Created by Online2PDF.

com
PROJECT : EMERALD
SUBJECT : ROADS, CSA & PHE WORKS
SUMMARY OF COSTS FOR CSA, ROADS AND PHE
SR. NO

DESCRIPTION

TOTAL COST in INR

ROADS

21,100,812.68

CSA

101,493,120.00

PHE

8,143,565.00

TOTAL

130,737,497.68

SERVICE TAX AT 4.944%

6,463,661.89

TOTAL INCL TAX

137,201,160.00

A.N. Prakash CPMC Pvt. Ltd.

Project Name

Project: Emerald - 4.5KTPA

Ref. Id.

PRJA2439-V-DE-25-000-CS-BOQ-002

Particulars

CIVIL -ROAD & SITE GRADING WORKS

Sl. No.

Item
No.

S1
1

C1
1

Description of the Items

Rev. No.
P4
Calculated by
MT
Quantity Unit
Unit Rate in
<INR>

Site Grading & Clearing

Site Clearing:-Clearing of shrubs including uprooting of rank vegetation, grass,
7250.00
brushwood, trees and saplings of girth unto 300 mm measured at a height of 1 m above
ground level, to make ground workable for further construction work, wherever required
as directed by Engineer-in charge, and disposing off the materials to an unobjectionable
location outside Owner's premises, irrespective of any lead and lift as directed by
Engineer In Charge. (This item does not include major earthwork)
Note: Contractor required to obtain necessary permissions for removal of trees and its
disposal.

Sqm

Earthwork in filling for site grading with earth brought from outside by contractor, for 19000.00 Cum
with in plant premises over areas as indicated in drawing, banking excavated earth in
layers not exceeding 500 mm in depth to lines, levels and pro files indicated by Engineer
and compacting to 95% Standard Proctor Density including dressing up the peripheral
embankments of the area to be filled (The average finished ground level shall be as per
the Site Grading drawing).The ends of the embankments shall be trimmed and loose
materials removed and disposed off at no extra cost to the owner.

Earthworks
Earth work excavation Excavation for road way in soil by mechanical means including
cutting and pushing the earth to site of embankment unto a distance including trimming
bottom and side slopes in accordance with requirements of lines, grades and cross
sections complete as per specifications. MORTH Specification No. 301
(2012-13 SR Page No150, Item No.19.11)dumping in Contractor Scope as specified by
EIC

20.00

300.00

200.00
3220

Cum

C2
1

C3

Sl. No.

Item
No.
3

C4

Sub Grade-Construction of Subgrade with approved material Grave/Murrum with all lifts
& leads, transporting to site, spreading, grading to required slope and compacted to meet
requirement of Table No.300-2 complete as per specifications (including cost of earth,
1796
watering charges & compaction by vibratory roller).CBR 5%.MORTH Specification
No.305
(2012-13 SR Page No157, Item No.19.62)
Sub-Base & Base Courses
Granular Sub-base-Construction of granular sub-base by providing coarse 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 vibratory roller to
achieve the desired density, complete as per specifications.
954
For Grading I Material (MORTH Specification 2012-13 SR Page No165, Item No.20.6.1 )

Wet Mix Macadam - Providing, laying, spreading and compacting graded stone
aggregates to wet mix macadam specifications including pre mixing the material with
water at OMC Mechanical mix plant carriage of mixed method of tipper to site, laying in
uniforms layers with paver in sub-base/base course on well prepared surface and
compacting with vibratory roller to achieve the desired basically complete as per
Specifications.
MORTH specification No. 406 (2012-13 SR Page No167, Item No.20.18 )
Bituminous Courses
Prime Coat: Providing and applying primer coat with bitumen emulsion on prepared
surface of granular Base including clearing of road surface and spraying primer at the
rate of 0.80 kg/sqm using mechanical means complete as per specifications. MORTH
Specification No.502
(2012-13 SR Page No172, Item No.21.6 )
Tack coat: Providing and applying tack coat on the prepared black toped surfaces at 2.5
kg per 10 sqm heating bitumen in boiler fitted with spray set (excluding cleaning of road
surface) including of cost of all materials, labour, HOM of machineries complete as per
specifications.
MORTH Chapter 5.
(2012-13SR Page No173, Item No.21.7 )
Description of the Items

Rigid Pavement

550.00

1,850.00
Cum

2,000.00
691

Cum

2600

Sqm

65.00

5200

Sqm

60.00

Quantity Unit

Dense bituminous macadam (DBM)-Providing and laying dense graded bituminous

macadam with 100-120 TPH batch type HMP producing an average output of 75 tonnes
per hour using crushed aggregates of specified grading, premixed with bituminous binder
at 4.0 to 4.5% by weight of total mix and filler, transporting the hot mix 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
130
desired compaction as per MORTH specification clause No. 500.7 complete in all
respects complete as per specifications.
MORTH Specification No.507
(2012-13 SR Page No175, Item No.21.18 )

Wearing courses (Semi Dense Bituminous Concrete): Providing and laying semi
dense bituminous concrete with 100-120 TPH batch type HMP producing an average
output of 75 tonnes per hour using crushed aggregates of specified grading, premixed
with bituminous binder at 4.5 to 5% of mix and filler, transporting the hot mix 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 MORTH specification clause No. 500.8 complete in all
respects complete as per specifications.
(2012-13 SR Page No175, Item No.21.20 )

Cum

65

Unit Rate in
<INR>

Cum

14,500.00

Cum

13,500.00

C5
1
2
3
4

Sl. No.

Item
No.
5

Cement Concrete Pavement, Construction of un-reinforced dowel jointed, plain cement

concrete pavement over a prepared sub base with OPC cement design mix M35 , with
25mm and down size graded granite metal coarse aggregate at 0.39cum and fine
aggregate @0.46cum with super plastisizer at 3ltrs conforming to IS 9103-1999
reaffirmed 2008, coarse and fine aggregate onforming to IS 383, mixed in a batch rig and
mixing plant as per approved mix design, transported to site, laid with a fixed form or slip
form paver, spread, compacted and finished in a continuous operation including
provision of contraction, expansion, construction and long tudinal joints, joint filler,
separation membrane, sealant primer, joint sealant, deboning strip, dowel bar, tie rod,
211
admixtures as approved, curing compound, finishing to lines and grades as per drawing
complete as per specifications. MORTH Specification No. 602. Assuming Dowel bar 32mm dia MS bar, 500mm Length & 300mm C/C with PVC sleeve 250mm length. Tie rod
- 12mm dia steel 500mm length and 200mm C/C. as per IRC 58- 2002

8,750.00

Cum

5,200.00

520

RM

775.00

520

RM

925.00

2080

RM

675.00

104

Cum

3,000.00

Construction of dry lean cement concrete Sub- base over a prepared sub- grade with
coarse and fine aggregate conforming to IS: 383, the size of coarse aggregate not
exceeding 25 mm, aggregate cement ratio not to exceed 15:1, aggregate gradation after
blending to be as per table 600-1, cement content not to be less than 150 kg/ cum,
optimum moisture content to be determined during trial length construction, concrete
101
strength not to be less than 10 Mpa at 7 days, mixed in a batching plant, transported to
site, laid with a paver with electronic sensor, compacting with 8-10 tonnes vibratory roller,
finishing and curing and all complete as per Technical specifications and as directed by
the Engineer-in- charge.
Paver Blocks, Krebs & Other Items
Providing and laying of precasted Road Krebs M20 grade(TYPE
K1)(150mmX300mm) including backing and Foundations, oil bond paint as
approved by EIC incharge.
Providing and laying of precasted Road Krebs M 20 grade(TYPE
K3)(450mmX275mm) including backing and Foundations, oil bond paint as
approved by EIC incharge.
Providing and laying to correct line, PCC 1:2:4 precast concrete Kerbs M 20 grade(TYPE
K2) of 50mm x 250mm high on outer edge of paving.
Construction of Sand Layer by providing coarse 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 vibratory roller to achieve the desired density,
complete all complete as per Technical specifications and as directed by the Engineer-incharge
Description of the Items

Quantity Unit

Supply and fixing paver blocks of shapes, sizes, colours and texture as approved by the
engineer, thickness of 60 mm and having a crushing strength of 50 N/sq mm over a
50mm sand bedding using clean dry river sand with less than 3%of silt and clay and not
more than 15% retained on 2.36mm sieve. Each paver block unit to be paced firmly with
the neighbouring unit in approved pattern including applying vibration to the paver
2080
blocks with suitable plater vibrators and vibrating the dry sand in to the joints till the sand
tops at the joints including cost and conveyance of all materials and labour for fixing
them as directed by the engineer - in - charge. (Basic Rs.500/- per sqm)

Providing and laying hot applied thermoplastic road marking compound in approved
colour and shade for road marking on bituminous/ concrete road surface in edge line
100mm wide 1.5mm thick using fully automatic extrusion machine and using premelter
for melting thermoplastic Material including cleaning the surface of all dirt, dust, and
other foreign matter, demarcation at site/premarking, finishing and managing the traffic
control etc.complete. The thermoplastic compound shall be of approved colour
(Yellow/White) and shade. Marking to be done as per specifications, detailed drawings
and as directed by EIC.

Providing and fixing of retro- reflectorised cautionary, mandatory and informatory sign
as per IRC :67 made of high intensity grade sheeting vide clause 801.3, fixed over
aluminium sheeting, 1.5 mm thick supported on a Stainless steel angle iron post 75 mm
x 75 mm x 6 mm firmly fixed to the ground by means of properly designed foundation
with M15 grade cement concrete 45 cm x 45 cm x 60 cm, 60 cm below ground level as
per approved drawing all complete as per Technical specifications and as directed by the
Engineer-in- charge.

TOTAL
TAXES
VAT

Cum

650

Unit Rate in
<INR>

Sqm

950.00

Sqm

375.00

No.

8,000.00

SERVICE TAX
OCTROI
GRAND TOTAL
Assumptions
1 5 Traffic Sign Boards are considered
2 2600 sqm area of Bitumen Road is considered
3 2080 sqm area of Foot path and paverblock area is considered
4 1007 sqm area of Rigid Pavement is considered for Docking.
5 Subgrade CBR is considered as 5%, may vary based on site soil condition
6 Material Quantities may vary -/+20%
7 Site Grading Quantity is considered for new plot area 7250sqm.

4.944%
-

Page : 1

Date of release :
41,888.00
Checked by
YPR
Total Amount in
<INR>
145,000.00

5,700,000.00

644,026.09

987,815.46

1,765,468.63

1,381,250.00

169,000.00

312,000.00

Total Amount in
<INR>

1,885,000.00

877,500.00

1,850,362.50

523,640.00

403,000.00
481,000.00
1,404,000.00

312,000.00
Total Amount in
<INR>

1,976,000.00

243,750.00

40,000.00

21,100,812.68
NIL

1,043,224.18
NIL
22,144,036.86
2.11