DETAILED ESTIMATE

NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.

USSOR
SN Item No. Description of Item Unit Qty

Exploratory drilling of Bore holes down to required depth drilling of

150mm diameter borehole in all type of soils except hard rock and large
boulders (boulder core more than 30cm) including refilling and
reinstating surface and disposing off surplus material including use of
mechanical rigs with power operated winches as well as percussion /
1 191010 chiseling tools for advancing through occasional seams of hard strata to
be employed where necesssary in dry area.

a 191011 0 m to 10 m metre 20
b 191012 10 m to 20 m metre 20
c 191013 20 m to 30 m metre 20
2 191060 Conducting in situ Vane shear test for soil as per IS: 4434 Each 20
Taking out 100mm dia & 450mm long undisturbed samples of soil from
bore holes including provision of air tight containers for packing and
lebelling including transporting the smples to laboratory. Piston sampler
3 191100 shall be used for extracting undisturbed samples where necessary. Each 20
Samples shall be collected as per IS 2720.

Taking out 100mm dia & 450mm long disturbed samples of soil from
191110 bore holes including provision of air tight containers for packing lebelling
4 Each 20
and transporting of smples to laboratory. Samples shall be collected as
per IS 2720.

Conducting standard penetration test as per IS 2131 at approximate 1.5m

5 191120 intervals in bore holes as directed by the Engineer in charge. Each 40

Conducting laboratory Tests on collected soil samples as per relevant IS

6 191140 code.

a 191141 Moisture contents/Dry density Each 40

b 191142 Atterberg Limit Each 40
c 191143 Specific Gravity Each 40
d 191144 Grain size analysis including Hydrometre analysis Each 40
e 191145 Direct Shear Test Each 40
f 19146 Natural density Each 40
g 19147 Consolidation test Each 40
h 191148 Unconfined compression test Each 40
i 191149 Tri-axial test Each 40
Preparation and submission of Final report giving complete and
7 191180 comprehensive record of investigations, laboratory test reports and Each 1
calculations in approved format.
Earthwork in excavation for foundations and floors of the bridges,
retaining walls etc. including setting out, dressing of sides, ramming of
bottom, getting out the excaveted material , back filing in layers with
approved material and consolidation of the layers by ramming and
watering etc. including all lift , disposal of surplus soil upto a lead of
8 192010 300m all types of shoring and strutting with all labour and material
complete as per drawing and technical specification as directed by the
Engineer-in-charge.

a 192011 All kinds of soil Cum 315

 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.
Providing and fixing in position of standard performed sealed and slab
type or strip seal elastomeric type expansion joints for Road Over Bridge
as per approved drawings and latest MOST/IRC specifications. The rates
are inclusive of supplying, fixing with contractor's own materials, labour,
9 201050 equipments, machineries, taxes, royalty, all lead & lifts, transport, testing,
surface preparations etc complete.

a 201051 For 80mm expansion metre 25

Providing and laying in position machine mixed, machine vibrated design
mixed cement concrete M-35 grade concrete ( cast-in-situ) in pile caps
including finishing, using admixtures in recommended proportions as per
192040 specifications and direction of the Engineer-in-charge. Payment for
10 Cum 283.5
cement, reinforcement and shuttering shall be paid extra.

Providing and laying plain cement concrete (1:3:6) in foundation and

floors of bridges including mechanical mixing, vibrating, pumping and
bailing out water whereever required with all materials and labour
complete but excluding the cost of cement and shuttering as per
drawings and technical specifications.
11 192030 Cum 15.76

Formwork & Centering Shuttering:

Centering and shuttering including strutting, propping etc. and removal
12 195030 of form for :

a 195031 Pile caps. Sqm 287.1

b 195032 Abutment / Pier shaft Sqm 263.74

195033 Abutment cap, Pier cap, staircase, Pedestal over pier/abutment cap,
c Seismic arrester etc. including crash barrier, kerb. Sqm 385.02

d 195038 Deck slab Sqm 494.74

Providing and laying in position machine mixed, vibrated and machine
batched Design mix Cement Concrete M35 grade (cast-in-situ) using
20mm graded crushed stone aggregate and coarse sand of approved
quality for the following RCC structural elements up to height of 10m
from foundation top level ,including finishing , using Admixtures in
recommended proportions (as per IS 9103), if approved in Mix design to
accelerate or retard setting of concrete and/or improve workability
without impairing strength and durability complete as per specifications
13 192060 and direction of the Engineer in charge. Payment for cement,
reinforcement and shuttering shall be paid extra.

a 192061 Abutment / Pier Cum 146.52

Abutment / pier Cap, Inspection Platform (staircase), Pedestal over pier
b 192063 cap, crash barrier etc . including Deck slab , raised safety kerb and Cum 356.49
seismic arrester.
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.
192070 Providing, driving and installing bored cast-in-situ RCC piles of specified
diameter and length below pile cap (M-35) design mix cement concrete
excluding the cost of casing pipe but including the cost of shoe and
length of pile to be embedded in pile cap etc complete, machine mixing,
scaffolding, placing with tremie pipe, chipping off pile top to remove
laitance concrete above cut off level etc, pumping and bailing out water,
14 with all labour, materials complete. Payment for cement, casing pipe &
reinforcement shall be paid extra.

a 192072 1200 mm diameter Metre 480

Providing, fabricating and installing of casing pipe for bored piles for all
diameters with specified thickness of steel plate including all labour,
materials, pumping and bailing out water where ever required, complete
as per technical specifications as directed by Engineer-in-charge. This will
15 192080 include the weight of plate only and no cognizance will be given for the MT 28.41
fittings i.e. rivets and welding etc.

Conducting load testing of a single pile up to following capacity in

accordance with IS: 2911 (Part -IV) including installation of loading
platform and preparation of pile head or construction of test cap and
192100 dismantling of test cap after test etc with all labour, materials, tools &
16 plants, equipments, machinery etc complete as per drawings and
specifications.

192103 Initial load test above 100 Tonne capacity up to 250 Tonne capacity pile
a Each 2

192104 Extra for every increase of 50 Tonne pile capacity or part thereof over
b Each 2
250 Tonne
192107 Routine Load Test above 100 Tonne capacity up to 250 Tonne capacity
c pile. Each 2
Lateral load testing of single pile in accordance with IS Code (IS: 2911-
Part IV) for determining safe allowable lateral load of pile with all labour,
17 192110 materials, tools & plants, equipments, machinery etc complete as per
drawing and specification.

a 192113 Piles with lateral load capacity of above 20 Tonne Each 2

Pulse Echo Test (PET) for integrity testing of piles with contractor's labour,
materials and machineries. The rate includes cost of inspection of site,
preparation of pile head and any other unforseen cost required for the
18 192120 test, submission of reports in triplicate as per specification . Each 24

Load testing of one or more spans of bridge as selected by the Engineer

as per approved load test procedure following relevant IS/IRC/Railway
Codes with contractor's labour, deflection measuring instruments,
loading materials, recording and analyzing the load testing results
including all lead and lifts, etc complete as required. The rates are all
inclusive and will be paid after load test is finished and girder is cleared
19 201060 of the kentledges / loading material etc. The load shall be 1.25 times the
stipulated design load based on design load & not span.

a 201061 For span design load up to 100 MT Each 1

Supplying reinforcement for RCC work including straightening, cutting,
20 045010 bending, placing in position and binding all complete.
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.
045014 High yield strength deformed bars and thermo-mechanically treated
a & bars. kg 124090
045016

21 033060 Supply and using cement at work site:

a 033062 OPC 53 grade Tonne 570
Supplying of all types of structural steel, fabrication, assembling, erection
/ slewing / end launcing of steel girders (not requiring traffic block) upto
45.7M span on sub-structure including provision of trolley refuges, if
required, complete as per approved drawing including one coat of Zinc
Chrome primer to IS : 104 & one coat of Zinc Chrome Red Oxide to IS:
2074 and painting as per IRS-B-1 on all members, (Detailed fabrication
and erection drawings & launcing methodology will be prepared and got
approved by the contractor from Railway). Rate includes fabrication of all
the types of battens, bracings, ties, stiffeners, packing, diaphragms, shop
rivets / welding, T & F bolts, drifts, shop welds, templates, jigs, fixtures,
back up supports, accessories,transporting various components from
fabrication shop to site, including loading, unloading, lifts and taxes
complete. Assembly of girders on drifts / bolts, field riveting/ welding,
assembling of temporary support for side slewing the girder in position,
lowering of girders on bearings and bed plates, grouting holes in the bed
block for fixing of HD bolts/ anchor pins of bed plates, all temporary
arrangements. The bearing sets to be provided with the girders will be
22 211010 paid separately as per relevant item. Payment schedule
(i) Material at site = 40%
(ii) Fabrication at site = 15%
(iii) Erection/Launcing = 20%
(iv) Completion including paintaining and finishing = 25%

a 211011 Plate Girder MT 198

Extra for metalising including preparation of surface and applying one
23 211013 coat primer to IS: 5666 Sqm 2000
Supplying, fitting and fixing in position true to line and level POT
PTFE bearing consisting of a metal piston supported by a disc or un-
reinforced elastomer confined within a metal cylinder, sealing rings, dust
seals, PTFE surface sliding against stainless steel mating surface,
complete assembly to be of cast steel/fabricatedstructural steel, metal
24 211140 and elastomer elements complete as per drawing, approved technical
specifications and relevent IS/Bridge code. Payment is based on capacity
of bearing.

a 211141 POT - PTFE bearing (for 200 t capacity ) MT 2000

Providing and laying dense bituminous macadam on prepared surface
with specified graded crushed stone aggregate for profile currective
base/binding course, mixing of stone agggregate, filler and bitumen in
hot mixed plant, transporting the mixed material and laying with paver
25 238010 finisher to the required level and grade and rolling by road roller as per
specifications, to achieve the desired density, but excluding the cost of
tack coat.

75 mm average compacted thickness with bitumen of 60/70 grade @ 5%

26 238011 by weight of total mix and lime filler @ 2% by weight of aggregate ( for Sqm 372
very heavy traffic condition).
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.
Providing and fixing of drainage spouts of 100mm dia UPVC complete as
27 222170 per drawing and technical specifications. metre 100

28 131150 Providing and fixing medium grade GI pipes complete with GI fittings .

a 131159 100 mm nominal dia. metre 100

A Total (as per Unified Standard Schedule of Rates N.F.R - 2010)
B Price Escalation @ 5% per annum from 2010 to 2015 i.e 25% of (A)
C Total (A+B)
Cost of covered RCC box subway type RUB with full concrete walling and
roof (Drg. No. B/37/2014) to be provided as per Railway Board's letter (1)
2008/CE-I/Misc/2/RUB (Pt) dated 15.03.2010 (ii) No2011/CE-III/DE/ROB
D dated 21.11.2011 (enclosed). Detailed Estimate to be prepared by
Division under advise to this office.

E Total (C+D)
F Contigency over item (E ) @3%
G Total (E+F)
Consultancy charges towards preparation of Detailed Design Drawing,
H TAD etc and proof checking of detailed Design and drawings by IIT/RITES
etc.

I Railway Statutory charges:

(i) P & E Charges @ 2% of C 2232070
(ii) D & G (Supervision) charges @ 6.25 % of (C ) 6975219
(iii) Departmental Charges @ 12.5% of (C ) 13950438
(iv) Annual maintenance & repairing charges @ 3% per annum
capitalized to 30% of (C ) 33481050
(v) Charges for granting way leave facilities /easement right @ Rs.12000/-
per annum for a block of 10 years with an agreement to the Railway. 120000

Grand Total Cost = G + H + I

(Rupees sixteen crores ninety th

two thousand two hundred seve
only).
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.

Rate Amount
(Rs.) (Rs.)

1393.80 27876
1509.95 30199
1742.25 34845
2323.00 46460

127.77 2555

174.23 3485

174.23 6969

1393.80 55752
1393.80 55752
696.90 27876
2323.00 92920
2787.60 111504
813.05 32522
2787.60 111504
2903.75 116150
2903.75 116150

76659.00 76659

397.13 125096
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.

31072.33 776808

2888.42 818867

2077.03 32734

161.10 46252
261.30 68915

247.89 95443

261.30 129276

3032.84 444372

3321.68 1184146
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.

10059.76 4828685

58021.44 1648389

186130.38 372261

173266.73 346533

168376.85 336754

76990.27 153981

80724.25 1937382

75782.97 75783
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.

55.58 6896922

7590.00 4326300

80260.76 15891630
11.71 23420

155.11 x
20
=3102.2 175x20x
3102.2x 413.19=
413.19 = 14,46,165
12,81,798

413.19 826380

3500

949.28 353132
 DETAILED ESTIMATE
NAXALBARI ROB at Rly. Km. 21/5-6 between Naxalbari - Bagdogra stations.
588.69 58869
0

872.11 87211
42682330
10670583
53352913

55000000

108352913
3250587
111603500

1000000

56758777

169362277

sixteen crores ninety three lakh sixty

usand two hundred seventy seven
 SUMMARY OF BILL OF QUANTITIES
1 Volume of concrete:
(i) Pier cap 58.18 x 2 Nos = 116.36 Cum
(ii) Pedestal 1.44 x 2 Nos = 2.88 "
(iii) Crash barrier, Kerb 58.03 x 1 No. = 58.03 "
(v) Deck slab 176.74 x 1 No. = 176.74 "
(vi) Seismic Arrester 1.24 x 2 Nos = 2.48 "

Total = 356.49 Cum

2 Steel Reinforcement :
(i) Bored pile 32982.11 x 2 Nos = 65964.22 Kg
(ii) Pile cap 9013.92 x 2 Nos = 18027.84 "
(iii) Pier shaft 7902.05 x 2 Nos. = 15804.1 "
(v) Pier cap 3867.34 x 2 No. = 7734.68 "
(vi) Pedestal 322.95 x 2 Nos = 645.9 "
(vii) Seismic Arrester 691.10 x 2 Nos = 1382.2 "
(viii) Crash barrier, Kerb 1366.61 x 1No = 1366.61 "
(ix) Deck slab 13164.00 x 1 No. = 13164.00 "

Total = 124090 Kg
3 Quantity of Cement
(i) Substructure (M-35)
(a) Bored pile = 2 x 240 @ 4.836 Q/m = 2321.28 Qtl.
(b) Pile cap =2 x 141.75 @ 4.22 Q/m 3
= 1196.37 Qtl.
(c ) Pier shaft =2 x 73.26 @ 4.22 Q/m3 = 618.31 Qtl.
(d) Pier cap =2 x 58.18 @ 4.22 Q/m 3
= 491.04 Qtl.
(ii) Superstructure (M-40)
(a) Pedestal = 2 x 1.44 @ 4.30 Q/m3 = 12.38 Qtl.
(b) Seismic Arrester =2 x 1.24 @ 4.30 Q/m 3
= 10.66 Qtl.
(c ) Crash barrier, Kerb =1 x 58.03 @ 4.30 Q/m3 = 249.53 Qtl.
(d) Deck slab =1x 176.74 @ 4.30 Q/m 3
= 759.98 Qtl.
(iii) P.C.C (M-15)
(a) Below pile cap = 2 x7.88 @ 2.20 Q/m3 = 34.67 Qtl.

Total = 5694.23 Qtl.

= 569.42 MT
Say, 570 MT
4 Formwork of R.C.C work:
(i) Pile cap = 2x143.55 = 287.10 Sqm.
(ii) Pier shaft = 2x 131.87 = 263.74 "
(iii) Pier cap = 2 x 53.16 = 106.32 "
(iv) Pedestal = 2 x 8.40 385.02 = 16.80 "
(v) Seismic Arrester = 2 x 8.70 = 17.40 "
(vi) Crash barrier, Kerb = 1 x 244.50 = 244.50 "
(vii) Deck slab = 1x494.74 = 494.74 "
Total = 1430.60 Sqm.