar in substructure complete as per drawings &
12.5 1000 & MoRD technical specification Clauses 1002, 1005, 1010 and 1202.
1200
0.06 x 93.59 = 5.615 t
@ Rs. 91867.29 /t = ₹ 515,844.02

Item No. 28 Providing & laying reinforced cement concrete in superstructure as per drawings & MoRD technical
13.1 800, specifications Clauses 800, 900, 1205.4 & 1205.5 (including centering, shuttering, staging etc. but excluding reinforcement).
900, II R.C.C M 25
1200 1 For height upto 5 m
Top Slab 1 x 1x 13.35 x 7.00 x 0.50 = 93.450 cu.m
Top haunches 1 x 4x 0.075 x 7.00 x 0.15 = 0.630 cu.m
Parapet wall 1 x 2x 13.35 x 0.15 x 0.50 = 2.003 cu.m
@ Rs. 13791.62 /cum = ₹ 1,325,132.94
Item No. 29 Supplying, fitting, & placing Thermo-Mechanically treated bar/ Cold twisted deformed steel bar reinforcement in superstructure complete
13.2 1000 & as per drawing & MoRD technical specifications Clauses 1002, 1010 & 1202.
1200
0.08 x 96.08 = 7.687 t
@ Rs. 93618.99 /m = ₹ 719,611.73

Item No. 30 Plain/reinforced cement concrete in substructure complete including formwork as per drawings & MoRD technical specification Clauses
12.4 800, 802, 804, 805, 806, 807, 900, 1202 & 1204. (including centering, shuttering, staging etc. but excluding reinforcement)
900, I. P.C.C grade M 15 (1:2.5:5 Nominal mix)
1200
Floor Appron 1 x 2x 20.00 x 4.00 x 0.45 = 144.00 cu.m
@ Rs. 11207.39 /cum = ₹ 1,613,864.51
Item No. 31 Providing & laying filter media with jhama brick aggregates as per specification to a thickness of not less than 600 mm with smaller size
12.13 1200 towards the soil & bigger size towards the wall & providing over the entire surface behindabutment, wing wall, return wall to the full height,
compacted to firm condition complete as per drawing and MoRD technical specification clause 1204.3.8.
wing Wall 1 x 4x 4.00 x 0.30 x 2.00 = 19.20 cu.m
@ Rs. 4814.68 /cum = ₹ 91,478.92
Item No. 32 Providing weep holes in brick masonry/ stone masonry, plain/ reinforced concrete abutment, wing wall, return wall with 100 mm dia AC
12.7 600, pipe or uPVC pipe (110 mm OD of 6.0 kg/cm2 pressure) extending through the full width of the structures with slope of 1(V):20(H)
700, towards drawing face complete as per drawing and MoRD technical specification clauses 614, 709, 1204.3.7.
1200
L Nos per mtr. length of weep hole
Wing Wall 1 x 4x 4.00 x 2 x 0.30 = 19.20 m
Total quantity = 19.00 m
@ Rs. 392.20 /m = ₹ 7,451.80
Item No. 33 Construction of toe walls for protection of slopes as per Drawing and MoRD technical specifications Clause 1302.5(including centering
14.5 1300 shuttering staging etc but excluding reinforcement)
II. Cement concrete grade M 10 in case of concrete block pitching
i) Nominal mix 1:3:6
ii) Normal Toe Wall
LHS 2+250 km to 2+560 km 310.00 2 x 689.00 x 5 = 6890.00 nos
1 x 689.00 x 4 = 2756.00 nos
1 x 689.00 x 3 = 2067.00 nos
1 x 689.00 x 2 = 1378.00 nos
1 x 689.00 x 1 = 689.00 nos
Total = 310.00 m Total = 13780.000 nos
Concrete Quantity= 1 x 13780.00 x 0.45 x 0.45 x 0.30 = 837.135 cu.m
@ Rs. 10739.10 /cum = ₹ 8,990,078.49
TOTAL = ₹ 73,422,805.97
Maintenance Cost for 5 years 10% (+) ₹ 7,342,280.60
Tender Premium/ Cost Index 5% (+) ₹ 3,671,140.30
Add 3% for contingency charge 3% (+) ₹ 2,202,684.18
Grand Total = ₹ 86,638,911.00
(Rupees Eight Crore Sixty Six Lakhs Thirty Eight Thousand Nine Hundred and Eleven) only.
Junior Engineer SDO Assistant Engineer Executive Engineer

PWD (R&B), Panisagar Sub-Division PWD (R&B), Panisagar Sub-Division PWD (R&B), Dharmanagar Division PWD (R&B), Dharmanagar Division
CHAPTER VIII
RATE ANALYSIS
Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road (SH) during the year of 2024-2025 under Jubarajnagar RD Block.
Road name : Sanicherra to Dharmanagar-Bagbassa Road (SH)

District : North Tripura Cement 10.00 km
Block : Kadamtala Earth quary from work site: 3.00 km
Length (km+m) : 4+550km Sand source from work site 10.00 km
Brick field from work site 10.00 km
Jhama Brick Agg 10.00 Km
Bitumen 10.00 Km
Stone Agg 10.00 km
Sanicherra to Dharmanagar-Bagbassa Road (SH) Steel 10.00 km
calculation for finding out the final rates including loading, unloading and haulage.
Loading+
Ref. Item Rate as per Qty. of material required Loading Unlaoding Haulage Final rate
DPR Sub Material Unloading
No. of SOR- SOR-2023 Unit
Had No. required Bulk Density(
2023 (ODR) (ODR) Bulk vol. Total wt. (t). Rate Amount Rate Amount total Dist(km) surf total
t/cum)
GSB grading -I
Jhama Brick
chapter 4 4720.70 1 cum 0.770 1.450 1.117 105.60 81.31 52.80 40.66 121.97 10.00 4.20 46.89
Agg.
4.6-A-(i) Sand 0.510 1.840 0.938 52.80 26.93 30.80 15.71 42.64 10.00 4.20 39.41
164.60 86.31 4971.61
WBM grading -2 (Manual means)
chapter 4 8318.70 1 cum Stone Aggt. 1.480 1.450 2.146 105.60 156.29 52.80 78.14 234.43 10.00 4.20 90.13
Binding
4.2-2-A 0.080 1.600 0.128 105.60 8.45 52.80 4.22 12.67 3.00 4.20 1.61
Material
247.10 91.74 8657.55
WBM grading -3 (Manual means)
chapter 4 8452.20 1 cum Stone Aggt. 1.450 1.450 2.103 105.60 153.12 52.80 76.56 229.68 10.00 4.20 88.31
Binding
4.2-3-A 0.080 1.600 0.128 105.60 8.45 52.80 4.22 12.67 3.00 4.20 1.61
Material
242.35 89.92 8784.47
Bituminous Macadam
chapter 5 16348.10 1 cum Stone Agg. 1.417 1.500 2.126 105.60 149.64 52.80 112.23 261.86 10.00 4.20 89.27
5.3-(i)
Bitumen 0.0748 0.07480 165.00 12.34 52.80 3.95 16.29 10.00 4.20 3.14
278.15 92.41 16718.67
Bituminous Concrete grade-I (VG-30)
21192.30 1 cum Stone Agg. 0.630 1.500 0.945 105.69 66.58 52.80 49.90 116.48 10.00 4.20 39.69
M-1.43 Bitumen 0.0550 0.05500 165.00 9.08 165.00 9.08 18.15 10.00 4.20 2.31
Cement(t) 0.0189 0.0189 144.80 2.74 144.80 2.74 5.47 10.00 4.20 0.79
134.63 42.00 21368.93
Loading+
t/cum)
Prime coat
chapter 5 90.70 1 sqm Bitumen 0.00085 0.00085 165.00 0.14 142.40 0.12 0.14 10.00 4.20 0.04
5.1-(ii) in t
0.14 0.04 90.88
Tack coat
chapter 5 23.30 1 sqm Bitumen 0.00020 0.00020 165.00 0.03 142.40 0.03 0.03 10.00 4.20 0.01
5.2-(iii) in t
0.03 0.01 23.34
Retro refelcting Cautionary board (600mm eqilateral triangle)
chapter 10 3576.90 each Cement(t) 0.03465 0.0347 144.80 5.02 144.80 5.02 10.03 10.00 4.20 1.46
10.2-A-1-(ii) Sand 0.06048 1.840 0.1113 52.80 3.19 30.80 1.86 5.06 10.00 4.20 4.67
Stone Agg. 0.10080 1.900 0.1915 105.60 10.64 52.80 5.32 15.97 10.00 4.20 8.04
steel(t) 0.0210 1.050 0.022 161.90 3.40 161.90 3.40 6.80 10.00 4.20 0.93
Aluminum( t) 0.00066 0.00066 161.90 0.11 161.90 0.11 0.21 10.00 4.20 0.03
38.07 15.13 3630.10
Retro refelcting Cautionary board (600mm dia circular)
10.2-A-1-(iii) Sand 0.0605 1.840 0.1113 52.80 3.19 30.80 1.86 5.06 10.00 4.20 4.67
Stone Agg. 0.1008 1.900 0.1915 105.60 10.64 52.80 5.32 15.97 10.00 4.20 8.04
steel(t) 0.0210 1.050 0.022 161.90 3.40 161.90 3.40 6.80 10.00 4.20 0.93
Aluminum( t) 0.0012 0.00120 161.90 0.19 161.90 0.19 0.39 10.00 4.20 0.05
38.25 15.15 3789.70
Direction and place identification signs
10.3-B Sand 0.0605 1.840 0.1113 52.80 3.19 30.80 1.86 5.06 10.00 4.20 4.67
Stone Agg. 0.1008 1.900 0.1915 105.60 10.64 52.80 5.32 15.97 10.00 4.20 8.04
steel(t) 0.0210 1.050 0.022 161.90 3.40 161.90 3.40 6.80 10.00 4.20 0.93
Aluminum( t) 0.0012 0.00120 161.90 0.19 161.90 0.19 0.39 10.00 4.20 0.05
38.25 15.15 4751.30
Painting lines, Dashes, Arrows, etc. on Road in Two Coats on New Work
chapter 10 158.20 sqm Paint 0.1480 0.0002 105.60 0.02 52.80 0.01 0.03 10.00 4.20 0.01
10.8
0.03 0.01 158.24
Loading+
t/cum)
Sand filling
chapter 11 1168.00 1 cum sand 1.200 1.840 2.208 52.80 63.36 30.80 36.96 100.32 10.00 4.20 92.74
11.2
100.32 92.74 1361.06
PCC M10 (jhama brick aggregate)
chapter 11 9099.90 1 cum Cement(t) 0.250 0.250 144.80 36.20 144.80 36.20 72.40 10.00 4.20 10.50
11.9-I-(i) Sand 0.480 1.840 0.883 52.80 25.34 30.80 14.78 40.13 10.00 4.20 37.09
Jhama Brick
0.900 1.900 1.710 105.60 95.04 52.80 47.52 142.56 10.00 4.20 71.82
Agg.
255.09 119.41 9474.40
RCC grade M25 in Foundation(Ex. Reinforcement)
Sand 0.450 1.840 0.828 52.80 23.76 30.80 13.86 37.62 10.00 4.20 34.78
11.4-V
Stone Agg. 0.900 1.900 1.710 105.60 95.04 52.80 47.52 142.56 10.00 4.20 71.82
296.89 123.52 12049.51
Steel foundation
chapter 11 91240.90 steel (in t) 1.050 1.050 161.90 170.00 161.90 170.00 339.99 10.00 4.20 44.10
11.6
339.99 44.10 91624.99
RCC grade M25 in Sub Structure (Ex. Reinforcement)
Sand 0.450 1.840 0.828 52.80 23.76 30.80 25.50 49.26 10.00 4.20 34.78
12.4-VI-i)
Stone Agg. 0.900 1.900 1.710 105.60 95.04 52.80 90.29 185.33 10.00 4.20 71.82
351.59 123.56 12775.15
Steel sub structure
12.5
339.99 44.10 91867.29
RCC grade M25 in Super Structure (Ex. Reinforcement)
Sand 0.450 1.840 0.828 52.80 23.76 30.80 13.86 37.62 10.00 4.20 34.78
13.1-II-1
Stone Agg. 0.900 1.900 1.710 105.60 95.04 52.80 47.52 142.56 10.00 4.20 71.82
296.02 123.40 13791.62
Loading+
t/cum)
Steel super structure

13.2
339.99 44.10 93618.99
PCC M15 (Sub-structure)
(1)-3 chapter 12 10824.60 1 cum Cement(t) 0.275 0.275 144.80 39.82 144.80 39.82 79.64 10.00 4.20 11.55
12.4-I Sand 0.480 1.840 0.883 52.80 25.34 30.80 14.78 40.13 10.00 4.20 37.09
Stone Agg. 0.900 1.900 1.710 105.60 95.04 52.80 47.52 142.56 10.00 4.20 71.82
262.33 120.46 11207.39
Filter Media with jhama brick aggregate
chapter 12
Jhama brick
4582.60 1 cum 1.200 1.450 1.740 105.60 126.72 52.80 63.36 190.08 10.00 4.20 42.00
Aggregate
12.13 190.08 42.00 4814.68

PCC M10
14.5.II.i Sand 0.480 1.840 0.883 52.80 25.34 30.80 14.78 40.13 10.00 4.20 37.09
Stone Agg. 0.900 1.900 1.710 105.60 95.04 52.80 47.52 142.56 10.00 4.20 71.82
255.09 119.41 10739.10
Trapezoidal drain(1:3:6)M10 (Type-B)
chapter 3 3410.50 1mtr Cement(t) 0.0879 0.088 144.80 12.73 144.80 12.73 25.46 10.00 4.20 3.6918
3.16-A-B-I Sand 0.1729 1.840 0.318 52.80 9.13 30.80 5.33 14.45 10.00 4.20 13.3617
Jhama brick
0.2790 1.900 0.530 105.60 29.46 52.80 14.73 44.19 10.00 4.20
Aggregate 22.2642
84.10 39.3177 3533.92

CHAPTER IX
QUARRY MAP
CHAPTER X
DESIGN PLAN OF
ROAD / BRIDGE
& CD WORKS
Laboratory C.B.R. Test Data Sheet (As per IS:2720 Part XVI)
District Name : North Tripura
Block Name Dharmanagar
C.N. No.
Road Name: Sanicherra to Dharmanagar-Bagbassa Road (SH)
Location (Km.) 1+500
Test condition : Soaked
Nature of sample : Compacted in 3 layers with 55 blows of 2.6 kg
rammer having 31 cm drop at OMC and
100% Proctor Density(approx.)

Test Load (kg)
%
Penetration Dial Standard
Corrected Load (kg) Standard C.B.R.
(mm) Guage Load Load (kg)
load (%)
Reading
0 0 0
0.5 2 4
1 4 8
1.5 7 14
2 12 23
2.5 17 33 44.6 1370 3.26
3 21 41
3.26%
3.5 25 49
4 29 57
5 33 64 67.0 2055 3.26
7.5 37 72
10 38 74
12.5 38 74
C.N. No.
Nature of sample : Compacted in 3 layers with 55 blows of 2.6
kg rammer having 31 cm drop at OMC and

Test Load (kg)
%
load (%)
Reading
0 0 0
0.5 2 4
1 5 10
1.5 9 18
2 14 27
2.5 19 37 49.9 1370 3.64
3 23 45
3.66%
3.5 28 55
4 31 60
5 36 70 75.1 2055 3.66
7.5 43 84
10 42 82
12.5 42 82
C.N. No.
Nature of sample : Compacted in 3 layers with 55 blows of 2.6 kg
rammer having 31 cm drop at OMC and

Test Load (kg)
%
load (%)
Reading
0 0 0
0.5 1 2
1 4 8
1.5 9 18
2 13 25
2.5 20 37 54.5 1370 3.98
3 24 47
3.98%
3.5 30 59
4 33 64
5 36 70 73.6 2055 3.58
7.5 40 78
10 39 76
12.5 39 76
Table 5.1: Average Daily Traffic (Both Ways)
Block: Kadamtala
District: North Tripura
Survey Period of
01/04/24 -03/04/24
Location / Sanicherra more at 0+000 km ch. Survey:
Road:
Sl. No. Type of Vehicles Day-1 Day-2 Day-3 Average

(01/04/24) (02/04/24) (03/04/24
1 Car, Jeep, Van 2 3 3 3
Motorised Commercial Vehicle Motorised Vehicle
2 Auto Rickshaw 8 9 9 9
3 Motorised Two-Wheeler (Scooters / 22
20 23 22
Motorbikes)
4 Agricultural Tractor without Trailor / Light 4
3 4 4
Commercial Vehicles
5 Trucks (Laden) 3 3 3 3
6 Trucks (Unladen) 3 2 3 3
7 Bus / Mini Bus (Laden) 0 0 0 0

8 Bus / Mini Bus (Unladen) 0 0 0 0
9 Agricultural Tractors with Trailers (Laden) 7 9 6 7
10 Agricultural Tractors with Trailers (Unladen) 9 9 8 9
11 MCV (Laden) 10 9 9 9
12 MCV (Unladen) 8 9 9 9
13 Cycle 32 28 29 30
Non
Vehicle
Motorised
14 Cycle Rickshaw / Cycle Van 13 10 12 12

15 Hand Cart 0 0 0 0
16 Horse Cart / Bullock Cart 0 0 0 0
17 Pedestrian 94 102 104 100
Total Commercial Vehicle Per Day (CVPD) 40
Total Motorised Vehicle Per day 78

Total Non-Motorised Vehicle Per Day 42
Total Vehicle / Traffic Per Day (ADT) 120
Total ESAL 84,423
Junior Engineer SDO


Table 5.2: Average Annual Daily Traffic
Block: Jubarajnagar
Survey
Location / Sanicherra more at 0+000 km ch.
Road:
ADT AADT AADT (in AADT Growth

(Survey period (in 2024) 2024) (in the year of Rate
Sl. No. Type of Vehicles
April'2024) opening 2025)
1 Car, Jeep, Van 3 4 4 4.1

2 Auto Rickshaw 9 11 12 13
Non Motorised Motorised Commercial Vehicle Motorised
Vehicle
3 Motorised Two-wheeler (Scooters / Motorbikes) 22 27 29 30.7

4 Agricultural Tractor without Trailor / Light 4 5 5 6
Commercial Vehicles
5 Trucks (Laden) 3 4 4 4
6 Trucks (Unladen) 3 4 4 4
7 Bus / Mini Bus (Laden) 0 0 0 0
8 Bus / Mini Bus (Unladen) 0 0 0 0
9 Agricultural Tractors with Trailers (Laden) 7 9 9 9.8
6%
10 Agricultural Tractors with Trailers (Unladen) 9 11 12 12.6
11 MCV (Laden) 9 11 12 12.6
12 MCV (Unladen) 9 11 12 12.6
13 Cycle 30 37 40 42.0
Vehicle
14 Cycle Rickshaw / Cycle Van 12 15 16 17

15 Hand Cart 0 0 0 0
16 Horse Cart / Bullock Cart 0 0 0 0
17 Pedestrian 100
Total Commercial Vehicle Per Day (CVPD) 56

Total Motorised Vehicle Per Day 109
Total Non-Motorised Vehicle Per Day 59
*AADT in the Year of Opening 168
Cumulative ESAL application over 10 years of design life in single lane road (as per IRC:SP72-2007) = (T0 x 84,423
4811 x 1)
Ratio of HCV:CVPD 8 : 56
* Since th e pe ak se aso n traffic d ata is no t available , it is assum ed th at the pe ak h arvesting traffic is d o uble the traffic d uring the non-
h arvesting season. Referring to Fig.1 o f IRC: SP 72-2015
Junior Engineer SDO


Table 9.1: Calculation for Vehicle Damage Factor (VDF) and Equivalent Standard Axle Load (ESAL)
Traffic Category Cumulative ESAL Application
Road Name with Code: Sanicherra to Dharmanagar-Bagbassa Road (SH) T1 10000-30000
Block: Kadamtala T2 >30000-60000
District: North Tripura T3 >60000-100000
T4 >100000-200000
From Traffic Count Data,the proportion of HCV and MCV out of the AADT of 220 work out as under. T5 >200000-300000
Heavy Commercial Vehicle (HCV): 8 T6 >300000-600000
Sanicherra to Dharmanagar-Bagbassa Road (SH) 48 T7 >600000-1000000
Commercial Vehicle Per Day (CVPD) = HCV + MCV: 56 T8 >1000000-1500000
(Ref. IRC:SP: 72-2007, Art 3.4.4, Paga - 9&10 T9 >1500000-2000000
Heavy Commercial Vehicles (HCV) Medium Commercial Vehicles (MCV)
Rear Axle Load Tonnes 10.20 (10.20 x 9.8/80)4 2.44 Rear Axle Load Tonnes 6.00 (6.00 x 9.8/80)4 0.29
4
(i) Laden Front Axle Load Tonnes 5.00 (5.00 x 9.8/80) 0.14 (i) Laden Front Axle Load Tonnes 3.00 (3.00 x 9.8/80)4 0.02
VDF 2.58 VDF 0.31
4 Unladen Rear Axle Load 4
Unladen / Rear Axle Load Tonnes 6.00 (6.00 x 9.8/80) 0.29 Tonnes 3.00 (3.00 x 9.8/80) 0.02
/
(ii) Partrially Front Axle Load Tonnes 3.00 (3.00 x 9.8/80)4 0.02 (ii) (1.50 x 9.8/80)4
Partrially Front Axle Load Tonnes 1.50 0.00
Loaded
VDF 0.31 Loaded VDF 0.02
As 20% Overloaded As 20% Overloaded
Rear Axle Load Tonnes 12.24 (12.24 x 9.8/80)4 5.054 Rear Axle Load Tonnes 7.20 (7.20 x 9.8/80)4 0.61
4
Over Front Axle Load Tonnes 6.00 (6.00 x 9.8/80) 0.292 Over Front Axle Load Tonnes 3.60 (3.60 x 9.8/80)4 0.04
(iii) (iii)
Loaded VDF 5.35 Loaded VDF 0.64
(As 10% of Laden HCV are overloaded) (As 10% of Laden MCV are overloaded)
VDF = (0.9 x 2.58 + 0.1 x 5.35) 2.86 VDF = (0.9 x 0.31 + 0.1 x 0.64) 0.34
ESAL Application, Indicative VDF (Standard Axles per CV) values are as below
No. of No. of
Unladen /
Vehicle Type Laden Laden Unladen
Partially Laden
Vehicles Vehicles
HCV 2.86 0.31 4.1 4.1 for HCV = 4 x 2.86+ 0x0.31 = 12.977
MCV 0.34 0.02 12.6 12.6 for MCV = 12.6x0.34 + 12.6 x 0.02 = 4.571
T0 = ESAL application per day = 17.548
Cumulative ESAL application over 10 years @ 6% growth rate = T0 x 365 x {((1+0.06)10 - 1)/0.06} x L = T0 x 4811 x L (Lane distribution factor L = 1 for single lane)
Cumulative ESAL Application 17.548x 4811x1= 84,423

(Traffic Category T3)

Table 9.2: Evaluation of Sub-grade Strength and Pavement Thickness with Composition
Name with Code : Sanicherra to Dharmanagar-Bagbassa Road (SH)

Block: Kadamtala
Pavement Thickness and Composition

Cumulative ESAL application = 84,423 Which Falls in traffic category (60,000-1,00,000) T3
Avg. Sub-grade CBR = 3.61 Range of Sub-grade strength CBR category (CBR = 3 to 4)
Referring to the Pavement Design Catalog

Details of Pavement Layers Provided
(Fig. 4, Page 16 of IRC:SP:72-2007)
BC(using waste plastic) 30 mm thk BC(using waste plastic) 30 mm thk

Top Layer Top Layer
BM 50 mm thk BM 50 mm thk
Base layer 2 - WBM III 75 mm thk Base layer 2 - WBM III 75 mm thk
Base Layer Base Layer
Base layer 1 - WBM II 75 mm thk Base layer 1 - WBM II 75 mm thk
Total= 230 mm thk Existing Black top road 150 mm thk
Total= 380 mm thk

CHAPTER XII
Annexures- I to IX
ANNEXURE-I
Rural Road and Bridge Projects -Financial Details

STATE: TRIPURA
Name of the Updated project cost Cost per Km/m

Road/Bridge Project in Lakhs
Sl. No. District Length (Km) Balance cost Cost of CD works
Including C.D Excluding C.D Including C.D Excluding C.D
works works works (Lakhs/m) works (lakhs/m)
1 2 3 4 5 6 7 8 9 10
I. ROADS
Strengthening of Baraithal
road starting from NH-08 at
Sanicherra to Dharmanagar-
Bagbassa Road (SH) during
the year of 2024-2025 under
1 North Tripura 5900.000 866.389 782.448 83.942 0.116 83.942
Sub Total 5900.000 866.389 782.448 83.942 0.116 83.942

Grand Total 5900.000 866.389 782.448 83.942 0.116 83.942
ANNEXURE-II
Rural Road Projects - Technical Details- Roads- NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
Sl. Existing Proposed Increased

No.
Name of the
Pavement thickness
Pavement thickness
Pavement thickness
Road way width (m)
Road way width (m)
Road way width (m)

Carriage way width
Carriage way width
Carriage way width

District
Project
Class of road
Number
Status
Status
(mm)
(mm)
(mm)
(m)
(m)
(m)
of CD
works
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
DEPT: PWD (R & B)
Jubarajnagar RD Block. PROPOSED
Existing Brick BLACK TOP
VR
1 North Tripura 5.1 3.3 300 6.25 3.75 380 1.15 0.45 80 1
Road BITUMINOUS
ROAD
Total
ANNEXURE- III
Rural Bridge Projects - Technical Details - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
Sl. Existing Proposed Type of
No.
Name of the Class of connecting
District roads Span length Super
Project Length (m) Width (m) Length (m) Width (m) No.of Spans Foundation
(m) Structure
1 2 3 4 5 6 7 8 9 10 11 12
DEPT: PWD (R & B)
Strengthening of
Baraithal road starting
from NH-08 at
Sanicherra to
1
Dharmanagar-Bagbassa
North Tripura VR 4.55 3.3 4.55 3.75 - - - -
Road (SH) during the
year of 2024-2025 under
Total
ANNEXURE- IV
Rural Road & Bridge Projects - Salient features - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
NO OF VILLAGES TO NO OF MARKET CENTRES NO. OF PILGRIMAGE NO. OF TOURIST CENTRES TO NON RECURRING DISTANCE
BE CONNECTED TO BE CONNECTED CENTRES TO BE BE CONNECTED EMPLOYMENT REDUCTION (KM)
Sl .No NAME OF THE PROJECTS DISTRICT CONNECTED GENERATION ( in
Lakh Mandays)
1 2 3 4 5 6 7 8 9
DEPT: PWD (R & B)
Strengthening of Baraithal road

starting from NH-08 at
Bagbassa Road (SH) during the
1 North Tripura 0 Nos 0 Nos
Sub Total 3 Nos 3 Nos 0 Nos 0 Nos 0.00 0

Grand Total 3 Nos 3 Nos 0 Nos 0 Nos 0.00 0
ANNEXURE-V
RURAL ROAD AND BRIDGE PROJECTS - ECONOMIC DETAILS - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
Population of Other connectivities (Hospitals/
the villages School/Rly. Station/ Highway etc.) 'Quantifiable Farm & Non farm benefits per annum
benefitted Savings in
Agricultural output of villages Marketable surplus Non-farm activities Value addition Savings in VOC
Sl.No. Name of project District benefitted due to price wastages
Schools / Rly effect
Hospitals
Colleges Stations Value ( Rs in Quantit y Value ( Rs in Activity Name Value ( Rs in lakhs) Value ( Rs in
Quantity lakhs) lakhs) Value ( Rs in lakhs) lakhs) ( Rs in lakhs)
1 2 3 4 5a 5b 5c 6a 6b 7a 7b 8a 8b 9 10 11
DEPT: PWD (R & B)
I-ROADS
1 North Tripura 12940 3 2 0
Chamtilla Padmabil 12940 2 0 0

Natun
GrandBazar
TotalIncluding 12940 2 0 0
ANNEXURE- VI
RURAL ROAD AND BRIDGE PROJECTS - ECONOMIC DETAILS - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
Actual Vehicular Traffic/day
Handcart
Bullock cart (No.)

Sl. Name of
Rickshaw (No.)
(No.)
Horse drawn
vehicle (No.)
Material transported per day (
District Passenger Car/Pick- Truck Trailor/Agri output/input in MT)
Savings in Distance (km)
No. project
Cycle
Motor cycle/ Agricultural Tractor/ Truck/Bus
Cycle (No) up Van/Autori cultural Tractor- Trailor
Scooter (No.) Trailor/LCV (No) (No.)
ckshaw (No.) (No.)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
DEPT: PWD (R & B)
I-ROADS
road starting from NH-08
at Sanicherra to
1 Dharmanagar-Bagbassa North Tripura 30 12 0 0 0 22 12 4 6 7 5
Road (SH) during the year
of 2024-2025 under
Sub Total 30 12 0 0 0 22 12 4 6 7 5
ANNEXURE-VII
RURAL ROAD AND BRIDGE PROJECTS - PROVISIONS DETAILS - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
Total
Cost of Provision for QC &
Total Cost Cost of cost of Tech.
Name of the Road / Road Contings. (upto 3% e-procurement Insurance Other Provisions
Sl.No District CD work Road of 7) Personnel
Bridge Project work
(5+6)
Rupees in Lakhs
1 2 3 4 5 6 7 8 9 10 11 12
DEPT: PWD (R & B)
I-ROADS
Strengthening of
from NH-08 at Sanicherra
to Dharmanagar-
1 North Tripura 866.39 559.45 173.81 733.25 22.03
Bagbassa Road (SH)
during the year of 2024-
2025 under Jubarajnagar
RD Block.
Sub Total 866.39 559.45 173.81 733.25 22.03 0.00 0.00 0.00 0.00
ANNEXURE- VIII
RURAL ROAD PROJECTS - COST BREAKUP - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
Break up of cost of Road Projects- Only amount to be given Rs in Lakhs Details of CD Works
GRAND
TOTAL
Sub total BOX CULVERT Slab Culverts Revetment s Sub total
TRAFFIC SIGNS, MARKINGS & OTHER ROAD

SITE CLEARANCE AND DISMANTLING
SURFACE COURSE(BM / BC)

GRANULAR SUB-BASE
PROTECTION WORK
DRAINAGE WORK
Amount Rs in lakhs
APPURTENANCES
EARTHWORK
PRIME COAT
TACK COAT
Amount Rs in lakhs
Amount Rs in lakhs
Amount Rs in lakhs
Amount Rs in lakhs
Name of the
WBM-III
Sl. No District
WBM-II
Road Project Amount
Nos No Rs in No
lakhs
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
DEPT: PWD (R & B)
Strengthening of
from NH-08 at
Sanicherra to
866.389
866.389
1 Dharmanagar-Bagbassa North Tripura 0.61 7.21 89.90 106.02 115.70 7.06 18.551 0.97 4.17 277.96 10.12 638.28 4 83.91 - - - -
year of 2024-2025
under Jubarajnagar RD
Block.
ANNEXURE- IX
RURAL BRIDGE PROJECTS - COST BREAKUP - NABARD ASSISTANCE UNDER RIDF- XXIX
STATE: TRIPURA
DEPT: PWD (R & B)
BREAK UP OF COST ESTIMATES IN RESPECT OF BRIDGE PROJECTS (Rs in Lakhs)
Superstructure including
Provision for variation in

HYSD Steel wrought and
abutments and wings
Substructure of Piers
Foundation concrete
presurvey estimates
Approach road for

Hand rails , Joints
Neoprene Rubber
investigation and
foundation levels
Substructure of
Pre survey soil

Earth work for
bearings etc.,
foundation
Others
Put up
Land
bridge
Sl.No Name of the Project TOTAL
Acquisition
1 2 3 4 5 6 7 8 9 10 11 12 13 14
DEPT: PWD (R & B)
Strengthening of
from NH-08 at
Sanicherra to
1 - 1.364 20.203 28.094 - 13.251
Dharmanagar-Bagbassa
CHAPTER- XIII
Predevelopment
Photographs

Estimate - of ODR Roads

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate - of ODR Roads

Uploaded by

Copyright:

Available Formats

GOVERNMENT OF TRIPURA

PWD (R & B) DEPT

Strengthening of Baraithal road starting from NH-08 at Sanicherra to Dharmanagar-Bagbassa Road

Lentgth of Road/Bridge proposed for development 4+550km

Junior Engineer SDO

Assistant Engineer Executive Engineer

III Whether the project included in YES

Whether proposed projects are new or

Whether proposed projects

d. Type of road projects–Village ODR

b. relevant Annexures YES

Bridge projects with detailed

iii. Cost Estimate YES

e. Item wise State Govt. YES

h. Specific justifications for high cost of NA

5 Benefits and Justification

Capacity and preparedness of

III Quality control infrastructure YES

3 Name of MLA / MP constituency

v Type of Super Structure -

ii Cost (Rs. in lakh) 7.212 Lakh

1 Road/Bridge works ₹ 53,825,399.95

2 Approaches for Bridge ₹ 0.00

3 CD works in the road ₹ 17,380,668.91

Road furnitures - sign boards, guide boards, caution

6 Road Delineators. ₹ 121,580.00

7 Sub Total (1+2+3+4+5+6) ₹ 73,422,805.97

11 Provision for e-procurement ₹ 0.00

12 Survey, investigation, preparation of project report ₹ 0.00

Junior Engineer SDO

Assistant Engineer Executive Engineer

Sl. Items of work Unit Estimated Estimated

Length (km): 4+550km

Sub Head Sanicherra to Dharmanagar-Bagbassa Road (SH) Amount

TOTALS AMOUNT IN RUPEES ₹ 73,422,805.97

Contingency items @ 3% ₹ 2,202,684.18

TOTAL AMOUNT IN LAKHS ₹ 866.39

Junior Engineer SDO

Assistant Engineer Executive Engineer

NAME OF WORK :- Strengthening of Baraithal road starting from NH-08 at

Item Description Quantity Unit Rate in Total Amount in Rs.

80.35 cu.m ₹8,784.47 ₹705,871.95

12.00 sqm ₹4,751.30 ₹57,015.54

134.68 cum ₹12,049.51 ₹1,622,767.87

96.083 cu.m ₹13,791.62 ₹1,325,132.94

Junior Engineer SDO

Assistant Engineer Executive Engineer

Proposed Road Width = 3.75 Mtr.

LHS 1500 m = 1500.00 m

Sanicherra to Dharmanagar-Bagbassa Road (SH) L B D

Sanicherra to Dharmanagar-Bagbassa Road (SH)

Sanicherra to Dharmanagar-Bagbassa Road (SH)

Sanicherra to Dharmanagar-Bagbassa Road (SH)

Sanicherra to Dharmanagar-Bagbassa Road (SH) 1x 12 = 12.00 sqm.

2x 4550.0 x 0.1500 = 1365 sqm

Item No. 19 Road Delineators

2x 100 = 200 nos

@ Rs. 91624.99 /t = ₹ 740,375.73

@ Rs. 91867.29 /t = ₹ 515,844.02

@ Rs. 93618.99 /m = ₹ 719,611.73

Junior Engineer SDO Assistant Engineer Executive Engineer

Road name : Sanicherra to Dharmanagar-Bagbassa Road (SH)

Steel super structure