Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division

Calculation of Road
Item No. (DSR
Sl No. 2021) Item of Dork Unit No Length Breadth Hight Qnty Remark
Clearing Grass and Removal of
1 2.1 Rubbish Sq.m 1 70.00 3.00 210.00

Sq.m 1 20.00 12.00 240.00

450.00

Hector 0.0450
Assume
Average
2 3.4 Construction of Embankment cum 1 70.0 3.00 0.30 63.00 Breadth
cum 1 20.0 12.00 0.30 72.00
cum 135.00
Assume
Construction of subgrade and Average
3 3.14 earthen shoulders cum 1 70.0 3.00 0.30 63.00 Breadth
cum 1 20.0 12.00 0.30 72.00
cum 135.00
4 4.1 Granular Sub-bas cum 1 70.0 3.00 0.150 31.50
cum 1 20.0 12.00 0.150 36.00
cum 67.50
5 4.8 Water Bound Macadam with cum 1 70.0 2.70 0.100 18.90
cum 1 19.7 11.70 0.100 23.05
cum 41.95
6 12.10 Backfilling behind abutment cum 1 70.0 2.70 0.05 9.45
cum 1 19.7 11.70 0.05 11.52
cum 20.97
Inter locking concrete Block
7 6.7 pavement sq.m 1 70.0 2.70 1.00 189.00
sq.m 1 19.7 11.70 1.00 230.49
419.49
 Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division

Item No.
Sl No. (DSR 2021) Item of Dork Unit Qty Rate Amount Remark

1 2.1 Clearing grass and removal of rubbish up to a distance of 30 m

outside the periphery of the area as per Technical Specification
Clause 201.
( I ) By Manual Means Ht. 0.045 12955.00 582.98
Construction of Embankment with Material Obtained from
2 3.4 Borrow Pits

Construction of embankment with approved material obtained

from borrow pits with a lift upto 1.5 m, transporting to site,
spreading, grading to required slope and compacting p g to meet
requirement of Tables 300.1 and 300.2 with a lead upto 1000 m
as per Technical Specification Clause 301.5
(i) Private Land cum 135.00 228.5 30847.50
3 3.14 Construction of Subgrade and Earthen Shoulders

Construction of subgrade and earthen shoulders with approved

material obtained from borrow pits with all lifts and leads,
transporting to site, spreading, grading to required slope and
compacted to meet requirement of Table 300.2 with lead upto
1000 m as per Technical Specification Clause 303.1.
Private Land cum 135.00 300.60 40581.00

4 4.1
Granular Sub-base with Well Graded Material (Table 400.1)
(A) By Mix in Place Method
Construction of granular sub-base by providing well graded
material, spreading in uniform layers with motor grader on
prepared surface, mixing by mix in place method with rotavator
at OMC, and compacting with smooth wheel roller to achieve the
desired density, complete as per Technical Specification Clause
401.

(ii) For Grading II Material cum 67.50 2328.15 157150.13

5 4.8 Water Bound Macadam with Crushable Screenings
II WBM Grading 2
Using crushable screening such as moorum gravel for Gr.II

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 80-100 kN static roller in stages to proper grade and
camber, applying and brooming, crushable screening to fill-up
the interstices of coarse aggregate, watering and compacting to
the required density Grading 2 as per Technical Specification
Clause 405.

A By Manual Means cum 41.95 3771.93 158228.69

Backfilling behind abutment, wing wall and return wall
6 12.10 complete as per
drawings & technical specification Clause 1204.3.8
ii) Sandy material cum 20.97 1613.00 33831.87
7 6.7 Inter locking concrete Block pavement
(A) Interlocking pavement block
Providing and laying interlocking concrete block pavement with
M40 grade grade of concrete blocks having thickness 80mm as
(i) per technical specification clause 1504 complete including
carriage.

a) Including Edge block/ Edge restraints sqm 419.49 1027.50 431025.98

852248.14

Prepared By
Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division

Name of Scheme :-
Estimated Amount :- Rs 987000.00.00
Rupees Nine Lakh EightySeven Thousand Only
S.O.R As per APWD Roads 2020-2021
ABSTRACT OF COST
SOR
APWD(R)-
2020-21
Sl. No Item Code Item of Work Amount in (Rs.)
1 2.1 Clearing grass and removal 582.98
2 3.14 Construction of Subgrade and Earthen Shoulders 40581.00
3 4.1 Granular Sub-bas 157150.13
4 4.8 Water Bound Macadam with 158228.69
5 12.10 Backfilling behind abutment, 33831.87
6 6.7 Inter locking concrete Block pavement 431025.98
Sub Total 821400.64
Add 18% GST 147852.1143126
1% Labour cess 8214.01
Total= 977466.76
Add 1% Contengency 9774.67
987241.42
Say 987000.00
Rupees Nine Lakh EightySeven Thousand Only

Prepared By :-
Name of Work :-Construction of road at DFO Office Campus,
Biswanath Wildlife Division

Name of Scheme :-

Estimated Amount :- Rs 987000.00.00

Rupees Nine Lakh EightySeven Thousand Only

S.O.R. As per DSR for the year 2021

Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division

Name of Scheme :-

Estimated Amount :- Rs 987000.00.00

Rupees Nine Lakh EightySeven Thousand Only

S.O.R As per APWD Roads 2020-2021

REPORT

This estimate has been framed to show the probable cost of Rs. 987000.00
(Rupees nine lakhs eighty seven thousand) only Construction of road at DFO Office
Campus, Biswanath Wildlife Division

This estimate is prepared as per APWD(R) sedule of rates for the year 2020-2021 All
works will be carred out as per general specification of APWD current in the State.

Prepared By-

Executive Officer Chairperson

Sootea Municipal Board Sootea Municipal Boardd
Name of Scheme :-
NON DUPLICITY CERTIFICATE
Name of Work Measurement Amount ( in Lakh )

1) L=70.00 M & B= 3.00

Construction of road at DFO Office 9.870
2) L=20.00
Campus, Biswanath Wildlife Division
M & B= 12.00

Certified that the above projects / schemes of any other part thereof are neither proposed nor
taken up under any State or Central Governments sponsored programmer / schemes
 Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division
12500 MM
12000 MM
11700 MM

PAVERS BLOCKS
80 MM THICK
50 MM Backfilling PCC SHOULDER
100MM WBM GR II
LAYER II
150 MM GSB 150MM

205 MM
300 MM THICK SUBGRADE AND EARTHEN SHOULDER
300 MM THICK EARTH WORK
TYPICAL CROSS SECTION

Prepared By:-
 Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division
4000 MM
3000 MM
2700 MM

PAVERS BLOCKS
80 MM THICK
50 MM Backfilling PCC SHOULDER
100MM WBM GR II
LAYER II
150 MM GSB 150MM

205 MM
300 MM THICK SUBGRADE AND EARTHEN SHOULDER
300 MM THICK EARTH WORK
TYPICAL CROSS SECTION

Prepared By:-
 Name of Work :-Construction of road at DFO Office Campus, Biswanath Wildlife Division
N
TO RAIL STATION

CHARIALI

To TEZPUR NH-15 To GHOPUR

ROAD

OFFICE
BUILDING
PARKING AREA

ROAD
LENGTH =70.00 M
WIDE = 3.00 M TO BISWANATH GHAT
PARKING AREA
LENGTH =20.00 M
WIDE =12.00 M