You are on page 1of 72

FORMAT - F7

PMGSY Ph-XI COST ESTIMATE FOR ROADS CONSTRUCTION OF CROSS DRAINAGE WORKS Name of the work SUB DIVISION : Type of Cross Drainage work:
Sl. No. 1 1 Description of Item

R/F Dharmaram to Kanagarthy-M.P.Konaraopet PR Projects SD, Vemulawada Side drain
Estt.Cost.Rs. No Length (m) Thinknes Width(m) s(m) Quantity 7 Rate (Rs) 11 3.59 unit per 12 Lakhs Amount (Rs) 13

2 3 4 5 6 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of side 0/800-1/150 1 350.00 1.00 NET : 0.450

157.500 157.500 89.22 1 14052.00

2

Filling in foundation trenches as per drawing and technical specification Clause 305.3.9 MORD ,including overhead charges & Contractors profit but excluding VAT. & Seigniorage charges 0/800-1/150 1 350.00 1.00 NET : 0.100 35.000 35.000 371.29 1 12995.00

3

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and techn

0/800-1/150

1

350.00

1.00 NET :

0.100

35.000 35.000 3153.47 1 110371.00

4

Providing concrete for plain concrete M 15 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and techn

0/800-1/150

2

350.00

0.3+0.15 0.400 2 NET :

63.000 63.000 TOTAL : 3521.67 1 Rs 221865.00 359283.00

Asst Engineer PR PROJ SD , Vemulawada Executive .Engineer PIU Division, Vemulawada

Dy.Exe.Engineer PR PROJ SD, Vemulawada Superintending Engineer P.R.Circle Karimnagar

1

COST ESTIMATE FOR ROADS CONSTRUCTION OF CROSS DRAINAGE WORKS
Name of the Work : PROVIDING BT ROAD FROM NAGARAM CROSS ROAD TO DHARMARAM, MP KONARAOPET
Type of Cross Drainage Work : Repairs to CD Works At ch.0/190, 0/260 & 0/975 Est.cost Rs. 12.17
Sl No 1 Description of item 2 No 3 Length (m) 4 Width (m) 5 Thickness (m) 6.000 Quantity 7.00 Rate (Rs) 8.00 unit per 9

1

Providing and laying cement concrete wearing course M 30 (Design Mix) grade using 20 & 10mm metal mechanically mixed including reinforcement complete as per drawing and technical specifications Clauses 800 and 1206.3 MORD and 2702 MORTH ,including overhead charges and contractors profit but excluding cost of steel and VAT. wearing coat Repairs to CD Works At ch.0/260 Repairs to CD Works At ch.0/975 1x1 1x2 1x2 19.00 19.00 19.00 7.50 7.50 7.50 NET : 0.100 0.600 0.550 14.25 171.00 156.75 342.00 3558.87 1

TOTAL :

Rs.

ASST. ENGINEER PR (PIU) VEMULAWADA

SUPERINTENDING ENGINEER PR CIRCLE KARIMNAGAR

DY.EXE.ENGINEER PR (PIU) VEMULAWADA

EXECUTIVE ENGINEER PR (PIU) DIVN KARIMNAGAR

ATE FOR ROADS CONSTRUCTION OF CROSS DRAINAGE WORKS

DING BT ROAD FROM NAGARAM CROSS ROAD TO DHARMARAM, MP KONARAOPET
Repairs to CD Works At ch.0/190, 0/260 & 0/975 Lakhs
Amount (Rs) 10

1217133.54

1217133.54

DY.EXE.ENGINEER PR (PIU) VEMULAWADA

DETAILED ESTIMATE FOR

BT RENEWAL TO R&B ROAD TO KOTHAPALLI OF ------ MANDAL

GRANT:- MRR 2012-13
SANCTIONED AMOUNT: Rs: 30.00 Lakhs

CONSTITUENCY : DHARMAPURI DISTRICT: KARIMNAGAR
PANCHAYAT RAJ ENGINEERING DEPARTMENT

SPECIFICATION REPORT
Specification report accompanying the detailed estimate for the work

BT Renewal to R&B Road to Kothapalli of ------ Mandal

Grant:- MRR 2012-13

Est. Cost :- Rs. 58.00 Lakhs

The above wok is santioned vide G.O.Rt.No. 1840 of PANCHAYAT RAJ & RURAL DEVELOPMENT (PROGS.I) DEPARTMENT, Dt. 05-10-2012 with an estimate cost of Rs. 58.00 Lakhs under (Maintenance of Rural Roads) MRR 2012-13 grant. The Road starts from --------------------------PWD Road at ------- village and village starts from 0/0 km and end at 2/4 km and ------------------------------- village starts at 4/1 km and ends at 5/0 km , the road is continues up to Pegadapalli mandal head quarter at 18/0 km. this is bus flying road and road is badly damaged in village portion from 0/0-1/150 km . In this reach it is proposed to remove loose earth and damaged B.T. and laying of C.C. Pavement. At BB Raopalli village 4/1 km an old culvert is existing in damaged condition , New culvert with 0.900 m dia proposed.at 4/300-4/350 km BT Surfce is damaged and pot holes are formed at 4/5 km 3 vent pipe culvert is existing withy bad surface . in this reach wearing coat proposed.the BT renewal work is proposed up to BB Raopalli village end i.e 5/0 KM The estimate is prepared with the following specifications 1 Clearingand grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and trees of girth up to 300mm, removal of stumps of such trees cut earlier and disposal of unserviceable materials and stacking Construction of granular Sub base by providing well graded material / close graded material, spreading in uniform layers with motor grader on prepared surface mixing by mixing place method with rotavator at OMC and Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with Vibratory Roller 80-100 KN in #N/A Repair to pot holes and removal of loose material, trimming of sides, cleaning of surface by providing tack coat, 20mm thick pre-mix carpet and seal coat type B specification Clause 1904.2 MORD Providing and applying prime coat with bitumen emulsion (SS-1) on prepared surface of granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical means as per Technical Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at the rate of 0.25 to 0.30 (0.275)kg per sqm on the prepared granular surfaces treated with primer / (or dry and hungry bituminous Providing, laying of close graded premix surfacing ( Mixed seal surfacing) material of 25 mm thickness by hot mix plant using hard blasted granite crushed aggregates of 13.2mm to 0.09mm (Type 'B') as per table 500.15 of

3 4 5 6 7 8 9

10 Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause 11 Providing and laying cement concrete wearing course M 30 (Design Mix) grade using 20 & 10mm metal mechanically mixed including reinforcement complete as per drawing and technical specifications Clauses 800 and 12 Construction of granular shoulders by providing well graded material / close graded material, spreading in uniform layers with motor grader on prepared surface mixing by mixing place method with rotavator at OMC and 14 Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days 15 Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 The estimate is prepared with current Revised SSR 2012-13 and submitted for Technical sanction

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

GENERAL ABSTRACT
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

S.No 1 1 2 3 4 5 6 7

Item 2

Amount 3 5110999.00 210646.00 30000.00 267582.00 110215.00 26758.00 43800.00

Cost of Civil Work As per CD Works Sub Estimate Road Furniture Ls LS Provision for VAT @ 5% Seignorage Charges Provision for QC Charges at 0.5% LS for U/F Items TOTAL ESTIMATE COST Rs.

5800000.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 6 of 72

DETAILED AND ABSTRACT ESTIMATE
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

LENGTH OF ROAD : Grant:- MRR 2012-13
Sl. No Description of Item Nos

5.00
Length

KM Est. Cost :- Rs. 58.00 Lakhs
Width Thick ness 6 Qty 7 Rate 8 Unit 9

2 3 4 5 1 1 Clearingand grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and trees of girth up to 300mm, removal of stumps of such trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned upto a lead of 1000m including disposal of top organic soil not exceeding 150 mm in thickness as per technical specification clause 201-1 of MORD, including all over heads, and Contractors profit and seinorage charges. Ch 2/4-4/0 km 2 1600.00 1.50

4800.0 4800.00 1.85 Sqm

2 Construction of embankment with approved material obtained from borrow pits with all lifts, transporting to site, spreading, grading to required slope and compacting with 8 to 10 T capacity vibratory roller to meet requirement of Tables 300.1 and 300.2 with a lead upto 1000 m as per Technical Specification Clause 301.5 MORD/ 305 MORTH using machinery including overhead charges & Contractor profit, But excluding VAT & Seignorage charges.

Village portin 0/800-1/150 km

1

350.00

(7.50+10)/2

0.20

612.50 612.50 155.39 Cum

As per calculation sheets 3 Construction of granular Sub base by providing well graded material / close graded material, spreading in uniform layers with motor grader on prepared surface mixing by mixing place method with rotavator at OMC and compacting with vibratory roller to acheive the desired density, complete as per Technical Specification clause 400.1 MORD/MORTH (Grading-III) including overhead charges & Contractor profit, but excluding VAT & Seignorage charges. Bellmouth 0/0 km 0/800-1/150 KM extra width at curve 0/8 , 1/0 KM Ch 1/900-2/0 km Bellmouth 2/0 km ch 3/8--4/1 ch 4/300-4/350 1 1 1 1 1 1 1 12.00 350.00 50.00 85.00 15.00 100.00 50.00 (20+4.00)/2 4.00 2.00 4.00 (20+4.00)/2 4.00 4.00 0.150 0.150 0.150 0.150 0.150 0.150 0.150

21.60 210.00 15.00 51.00 27.00 60.00 30.00 393.00

395.77 Cum

Page 7 of 72

Sl. No

Description of Item

Nos

Length

Width

2 3 4 5 1 4 Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with Vibratory Roller 80-100 KN in stages to proper grade and camber, applying and brooming, stone screening/binding materials to fill-up the interstices of coarse aggregate, watering and compacting to the required density grading 2 as per Technical Specification Clause 405 MORD by manual means using HBG metal 60-63 mm (50%),40-45 mm metal (46%) and HBG metal 19-22 mm(4%) for compacted thickness of 75 mm including overhead charges & Contractor profit, but excluding VAT & Seignorage charges. Bellmouth 0/0 km 0/800-1/150 KM extra width at curve Ch 1/900-2/0 km Bellmouth 2/0 km ch 3/8--4/1 ch 4/300-4/350 1 1 1 1 1 1 1 12.00 350.00 50.00 85.00 15.00 100.00 50.00 (20+3.75)/2 3.75 2.00 3.75 (20+3.75)/2 4.00 4.00 0.075 0.075 0.075 0.075 0.075 0.150 0.150

Thick ness 6

Qty 7

Rate 8

Unit 9

10.69 98.44 7.50 23.91 13.36 60.00 30.00 233.21

1830.18 Cum

6 Repair to pot holes and removal of loose material, trimming of sides, cleaning of surface by providing tack coat, 20mm thick pre-mix carpet and seal coat type B specification Clause 1904.2 MORD as per sub estimate 253.62 7 Providing and applying prime coat with bitumen emulsion (SS-1) on prepared surface of granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use on WBM) ,including overhead charges & Contractors profit but excluding VAT & Seigniorage chagres. Bellmouth 0/0 km ch 3/8--4/1 ch 4/300-4/350 1 1 1 12.00 100.00 50.00 (20+3.75)/2 4.00 4.00 142.50 400.00 200.00 181.41 Sqm

742.50 8 Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at the rate of 0.25 to 0.30 (0.275)kg per sqm on the prepared granular surfaces treated with primer / (or dry and hungry bituminous surface) & cleaned with Hydraulic broom as per Technical Specification Clause 503 MORD,including overhead charges & Contractors profit but excluding VAT. Ch 0/0-0/12 km Ch0/012-0/800 km 1/150 -1/390 ch 1/390-1/400 Ch 1/400-1/950 km Ch 2/0-2/4 km 1 1 1 1 1 1 12.00 600.00 240.00 10.00 550.00 400.00 (20+3.75)/2 3.75 3.75 (20+3.75)/2 3.75 3.75 142.50 2250.00 900.00 118.75 2062.50 1500.00

33.06 Sqm

Page 8 of 72

Sl. No 1

Description of Item 2 3/8-5/0 km

Nos 3 1

Length 4 1200.00

Width 5 3.75

Thick ness 6

Qty 7 4500.00 11473.75

Rate 8

Unit 9

11.76 Sqm

9 Providing, laying of close graded premix surfacing ( Mixed seal surfacing) material of 25 mm thickness by hot mix plant using hard blasted granite crushed aggregates of 13.2mm to 0.09mm (Type 'B') as per table 500.15 of specification 509 of MoRD, premixed with bituminous binder 60/70 grade (S65,VG-30 Bulk) @ 23.75 Kg per 10 Sqm area, including cost of all materials ( excluding seigniorage ) and transporting the hot mix to work site, laying with mechanical paver finisher to the required grade, level and alignment, rolling with smooth wheeled roller 8 to 10 Tonnes as per MoRD Specification 509 complete for finished item of work in all respects as directed by Engineer-incharge. Bellmouth 0/0-0/015 Ch0/012-0/800 km 1/150 -1/390 ch 1/390-1/400 ch 1/400-1/950 Ch 2/0-2/4 3/8-5/0 1 1 1 1 1 1 1 12.00 600.00 240.00 10.00 550.00 400.00 1200.00 (20+3.75)/2 3.75 3.75 (20+3.75)/2 3.75 3.75 3.75 142.50 2250.00 900.00 118.75 2062.50 1500.00 4500.00 11473.75 10 Construction of un-reinforced, dowel jointed at expansion and construction joint only,
plain cement concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause 1501.22 M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher using approved mix design, laid in approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel plates including levelling the form work as per drawing), spreading the concrete with shovels, rakes, compacted using needle, screed and plate vibrators and finished in continous operation including provision of contraction and expansion, construction joints, applying debonding strips, primer, sealant, dowel bars, near approachs to bridge/culvert and construction joint, admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified) and water finishing to lines and grade as per drawing and technical specification clause 1501.22 including overhead charges & Contractors profit but excluding VAT & Seignorage charges.

167.53 Sqm

Village portin 0/800-1/200 km extra width at curves 1/950-2/0 km Bellmouth at 2/0 km

1 2 1 1

350.00 25.00 50.00 15.00

3.75 0.50 3.75 (20+3.75)/2

0.20 0.20 0.20 0.20

262.50 5.00 37.50 35.63 340.63 5150.55 Cum

Page 9 of 72

Sl. No

Description of Item

Nos

Length

Width

2 3 4 5 1 11 Providing and laying cement concrete wearing course M 30 (Design Mix) grade using 20 & 10mm metal mechanically mixed including reinforcement complete as per drawing and technical specifications Clauses 800 and 1206.3 MORD and 2702 MORTH ,including overhead charges and contractors profit but excluding cost of steel and VAT. ch 4/5 1 19.00 7.50 0.10

Thick ness 6

Qty 7

Rate 8

Unit 9

14.25

9463.68 cum

12 Construction of granular shoulders by providing well graded material / close graded material, spreading in uniform layers with motor grader on prepared surface mixing by mixing place method with rotavator at OMC and compacting with vibratory roller to acheive the desired density, complete as per Technical Specification clause 400.1 MORD/MORTH (Grading-III) including overhead charges & Contractor profit, but excluding VAT & Seignorage charges. For BT Road Portion Ch 0/0-0/800 Ch 0/8-1/150 Ch 1/150-1/950 Ch 2/0-5/0 2 2 2 2 800.00 350.00 800.00 3000.00 1.00 1.00 1.00 1.00 0.075 0.20 0.20 0.075 120.00 140.00 320.00 450.00 1030.00 Cum 395.77 Cum

TOTAL

Rs :

5110999.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 10 of 72

AILED AND ABSTRACT ESTIMATE

BT Renewal to R&B Road to Kothapalli of ------ Mandal

Est. Cost :- Rs. 58.00 Lakhs
Amount 10

8880.00

95176.00

155538.00

Page 11 of 72

Amount 10

426815.00

46009.00

24547.00

Page 12 of 72

Amount 10

134931.00

1922197.00

1754406.00

Page 13 of 72

Amount 10

134857.00

407643.00

5110999.00

Executive Engineer, (PR) PIU Division,

Page 14 of 72

SIDE DRAIN SUB ESTIMATE
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

LENGTH OF ROAD : Grant:- MRR 2012-13
Sl. No 1 Description of Item 2 Nos 3

1.97
Length 4

KM Est. Cost :- Rs.
Width 5 Thick ness 6 Qty 7 Rate 8

0
Unit 9

Lakhs
Amount 10

For Side Drain 1 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. 0/800-1/0 2 200.00 1.00 0.50 3/00 to 3/070 Km 3/160 to 3/275 Km 3/590 to 3/670 Km 1 1 1 70.00 115.00 80.00 1.10 1.10 1.10 0.60 0.60 0.60

200.00 46.20 75.90 52.80 0.00 103.74 Cum 0.00

2 Excavation for roadway in hard rock with controlled blasting by drilling, blasting and breaking, trimming of bottom and side slopes in accordance with requirements of lines, grades and cross-sections, loading and disposal of cut rock with all lifts and leads upto 1000 m as per Technical Specification Clause 302.3.5 MORD / 301 MORTH 3/415 to 3/550 Km 1 135.00 1.10 0.60 89.10 0.00 3 Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. 2/80 to 3/00 Km Village portion 3/00 to 3/070 Km 3/160 to 3/275 Km 3/415 to 3/550 Km 3/590 to 3/670 Km 2 1 1 1 1 200.00 70.00 115.00 135.00 80.00 1.00 1.00 1.00 1.00 1.00 0.10 0.10 0.10 0.10 0.10 40.00 7.00 11.50 13.50 8.00 0.00 4 Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. 2/80 to 3/00 km on Existing Drain 1 20.00 0.45 0.45 4.05 3121.22 Cum 0.00 150.75 Cum 0.00

Page 15 of 72

Sl. No 1

Description of Item 2 2/80 to 3/00 Km Village portion 3/00 to 3/070 Km

Nos 3 2 1 1

Length 4 30.00 70.00 70.00 115.00 115.00 135.00 135.00 80.00 80.00

Width 5 0.23 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20

Thick ness 6 0.75 0.45 0.60 0.45 0.60 0.45 0.60 0.45 0.60

Qty 7 10.35 6.30 8.40 10.35 13.80 12.15 16.20 7.20 9.60 0.00

Rate 8

Unit 9

Amount 10

3/160 to 3/275 Km

1 1

3/415 to 3/550 Km

1 1

3/590 to 3/670 Km

1 1

3515.43 Cum

0.00

5 Plastering with CM(1:3) Prop: 12mm thick in single coat including cost and conveyance of all materials like cement, sand, water etc., to site, including seigniorage charges, sales & other taxes on all materials, all operational, incidental charges and labour charges such as mixing mortar, finishing, curing, etc., complete for finished item of work. (APSS 901,906) 2/80 to 3/00 Km Village portion 3/00 to 3/070 Km 3/160 to 3/275 Km 3/415 to 3/550 Km 3/590 to 3/670 Km 1 1 1 1 1 30.00 70.00 115.00 135.00 80.00 0.60 0.60 0.60 0.60 0.60 18.00 42.00 69.00 81.00 48.00 0.00 6 Providing weep holes in brick masonry/stone masonry, plain/reinforced concrete abutment, wing wall, return wall with 100 mm dia AC pipe extending through the full width of the structures with slope of 1(V):20(H) towards drawing face complete as per drawing and technical specification Clauses 614, 709, 1204.3.7 MORD / 2706 & 2200 MORTH.,including overhead charges & Contractors profit but excluding VAT & Seigniorage chares. 3/160 to 3/275 Km 3/415 to 3/550 Km 3/590 to 3/670 Km 58 68 40 58.00 68.00 40.00 0.00 7 Providing and laying filter media with granular crushed aggregates as per specification to a thickness of not less than 600 mm with smaller size towards the soil and bigger size towards the wall and providing over the entire surface behind abutment, wing wall, return wall to the full height, compacted to firm condition complete as per drawing and technical specification Clause 1204.3.8 MORD / 710.14 of IRC, 78 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT & Seigniorage chares. 3/160 to 3/275 Km 1 115.00 0.60 0.225 15.53 285.05 Rm 0.00 975.65 10 Sqm 0.00

Page 16 of 72

Sl. No 1

Description of Item 2 3/415 to 3/550 Km 3/590 to 3/670 Km

Nos 3 1 1

Length 4 135.00 80.00

Width 5 0.60 0.60

Thick ness 6 0.225 0.225

Qty 7 18.23 10.80 0.00

Rate 8

Unit 9

Amount 10

1219.16 Cum

0.00

TOTAL

Rs :

0.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Page 17 of 72

CD WORK ABSTRACT Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Sl. No. 1

Description of work

Qty. 3 1 1

Rate 4 133233.00 77413.00

per 5

Amount 6 133233.00 77413.00

2 1 Construction of 1 Vent 900dia pipe Culvert @ 4/1 at canal and B,B rajpalli village starting point Km 2 Construction of 1 Vent 600 dia pipes laying @ 0/800Km 1/0 and 2/0 km

Total Rs.

210646.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

SUB ESTIMATE FOR CD WORK
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Construction of 1 Vent 900dia pipe Culvert @ 3/275 Km
Sl. Description of work No L B D 1 2 3 4 5 6 1 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Under pipes Cistern 2 2 1 1 5.50 5.50 1.80 1.00 1.50 1.40 1.60 1.00 0.50 Qty. 7 Rate 8 per 9 10

17.60 8.25 1.26 27.11

103.74 1 Cum

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Under pipes Cistern 2 1 1 5.50 5.50 1.80 1.00 1.50 1.40 0.20 0.20 0.10 2.20 1.65 0.25 4.10

3121.22 1 Cum

3

Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Parapet walls Deduct pipe portion Cistern 2 2 1.57 1 5.50 5.50 1.00 3.00 0.75 0.40 0.75 0.30 1.50 0.45 1.00 1.00 12.38 1.98 -1.18 0.90 14.08

4145.25 1 Cum

4

Providing and laying reinforced cement concrete pipe 900mm dia NP3 for culverts on first class bedding of granular material including fixing collar with cement mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonry works in head wall and parapets. Tech Specification Clause 1106 MORD ,including overhead charges & Contractors profit but excluding VAT. 3 2.50 Filling in foundation trenches with Stone dust as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. 1 Deduct for Pipe pirtion 0.79 6.20 6.20 1.50 1.00 1.20 1.00 7.50 6148.29 1 Rmt

5

11.16 -4.90

Page 19 of 72

Sl. 1 6

Description of work 2

No 3

L 4 NET :

B 5

D 6

Qty. 7

Rate 8

per 9 10 Cum

6.26 569.80

Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause 1501.22 M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher using approved mix design, laid in approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel plates including levelling the form work as per drawing), spreading the concrete with shovels, rakes, compacted using needle, screed and plate vibrators and finished in continous operation including provision of contraction and expansion, construction joints, applying debonding strips, primer, sealant, dowel bars, near approachs to bridge/culvert and construction joint, admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified) and water finishing to lines and grade as per drawing and technical specification clause 1501.22 including overhead charges & Contractors profit but excluding VAT & Seignorage charges.

3/380 to 3/550 km

1

6.20

1.50

0.20

1.86 1.86 5150.55 Total Cum

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 20 of 72

al

Amount 11

2812.00

12797.00

58365.00

46112.00

Page 21 of 72

Amount 11 3567.00

9580.00 133233.00

ive Engineer, IU Division,

Page 22 of 72

CD WORK SUB ESTIMATE Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Construction of 1 vent 1.80M Span RCC Slab culvert @ 3/180 Sl. 1 1 Description of work No L B D Qty. 7 Rate 8 9 per 10 Amount 11

2 3 4 5 6 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. For Raft For Wing walls 1 2 4.00 5.00 6.10 2.50 1.50 0.90

36.60 22.50 0.00 103.74 1 Cum 0.00

2

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. For Raft For Wing walls 1 2 4.00 4.00 6.10 1.00 0.15 0.30 3.66 2.40 0.00 3121.22 1 Cum 0.00

3

Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. For Abutment Raft Abutment2 For Wing walls Parapet wall 1 2 2 1 4.00 4.00 5.00 13.00 6.10 (2.00+0.45) 2 (2.20+0.60) 2 0.40 0.60 3.00 4.20 0.60 14.64 29.40 58.80 5.85 0.00 3515.43 1 Cum 0.00

Page 23 of 72

Sl. 1 4

Description of work

No

L

B

D

Qty. 7

Rate 8 9

per 10

Amount 11

2 3 4 5 6 Reinforced cement concrete M25 grade (Design Mix) using 20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT upto 5m height. Bed blocks Deck Slab 2 1 4.00 4.00 0.45 2.70 0.30 0.30

1.08 3.24 0.00 5151.66 1 Cum 0.00

7

Supplying, fitting, and placing HYSD bar reinforcement in superstructure complete as per drawing and technical specifications Clauses 1002, 1010 and 1202 MORD / 1600 MORTH, for Bars below 36 mm dia including over laps and wastage, where they are not welded ,including overhead charges & Contractors profit but excluding VAT. 0.000 TOTAL 60351.60 1 mt 0.00 0.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 24 of 72

CD WORK SUB ESTIMATE Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Construction of 1 vent 0.90M RCC Slab Culvert @ 2/770 Km Sl. 1 1 Description of work No L B D Qty. 7 Rate 8 9 per 10 Amount 11

2 3 4 5 6 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. 1 12.00 2.00 1.00

24.00 24.00 103.74 1 Cum 2490.00

2

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. 1 12.00 2.00 0.15 3.60 3.60 3121.22 1 Cum 11236.00

3

Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. 2 12.00 0.45 0.90 9.72 9.72 3515.43 1 Cum 34170.00

4

Reinforced cement concrete M25 grade (Design Mix) using 20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT upto 5m height. 1 12.00 1.80 0.23 4.97 4.97 5151.66 1 Cum 25604.00

Page 25 of 72

Sl. 1 7

Description of work

No

L

B

D

Qty. 7

Rate 8 9

per 10

Amount 11

2 3 4 5 6 Supplying, fitting, and placing HYSD bar reinforcement in superstructure complete as per drawing and technical specifications Clauses 1002, 1010 and 1202 MORD / 1600 MORTH, for Bars below 36 mm dia including over laps and wastage, where they are not welded ,including overhead charges & Contractors profit but excluding VAT.

0.250 TOTAL

60351.60

1 mt

15088.00 88588.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 26 of 72

SEIGNEORAGE CHARGES STATEMENT
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Sl. No 1 1 2 3 4 5 6 7 8 9

Description of item 2 BSG 75mm thick Patchwork Patch work 20mm thick Gr II metal Granular Shoulders Granular Sub base MSS Earth work for Side drain PCC M10 grade for side drain PCC M15 grade for side drain

Unit 3 Cum Sq.m Cum Cum Cum Sq.m Cum Cum Cum Cum Cum

Qty 4 0.00 253.62 233.21 1030.00 393.00 11473.75 625.16 0.00 0.00 14.25 340.63

Seignorage rate

Amount

75.15 1.65 60.50 28.16 28.16 1.70 22.00 63.00 59.20 63.00 63.00

0.00 418.00 14109.00 29005.00 11067.00 19505.00 13754.00 0.00 0.00 898.00 21459.00

11 CC Slab 12 CC for pavement

Total Seigneorage Charges

110215.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

SUB ESTIMATE FOR CD WORK
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Construction of 1 Vent 600 dia pipe Culvert @ 3/415 Km
Sl. Description of work No L B D 1 2 3 4 5 6 1 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Under pipes Cistern 2 1 1 3.75 5.50 1.80 1.00 1.20 1.40 1.20 0.70 0.50 Qty. 7 Rate 8 per 9 10

9.00 4.62 1.26 14.88

103.74 1 Cum

2

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Under pipes Cistern 2 1 1 3.75 5.50 1.80 1.00 1.20 1.40 0.20 0.20 0.10 1.50 1.32 0.25 3.07

3121.22 1 Cum

3

Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Parapet walls Deduct pipe portion Cistern 2 2 1.57 1 3.75 3.75 0.75 3.00 0.75 0.40 0.75 0.30 1.20 0.45 0.75 1.00 6.75 1.35 -0.66 0.90 8.34

4145.25 1 Cum

4

Providing and laying reinforced cement concrete pipe 600mm dia NP3 for culverts on first class bedding of granular material including fixing collar with cement mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonry works in head wall and parapets. Tech Specification Clause 1106 MORD ,including overhead charges & Contractors profit but excluding VAT. 3 2.50 7.50 7.50

3008.01 1 Rmt

Sl. Description of work No L B D 1 2 3 4 5 6 5 Filling in foundation trenches with Stone dust as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. 1 Deduct for Pipe pirtion 6 0.79 6.20 6.20 1.20 0.70 NET :
Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause 1501.22 M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher using approved mix design, laid in approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel plates including levelling the form work as per drawing), spreading the concrete with shovels, rakes, compacted using needle, screed and plate vibrators and finished in continous operation including provision of contraction and expansion, construction joints, applying debonding strips, primer, sealant, dowel bars, near approachs to bridge/culvert and construction joint, admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified) and water finishing to lines and grade as per drawing and technical specification clause 1501.22 including overhead charges & Contractors profit but excluding VAT & Seignorage charges.

Qty. 7

Rate 8

per 9 10

1.20 0.70

8.93 -2.40 6.53 569.80 Cum

1

6.20

1.20

0.20

1.49 1.49 5150.55 Total Cum

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

0

al

Amount 11

1544.00

9582.00

34571.00

22560.00

Amount 11

3721.00

7674.00 79652.00

ive Engineer, IU Division,

SUB ESTIMATE FOR CD WORK
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Construction of 1 Vent 600 dia pipe Culvert @ 3/520 Km
Sl. Description of work No L B D 1 2 3 4 5 6 1 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Under pipes Cistern 2 1 1 3.75 5.50 1.80 1.00 1.20 1.40 1.20 0.70 0.50 Qty. 7 Rate 8 per 9 10

9.00 4.62 1.26 14.88

103.74 1 Cum

2

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Under pipes Cistern 2 1 1 3.75 5.50 1.80 1.00 1.20 1.40 0.20 0.20 0.10 1.50 1.32 0.25 3.07

3121.22 1 Cum

3

Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. Body walls Parapet walls Deduct pipe portion Cistern 2 2 1.57 1 3.75 3.75 0.75 3.00 0.75 0.40 0.75 0.30 1.20 0.45 0.75 1.00 6.75 1.35 -0.66 0.90 8.34

4145.25 1 Cum

5

Providing and laying reinforced cement concrete pipe 600mm dia NP3 for culverts on first class bedding of granular material including fixing collar with cement mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonry works in head wall and parapets. Tech Specification Clause 1106 MORD ,including overhead charges & Contractors profit but excluding VAT. 3 2.50 7.50 7.50

3008.01 1 Rmt

Sl. Description of work No L B D 1 2 3 4 5 6 5 Filling in foundation trenches with Stone dust as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. 1 Deduct for Pipe pirtion 6 0.79 6.20 6.20 1.20 0.70 NET :
Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause 1501.22 M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher using approved mix design, laid in approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel plates including levelling the form work as per drawing), spreading the concrete with shovels, rakes, compacted using needle, screed and plate vibrators and finished in continous operation including provision of contraction and expansion, construction joints, applying debonding strips, primer, sealant, dowel bars, near approachs to bridge/culvert and construction joint, admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified) and water finishing to lines and grade as per drawing and technical specification clause 1501.22 including overhead charges & Contractors profit but excluding VAT & Seignorage charges.

Qty. 7

Rate 8

per 9 10

1.20 0.70

8.93 -2.40 6.53 569.80 Cum

1

6.20

1.20

0.20

1.49 1.49 5150.55 Total Cum

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

0

al

Amount 11

1544.00

9582.00

34571.00

22560.00

Amount 11

3721.00

7674.00 79652.00

ive Engineer, IU Division,

SUB ESTIMATE FOR CD WORK
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Construction of 1 Vent 600 dia pipes laying @ 0/800 Km 1/0 and 2/0 km
Sl. Description of work No L B D 1 2 3 4 5 6 1 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. c) 1 Vent 600 dia pipes laying in village portion Under pipes 3 2 7.50 0.75 0.75 Qty. 7 Rate 8 per 9 10

12.66 12.66

103.74 1 Cum

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. c) 1 Vent 600 dia pipes laying in village portion Under pipes 3

7.50

0.75

0.10

1.69 1.69 3121.22 1 Cum

5

Providing and laying reinforced cement concrete pipe 600mm dia NP3 for culverts on first class bedding of granular material including fixing collar with cement mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonry works in head wall and parapets. Tech Specification Clause 1106 MORD ,including overhead charges & Contractors profit but excluding VAT. c) 1 Vent 600 dia pipes laying in village portion 3 7.50 22.50 22.50 3008.01 1 Rmt

5

Filling in foundation trenches with Stone dust as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. c) 1 Vent 600 dia pipes laying in village portion 3 Deduct for Pipe pirtion 0.75 7.50 7.50 0.75 0.65 NET : 0.75 0.65 12.66 -7.14 5.52 569.80 Total Cum

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 36 of 72

Mandal

km
Amount 11

1313.00

5275.00

67680.00

3145.00 77413.00

Executive Engineer, (PR) PIU Division,

Page 37 of 72

PRE MEASUREMENTS
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

Sl. No

Description of Item

Nos

Length

Width

Thick ness

Qty

1 2

2

3

4

5

6

7

Premeasurements of pot holes and removal of loose material, trimming of sides, cleaning of surface by providing tack coat, 20mm thick

0/0-0/200 km

0/200-0/400 km 0/400-0/600 0/600-0/800 1/150-1/200 km

1/2-1/4 1/4-1/6 2/0-2/2 2/2-2/4 2/4-3/0 3/0-3/8 4/8-5/0 km

1 10 1 1 5 1 1 5 15 1 1 1 1 1 1 10 8 1 5 5 1

15.00 0.50 3.00 0.50 1.00 5.00 1.00 1.00 1.00 15.00 15.00 5.00 15.00 1.20 0.50 1.00 1.00 15.00 1.00 1.00 1.00

0.50 0.50 1.00 3.75 1.00 2.00 1.00 1.00 1.00 2.00 2.50 3.00 3.75 0.30 3.75 1.00 1.00 2.00 1.00 1.00 3.75

7.50 2.50 3.00 1.88 5.00 10.00 1.00 5.00 15.00 30.00 37.50 15.00 56.25 0.36 1.88 10.00 8.00 30.00 5.00 5.00 3.75 253.62

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 38 of 72

Road Furniture Sub-Estimate
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal

S.No 1 1

Description of work 2 Supply and fixing of Name Board including cost of materials, fixing, painting, lettering etc., complete

Quantity 3

Rate 4

Per 5

Amount 6

1.00 2 Supply and fixing of Caution Board including cost of materials, fixing, painting, lettering etc., complete 6.00 3 Supply and fixing of Village Board including cost of materials, fixing, painting, lettering etc., complete 2.00 4 Supply and fixing of KM Stones including cost of materials, fixing, painting, lettering etc., complete 8.00 5 Supply and fixing of HM Stones including cost of materials, fixing, painting, lettering etc., complete 28.00

5850.00

Each

5850.00

2500.00

Each

15000.00

2500.00

Each

5000.00

1200.00

Each

9600.00

400.00 TOTAL

Each

11200.00

46650.00

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Page 39 of 72

DATA - SHEET (As per 2012-13)
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal
S. No. Index Code

Desription of Item

Unit

Qty

Rate

Amount

1

RBR Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and trees of girth STCL- up to 300 mm, removal of stumps of such trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of 1000 m including removal and disposal of top organic soil 2
not exceeding 150 mm in thickness as per Technical Specification clause 201 MORD including otherhead and contractor profit but excluding VAT & Seignorage charges.

Unit = 10 sqm Taking output = 1 hectare By Mechanical means In area on non-thorny jungle (light jungle)

a)

Labour Mate Mazdoor (Unskilled) day day 0.16 4.00 285.00 250.00 45.60 1000.00

b)

Machinery Dozer D 50 with attachment or suitable machinery for removal of trees & stumps Tractor with trolley 3t

hour hour

10.00 1.00

1499.250 361.00

14992.50 361.00 16399.10 2295.87 18694.97

c)

Add 14% for over head charges & Contractors profit (excl.4% VAT) Rate for hectare a+b+c Rate per 1 Sqm=(a+b+c)/10116.81

1.85

2

RBR Construction of granular shoulders by providing well graded material / close graded material, spreading in uniform SBBS- layers with motor grader on prepared surface mixing by mixing place method with rotavator at OMC and compacting with vibratory roller to acheive the desired density, complete as per Technical Specification clause 400.1 MORD/MORTH 1
(Grading-III) including overhead charges & Contractor profit, but excluding VAT & Seignorage charges.

a)

b)

For Grading III Material (CBR Value min 20) Taking output = 300 cum Labour Mazdoor (Skilled) Mazdoor (Unskilled) Machinery
Motor grader for grading 110 HP @ 50 cum per hour

day day hour hour hour hour

2.40 8.00 6.00 6.00 12.00 3.00

285.00 250.00

684.00 2000.00 0.00 14309.40 4404.00 1116.00

c)

a) c)

Vibratory Roller 80-100 KN @ 10 cum per hour Tractor with rotavator @ 25 cum per hour Water tanker 6kl capacity Material Well graded granular sub-base material as per table 400.2 Cost of materials 9.5mm to 4.75 mm @ 66% (Gravel) 2.36mm below @ 34% (Sand) Cost water Basic rate of Granular sub base for 300 cum Basic rate of Granular sub base cum Add 14% for over head charges & Contractors profit (excl.4%VAT) Add for conveyance for Gravel

2384.90 367.00 372.00

cum cum Kl

255.00 129.00 18.00

75.00 248.00 90.00

19125.00 31992.00 1620.00 75250.40 250.83 35.12

cum

0.85

85.80

285.95 72.93

Page 40 of 72

S. No.

Index Code

Desription of Item Add for conveyance for Gravel Rate per cum WBM Grading 2 (using Graded Metal)

Unit cum

Qty 0.43

Rate 85.80

Amount 36.89

395.77

3 RBR-SBBS-9 a)

Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with Vibratory Roller 80-100 KN in stages to proper grade and camber, applying and brooming, stone screening/binding materials to fillup the interstices of coarse aggregate, watering and compacting to the required density grading 2 as per Technical Specification Clause 405 MORD by manual means using HBG metal 60-63 mm (50%),40-45 mm metal (46%) and HBG metal 19-22 mm(4%) for compacted thickness of 75 mm including overhead charges & Contractor profit, but excluding VAT & Seignorage charges. By Manual means Taking out put = 360 cum Labour Mazdoor (Skilled) Mazdoor (unskilled) Machinery Three wheel 80-100 kN static roller @ 10 cum per hour Water tanker 6kl capacity Material (Total Qty 435.60 Cum) 60-63 mm IRC HBg Metal (50% of 435.60 cum) 40-45 mm IRC HBG Metal (46% of 435.60 cum) 19-22 mm IRC HBG Metal (4% of 435.60 cum) Stone Screening Type B 11.2 mm for Grading 2 @ 0.18 / 0.20 cum/10sqm (Average rate of 5-7mm & 2.36-5mm) Binding Material @ 0.06 cum per 10 sqm for Grading 2 material (2.36mm below metal ) Basic rate for 360 Cum Rate per Cum Over head charges & Contractors profit @ 14.00% Rate per cum with out conveyance Conveyance charges 60-63 mm IRC HBG Metal (50% of 435.60 cum) 40-45 mm IRC HBG Metal (46% of 435.60 cum) 19-22 mm IRC HBG M/C Metal (4% of 435.60 cum) Stone Screening Type B 11.2 mm for Grading 2 @ 0.18 / 0.20 cum/10sqm (Average rate of 5-7mm & 2.36-5mm) Binding Material @ 0.06 cum per 10 sqm for Grading 2 material Total Conveyance charges Conveyance charges per cum Rate per cum including conveyance Cum Cum Cum cum 217.80 200.38 17.42 86.40 309.80 309.80 309.80 309.80

day day hour hour Cum Cum Cum cum

12.08 250.00 36.00 24.00 217.80 200.38 17.42 86.40

285.00 250.00 920.60 372.00 448.00 732.50 1317.50 526.25

3442.80 62500.00 33141.60 8928.00 97574.40 146778.35 22950.85 45468.00

b)

c)

cum

28.80

260.00

7488.00 428272.00 1189.64 166.55 1356.19 67474.44 62077.72 5396.72 26766.72

d)

cum

28.80

309.80

8922.24 170637.84 473.99 1830.18

4 RBR-SBBS-9

WBM Grading 3 (using Graded Metal)

Page 41 of 72

S. No. 4

Index Code

Desription of Item

Unit

Qty

Rate

Amount

Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with Vibratory 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 Technical Specification Clause 405 MORD/ MORTH 404 by manual means using HBG metal of 40-45 mm (82%) and 19-22 mm (18%) for compacted thickness of 75 mm, including overhead charges & Contractor profit, But excluding VAT & Seignorage charges. By Manual means Taking out put = 360 cum

RBR-SBBS-9 a)

b)

Labour Mazdoor (Skilled) Mazdoor (unskilled) Machinery Three wheel 80-100 kN static roller @ 10 cum per hour Water tanker 6kl capacity Material (total Qty of Metal 435.60 Cum) 40-45 mm IRC HBG M/c Metal ( 82% of 435.60 Cum) 19-22.40 mm IRC HBG M/c Metal ( 18% of 435.60 cum) Stone Screening Type -B 11.2mm @ 0.18 cum per 10 sqm Binding Material Basic rate for 360 Cum Rate per Cum Over head charges & Contractors profit @ 14.00% Rate per cum Conveyance charges 40-45 mm IRC HBG M/c Metal ( 82% of 435.60 Cum) 19-22.40 mm IRC HBT M/c Metal ( 18% of 435.60 cum) Stone Screening Type B 11.2 mm for Grading 3 @ 0.18 cum per 10sqm Total Conveyance charges Conveyance charges per cum

day day hour hour Cum Cum

12.08 250.00 36.00 24.00 357.19 78.41

285.00 250.00 920.60 372.00 732.50 1317.50

3442.80 62500.00 33141.60 8928.00 261641.68 103305.18

c)

cum

86.40

526.25

45468.00 518427.26 1440.08 201.61 1641.69

d)

Cum Cum

357.19 78.41

309.80 309.80

110657.46 24291.42

cum

86.40

309.80

26766.72 161715.60 449.21

Rate per cum including conveyance
5

2090.90

RBRProviding, laying and rolling of built-up spray grout layer over prepared base consisting of a two layer BASC composite construction of crushed coarse aggregates using motor grader for aggregates. Key stone chips 4 spreader may be used with application of bituminous binder after each layer, and with key aggregates placed on top of the second layer to serve as a base, conforming to the line, grades and cross-section specified, the compacted layer thickness being 75 mm as per Technical Specification Clause 505 MORD. (using Three wheel 80-100 KN static Roller/ Vibratory Roller 80-100 KN). By Manual Means Unit = sqm Taking output = 800 sqm (60 cum) Bitumen (S-65) Labour Mate Mazdoor (Unskilled) Page 42 of 72

a)

day day

106.00

250.00

26500.00

S. No.

Index Code

Desription of Item Chips spreader (Stone Packer) Bitumen Sprayer Mazdoor (Semi-Skilled) Machinery Bitumen boiler oil fired, capacity 1000 lts fitted with spray set Three wheel 80-100 KN static roller Material Bitumen 30 kg per 10 sqm @ 15 kg per 10 sqm for each layer 60/70 Grade Crushed stone coarse aggregate passing 53mm and retained on 2.8 mm sieve @ 0.5 cum per 10 sqm for each layer Key aggregates passing 22.4 mm and retained on 2.8 mm sieve @ 0.13 cum per 10 sqm Final Rate per Cum Add 14% for over head charges & Contractors profit (excl.4%VAT) Add for conveyance for coarse aggregate passing 53mm and retained on 2.8 mm sieve Add for conveyance for metal Key aggregates passing 22.4 mm and retained on 2.8 mm sieve Rate per cum

Unit day day day hour hour t cum cum

Qty 10.00 2.50 25.50 6.00 6.00 2.40 80.00 10.40

Rate 285.00 250.00 250.00 182.00 920.60 37131.45 895.00 832.00

Amount 2850.00 625.00 6375.00 1092.00 5523.60 89115.47 71600.00 8652.80 212333.87 3538.90 495.45

b)

c)

d)

cum cum

1.330 0.173

309.80 309.80

412.03 53.60

4499.98

6

Repair to pot holes and removal of loose material, trimming of sides, cleaning of surface by providing tack coat, 20mm thick pre-mix carpet and seal coat type B specification Clause 1904.2 MORD Unit = sqm Taking output = 200 sqm (a) Labour Mate Mazdoor (Unskilled) (b) Machinery Air compressor 210 cfm with tractor Bitumen pressure distributor Mix all 6/10t capacity Three wheeled 80-100 kN Static Roller (c) Materials Bitumen for tack coat @ 3kg per 10 sqm 200 x 3 / 10 = 60 kg Bitumen for pre-mix carpet @ 14.60 kg per 10 sqm = 200 x 14.6 / 10 = 292 kg Bitumen for seal coat @ 6.8 kg per 10 sqm = 200 x 6.8 / 10 = 136 kg Crushed stone aggregate 13.2 mm to 5.6 mm @ 0.27 cum per 10 sqm= 200x0.27/10=5.4cum Crushed sand passing 2.36 mm sieve and retained on 180 micron sieve @ 0.06 cum per 10 sqm 200 x 0.06 / 10 = 1.20 cum Basic Rate for 800 Sqm Rate per Sqm Page 43 of 72 hour hour hour hour MT MT MT cum cum 2.00 2.00 2.00 4.00 0.06 0.29 0.00 5.40 0.00 402.00 1016.00 520.00 920.60 37131.45 37131.45 37131.45 811.25 248.00 804.00 2032.00 1040.00 3682.40 2376.41 10842.38 0.00 4380.75 0.00 30357.95 151.79 day day 20.80 250.00 5200.00

S. No.

Index Code

Desription of Item d) Overheads & Contractor's profit @ 14.00 % e) Conveyance Crushed stone aggregate 13.2 mm to 5.6 mm @ 0.27 cum per 10 sqm Crushed sand passing 2.36 mm sieve and retained on 180 micron sieve @ 0.06 cum per 10 sqm Final Rate per Sqm (20mm thick)

Unit

Qty

Rate

Amount 21.25

Cum Cum

0.027 0.000

309.80 587.10

8.36 0.00

181.41

7

Prime Coat Low porosity Providing and applying prime coat with bitumen emulsion (SS-1) on prepared surface of granular base RBR- including cleaning of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical BASC- means as per Technical Specification Clause 502 MORD (for use on WBM) ,including overhead charges & 1 Contractors profit but excluding VAT & Seigniorage chagres. Unit = sqm Taking output = 1750 sqm a) Labour Mate Mazdoor (Unskilled) b) Machinery Hydraulic broom @ 1250 sqm per hour Air compressor 210 cfm Bitumen emulsion pressure distributor sqm/hour Water tanker 6 kl capacity 1 trip per hour c) Material Bitumen emulsion (SS-1) @ 0.85 kg per sqm Cost of water

day day hour hour hour hour t kl

1.04 1.40 1.40 1.00 0.50 1.48 3.00

250.00 310.00 402.00 748.00 372.00 32392.14 0.00

260.00 434.00 562.80 748.00 186.00 47940.36 0.00 50131.16 50131.16 28.65

@

1750

Rate per sqm = (a+b+c+d+e)/1750 Add 14% for Over head charges & Contractors profit (excl. 4% VAT ) Rate per sqm = (a+b+c+d+e)/1750 8 RBR-BASC-2

14% Rs.

4.01 32.66

Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at the rate of 0.25 to 0.30 (0.275)kg per sqm on the prepared granular surfaces treated with primer / (or dry and hungry bituminous surface) & cleaned with Hydraulic broom as per Technical Specification Clause 503 MORD,including overhead charges & Contractors profit but excluding VAT. Unit = sqm Taking output = 1750 sqm a) Labour Mate Mazdoor (Unskilled) b) Machinery Hydraulic broom @ 1250 sqm per hour Air compressor 210 cfm Emulsion pressure distributor @1750 sqm per hour hour hour hour 1.400 1.400 1.000 310.00 402.00 748.00 434.00 562.80 748.00 day day 1.040 250.00 260.00

Page 44 of 72

S. No.

Index Code

Desription of Item c) Material Bitumen emulsion (RS-1) @ 0.275 kg per sqm Cost of 1750 sqm = (a+b+c+d+e) Rate per sqm = a+b+c+d+e/1750

Unit

Qty

Rate

Amount

tonne

0.480

33443.19

16052.73 18057.53 10.32 1.44

(e)

d,e)Over head charges & contracots profit @ 14.00% on (a+b+c+d) Rate per sqm

11.76

9

RBRBASC - Providing , laying of close graded premix surfacing ( Mixed seal surfacing) material of 25 mm thickness by hot mix plant using hard blasted granite crushed aggregates of 13.2mm to 0.09mm (Type 'B') as per 4 table 500.15 of specification 509 of MoRD, premixed with bituminous binder 60/70 grade (S-65,VG-30 Bulk) @ 23.75 Kg per 10 Sqm area, including cost of all materials ( excluding seigniorage ) and transporting the hot mix to work site, laying with mechanical paver finisher to the required grade, level and alignment, rolling with smooth wheeled roller 8 to 10 Tonnes as per MoRD Specification 509 complete for finished item of work in all respects as directed by Engineer-in-charge. By Manual Means Unit = sqm Taking output = 8200 sqm (205 cum) (450 tonnes.) Labour Mate day 0.84 Mazdoor working with HMP, Mechanical broom, paver, roller, asphalt cutter and assistance for setting day 14.00 outlines,levels and layout of construction. Skilled Mazdoor for checking line and levels. day 5.00 Machinery Hot mix plant 40 to 60 TPH hour 12.00 Generator 250 KVA hour 6.00 Front end loader 1 cum capacity hour 6.00 Mechanical Paver finisher @ 100 TPH hour 4.80 Smooth wheeled roller 8-10 Tonnes hour 6.00 Material For Type 'B' HBG M/C aggregates 13.2mm to 0.09mm @ 0.27 cum per 10 sqm (i) Bitumen 60/70 Grade @23.75 kg per 10 sqm (including conveyance to work site) (ii) Aggregate Average rate of IRC&MoRT&H HBG M/C metal of sizes 12-14mm, 9.5-11.2mm, 5-7mm, 2.36 - 5mm and HBG 2.36mm&below (excluding conveyance & seignorage) Cost per 8200 Sqm (E) Final Rate per 1 Sqm Add for Over head charges and contractor's profit @ 14% on (A)+(B)+( C) Conveyance charges for 0.034cum of aggregates per 1 sqm to work site Rate per Sqm t 19.48

a)

285.00 250.00 315.00 16626.00 1609.00 1431.00 1183.00 920.60

239.40 3500.00 1575.00 199512.00 9654.00 8586.00 5678.40 5523.60

b)

c)

37131.45

723320.59

cum

276.75

620.50

171723.38

1129312.37 137.72 19.28 cum 0.034 309.80 10.53

d)

167.53

10

Cement Concrete Pavement

CCPV-5

Page 45 of 72

S. No. 10

Index Code

Desription of Item

Unit

Qty

Rate

Amount

Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause 1501.22 M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher using approved mix design, laid in approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel plates including levelling the form work as per drawing), spreading the concrete with shovels, rakes, compacted using needle, screed and plate vibrators and finished in continous operation including provision of contraction and expansion, construction joints, applying debonding strips, primer, sealant, dowel bars, near approachs to bridge/culvert and construction joint, admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified) and water finishing to lines and grade as per drawing and technical specification clause 1501.22 including overhead charges & Contractors profit but excluding VAT & Seignorage charges. Unit = cum Taking output = 75cum (172.50 t) (100x3.75 x 0.200)

RBR-CCPV-5 a)

Labour Mason (1st class) Mason (2nd class) Mazdoor (unskilled) Mazdoor(skilled) Surveyor Mazdoor (semi-skilled) Black smith for cutting of dowel bars including removal of burrs, fabrications & fixing of dowel bars day day day day day day day 5.00 5.00 150.00 6.00 2.00 6.00 1.00 315.00 285.00 250.00 250.00 285.00 250.00 285.00 1,575.00 1,425.00 37,500.00 1,500.00 570.00 1,500.00 285.00 44355.00

b)

Machinery Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with weight batcher and suitable capacity calibrated water tank Needle vibrator Screed vibrator Plate vibrator Water tanker 6 Kl. Capacity Air compressor ( 1hour initial + 1 hour final)

Hour

36.00

370.00

13,320.00

Hour Hour Hour Hour Hour 9.00 9.00 5.00 2.00 40.00 40.00 372.00 402.00 360.00 360.00 1,860.00 804.00 16,704.00

c) (I)

Material Crushed stone coarse aggregates, grading will be as per clause 1501.2.4.1 (Table 1500.1) of specifications @ 0.90 Cum/cum of concrete 20mm Cum 44.55 1183.75 52,736.06 10mm Cum cum 22.95 33.75 811.25 335.00 18,618.19 11,306.25 Sand as per IS:383 and conforming to clause 1500.2.4.2. @ 0.45 cum of concrete Cement @ 350 Kg/cum of concrete

(ii)

tonne 26.25 4400.00 115,500.00 (iii) sqm 412.5 15.00 6,187.50 (iv) Polythene sheet 125 micron (v) Mild steel dowel bar 25mm dia of grade S 240.500 mm long 20 Nos. at culvert/bridge slab and at construction joiont including 5 percent wastage (4x20x0.500) + 5 per cent wastage = 42m @ 2.80 Kg per m = 117.6 kg. (September 2012 Rate) Bitumen primer @ 200ml. Per joint for 23 joints Bitumenous sealant 800 ml. Per joint for 23 joints Page 46 of 72 Kg tonne Litre 117.6 0.005 19.00 45.50 0.00 46.20 5350.8 0.00 877.80

S. No.

Index Code

Desription of Item Jute rope 12mm dia including 5 per cent wastage Debonding strips 3.75m. (length) x 10mm (width) x 5 mm (thick) cut-out of rubber filler board or similar material including 5 per cent wastage Polythene sheathing, covering 2/3rd dowel bars (20x23) and tight fit including 5 per cent wastage Plasticizer 0.5 per cent by weight of cement Curing compound (if used) @ 0.33 litre per sqm Joint filler board 20mm thick as per IS:1838 (4x3.75x0.200 = 3 sqm)

Unit m m

Qty 90.00 90.00

Rate 5.00 9.00

Amount 450.00 810.00

No Litre Litre sqm

483.00 122.00 131.25 3.00

0.50 75.00 123.00 570.00

241.50 9150.00 16143.75 1710.00 239081.85 300140.85 9004.23 309145.08 4121.93 577.07 4699.01

(d)

Form work @ 3% on (a+b+c) Cost for 75 cum = a+b+c+d Rate per Cum = (a+b+c+d+e)/75 Over head charges & contracots profit @ 14.00% on (a+b+c+d) Rate per cum Conveyance charges

(e)

(I)

Crushed stone coarse aggregates, grading will be as per clause 1501.2.4.1 (Table 1500.1) of specifications @ 0.90 Cum/cum of concrete 20mm & 10mm Cum cum 0.90 0.45 309.80 354.60 278.82 159.57 438.39 438.39 13.15 Sand as per IS:383 and conforming to clause 1500.2.4.2. @ 0.45 cum of concrete Total Conveyance charges Conveyance charges per cum Form work @ 3% on conveyance charges

(ii)

Rate per cum including conveyance

5150.55

11 RBR- Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto 1000 m lead but EECD-excluding compaction ground supporting embankment subgrade replacement by suitable soil, which shall 7 be paid separately as per Clause 303.5.2 as per Technical Specification Clause 302.3.11 MORD / 301 MORTH Unit = cum Taking output = 360 cum a) Labour Mate Mazdoor (Unskilled) Driller Blaster b) Machinery Excavator 0.90 cum bucket capacity @ 100 cum per hour Tipper 5.5 cum capacity, 4 trips per hour d&e) Overheads & Contractors Profit Cost for 180 cum =a+b+c+d+e Rate per cum = (a+b+c+d+e)/180

day day day day hour hour

2.080 250.00 315.00 355.00 1499.25 818.30 520.00 0.00 0.00 0.00 8995.50 12274.50 21790.00 3050.60 24840.60 138.00

6.00 15.00

for Side drain

Page 47 of 72

S. No.

Index Code

Desription of Item

Unit

Qty

Rate

Amount

12

Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH ,including overhead charges & Contractors profit but excluding VAT. Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and 301.2.1 of MORT&H Ordinary soil Manual Means Upto 3 m depth Unit = cum Taking output = 10 cum a) Labour Mate Mazdoor (Unskilled) sub Total Overheads & Contractors Profit @14% Cost for 10 cum = a+b+c+d sub Total Rate per cum = /10

i

day day

3.64

250.00

910.00 910.00 127.4 1037.4 1037.40

103.74

13

Excavation for roadway in hard rock with controlled blasting by drilling, blasting and breaking, trimming of bottom and side slopes in accordance with requirements of lines, grades and cross-sections, loading and disposal of cut rock with all lifts and leads upto 1000 m as per Technical Specification Clause 302.3.5 MORD / 301 MORTH Unit = cum Taking output = 180 cum a) Labour Mate Mazdoor (Unskilled) Driller Blaster b) Machinery Dozer D-50 @ 30 cum per hour Air compressor, 210 cfm with 2 jack hammers Front end loader 1 cum bucket capacity Tipper 5.5 cum capacity, 4 trips per hour c) Materials Gelatine 80 per cent Electric detonators @ 1 detonator for 2 gelatine stick of 285 gm each Credit for excavated rock found suitable for use @ 50 per cent quantity blasted d&e) Overheads & Contractors Profit Cost for 180 cum =a+b+c+d+e Rate per cum = (a+b+c+d+e)/180

day day day day hour hour hour hour kg each cum

3.220 2.00 0.50 6.00 6.00 6.00 8.20 70.00 1008.00 90.00 250.00 315.00 355.00 1499.25 402.00 1431.00 818.30 30.00 12.08 805.00 630.00 177.50 0.00 8995.50 2412.00 8586.00 6710.06 0.00 2100.00 12176.64 0.00 42592.70 5962.98 48555.68 269.75

Page 48 of 72

S. No.

Index Code

Desription of Item

Unit

Qty

Rate

Amount

RBR-FNDN-4

14

Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but excluding VAT. P.C.C grade M 10 Nominal mix 1:3:6 Unit = cum (a) Material 968.00 Cement t 0.22 4400.00 150.75 Coarse sand cum 0.45 335.00 659.25 40 mm aggregate cum 0.9 732.50 Water kl 1.2 (b) Labour Mate day 31.50 Mason (1st Class) day 0.10 315.00 347.5 Mazdoor (Unskilled) day 1.39 250.00 (c) Machinery Mechanical concrete mixer 0.4/0.28 cum capacity fitted hour 0.40 370.00 148.00 with water measuring device and preferably also with load cell. 48.36 Water tanker 6 kl capacity hour 0.13 372.00 2353.36 (d) Formwork @ 4% on cost of material, labour and 4.00% 0.00 machinery (a+b+c) 2353.36 Overheads & Contractors Profit @14% Rate per cum = a+b+c+d+e+f Conveyance charges Coarse sand 40 mm aggregate Total Conveyance charges Conveyance charges per cum Rate per cum including conveyance 329.47 2682.83 cum cum 0.45 0.90 354.60 309.80 159.57 278.82 438.39 438.39

3121.22

15

Cement Mortar (1 : 3) Unit : 1cum A. MATERIALS: 2112.00 Cement kg. 480.00 4.40 351.75 Sand (including 5% wastage) cum 1.05 335.00 C. LABOUR: 50.00 Man mazdoor for mixing mortar day 0.20 250.00 Grand Total 2513.75 PLASTERING Plastering with CM(1:3) Prop: 12mm thick in single coat including cost and conveyance of all materials like cement, sand, water etc., to site, including seigniorage charges, sales & other taxes on all materials, all operational, incidental charges and labour charges such as mixing mortar, finishing, curing, etc., complete for finished item of work. (APSS 901,906) Unit = 10 sqm A. MATERIALS: Cement Mortar (1:3) B. LABOUR: Mason 1st class Page 49 of 72

cum day

0.15 0.60

2513.75 315.00

377.06 189.00

S. No.

Index Code

Desription of Item Mazdoor (unskilled) Overheads & Contractors Profit @ 14%

Unit day

Qty 0.96

Rate 250.00

Amount 240.00 806.06 112.85 918.91

16

RBR-SBST5

Conveyance charges Coarse sand cum 0.160 354.60 56.74 Rate per cum including conveyance 975.65 Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT. Note : Water for concrete : A provision for cost of water may be added at 1.2 kl / 1 cum (including curing purpose) keeping the site conditions Coarse Aggregate : Single grade nominal size can also be used instead of graded metal, keeping the site conditions in view For height upto 5 m Unit = cum P.C.C grade M 15 Nominal mix (1:2.5:5) using CC Mixer (MORD) Unit = cum (a) Material Cement Coarse sand 40 mm aggregate 20 mm aggregate 10 mm aggregate (b) Labour Mate Mason (1st Class) Mazdoor (Unskilled) (c) Machinery Concrete mixer 0.4/0.28 cum capacity (d) Formwork @ 4% on cost of material, labour and machinery (a+b+c) Overheads & Contractors Profit @ 14% Rate per cum = a+b+c+d+e+f Conveyance charges Coarse sand 40 mm aggregate 20 mm aggregate 10 mm aggregate Total Conveyance charges (d) Formwork @ 4% on (a+b+c) Conveyance charges per cum Rate per cum including conveyance

t cum cum cum cum day day day hour

0.275 0.480 0.480 0.240 0.080 0.100 1.390 0.400 4.00%

4400.00 335.00 732.50 1183.75 811.25

1210.00 160.80 351.60 284.10 64.90

315.00 250.00 370.00

31.50 347.50 148.00 2598.40 103.94 2702.34 378.33 3080.67

cum cum cum cum

0.480 0.480 0.240 0.080 4.00%

354.60 309.80 309.80 309.80

170.21 148.70 74.35 24.78 418.04 16.72 434.76

3515.43

Page 50 of 72

S. No.

Index Code

Desription of Item

Unit

Qty

Rate

Amount

RBR-SBST5

17

Reinforced cement concrete M25 grade (Design Mix) using 20 & 10mm metal mechanically mixed in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT upto 5m height. R.C.C. grade M 25 (Design Mix) Unit = cum Height upto 5m Case I : Using concrete Mixer (a) Material Cement Coarse sand 20 mm aggregate 10 mm aggregate (b) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Add 20% extra on labour (c) Machinery Concrete mixer 0.4/0.28 cum capacity Generator 33 KVA Vibrator (d) Formwork @ 10% on (a+b+c) Overheads & Contractors Profit @14% Rate per cum = a+b+c+d+e+f Conveyance charges Coarse sand 20 mm aggregate 10 mm aggregate Total Conveyance charges (d) Formwork @ 10% on (a+b+c) Conveyance charges per cum cum cum cum 0.450 0.540 0.360 10.00% 354.60 309.80 309.80

t cum cum cum day day day

0.403 0.450 0.540 0.360 0.10 1.39

4400.00 335.00 1183.75 811.25

1773.20 150.75 639.23 292.05

315.00 250.00

31.50 347.50 75.80 148.00 265.60 3723.63 372.36 4095.99 573.44 4669.43 159.57 167.29 111.53 438.39 43.84 482.23

hour hour hour

0.40 0.40

370.00 664.00

10.00%

Rate per cum including conveyance
RBR-SPST-2 18

5151.66

Supplying, fitting, and placing HYSD bar reinforcement in superstructure complete as per drawing and technical specifications Clauses 1002, 1010 and 1202 MORD / 1600 MORTH, for Bars below 36 mm dia including over laps and wastage, where they are not welded ,including overhead charges & Contractors profit but excluding VAT. Unit = t (a) Material HYSD bars including 5 per cent for laps and wastage Binding wire (b) Labour for cutting, bending, tying and placing in position Mate Blacksmith/ Bar bender Mazdoor (Unskilled) Overheads & Contractors Profit @14%

t kg

1.05 8.00

44400.00 65.00

46620.00 520.00

day day day

10.00 10.00 330.00 250.00 3300.00 2500.00 52940.00 7411.60

Page 51 of 72

S. No.

Index Code

Desription of Item

Unit

Qty

Rate

Amount

Rate per t = a+b+c+d
19

60351.60

Providing and laying cement concrete wearing course M 30 (Design Mix) grade using 20 & 10mm metal
mechanically mixed including reinforcement complete as per drawing and technical specifications Clauses 800 and

RBR-SPST-5 1206.3 MORD and 2702 MORTH ,including overhead charges and contractors profit but excluding cost of steel and VAT. Unit = cum (a) Material Cement Sand 20 mm aggregate 10 mm aggregate HYSD bar reinforcement including binding wire (Rate as per item 13.2) except OH & CP (b) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Mazdoor (Unskilled) for cleaning deck slab concrete surface c) Machinery Concrete mixer 0.4/0.28 cum capacity Generator 33 KVA. (d) Formwork @ 3% of cost of concrete Overheads & Contractors Profit @14% Rate per cum = a+b+c+d+e+f Conveyance charges Sand 20 mm aggregate 10 mm aggregate Total Conveyance charges (d) Formwork @ 3% of cost of concrete Conveyance charges per cum

t cum cum cum t

0.407 0.45 0.54 0.36 0.075

4400.00 335.00 1183.75 811.25 52940.00

1790.80 150.75 639.23 292.05 3970.50

day day day day hour hour

0.10 1.39 0.15 0.40 0.40 3.00%

315.00 250.00 250.00 370.00 664.00

31.50 347.50 37.50 148.00 265.60 7673.43 230.20 7903.63 1108.51 9012.14

cum cum cum

0.45 0.54 0.36 3.00%

354.60 309.80 309.80

159.57 167.29 111.53 438.39 13.15 451.54

Rate per cum including conveyance
20

9463.68

RBR- Providing weep holes in brick masonry/stone masonry, plain/reinforced concrete abutment, wing wall, SBST- return wall with 100 mm dia AC pipe extending through the full width of the structures with slope of 1(V) : 9 20(H) towards drawing face complete as per drawing and technical specification Clauses 614, 709, 1204.3.7 MORD / 2706 & 2200 MORTH.,including overhead charges & Contractors profit but excluding VAT & Seigniorage chares. Unit = Nos Taking output = 30 Nos CM (1:3) Sand for mortar Cement Mazdoor (Unskilled) (a) Material AC pipe 100 mm dia including wastage @ 5 per cent. Average length of weep hole is taken as one metre for the purpose of estimating MS clamps

Cum mt day

1.050 0.480 0.200

335.00 4400.00 250.00

351.75 2112.00 50.00 2513.75

m Nos.

31.500 30

213.00 12.00

6709.50 360.00

Page 52 of 72

S. No.

Index Code

Desription of Item Collar for AC pipe (average taking 10% of above pipe rate) Cement mortar 1:3 (For rate refer to item 11.5 I) (b) Labour Mate Mason 1st Class Mazdoor (Unskilled)

Unit

Qty 10.00%

Rate 213.00 2513.75

Amount 21.30 125.69

cum day day day

0.050 0.500 0.280

315.00 250.00 14%

c). Add 14% for Over head charges & Contractors profit (excl. 4% VAT ) d). Add for conveyance of sand 0.053

1244.40

157.50 70.00 7443.99 1042.16 8486.15 65.33

Rate per Each = a+b+c+d
Note in MORTH : 1. In case of stone masonry, the size of the weep hole shall be 150 mm x 80 mm or circular with 150 mm diameter. 2. For structure in stone masonry, the weep holes shall be deemed to be included in the item of stone masonry work and shall not be paid separately.

Rs

285.05

21

Providing and laying filter media with granular crushed aggregates as per specification to a thickness of not less than 600 mm with smaller size towards the soil and bigger size towards the wall and providing over the RBRentire surface behind abutment, wing wall, return wall to the full height, compacted to firm condition SBSTcomplete as per drawing and technical specification Clause 1204.3.8 MORD / 710.14 of IRC, 78 & 2200 11 MORTH ,including overhead charges & Contractors profit but excluding VAT & Seigniorage chares. Unit = cum Taking output = 10 cum Granular material (a) Material Filtermedia ( 50% field picked metal +50% 40mm metal Soling stone of 150 mm size of granite, trap and Dolamite varieties. 40-45mm HBG metal (b) Labour Mate Mazdoor (Unskilled) Mazdoor (skilled) (c) Machinery Water Tanker of 6 KL capacity cum cum day day day hour 6.000 6.000 7.320 1.000 0.060 156.00 732.50 936.00 4395.00

250.00 250.00 372.00 14%

1830.00 250.00 22.32 7433.32 1040.66 8473.98 847.40 185.88 185.88

d). Add 14% for Over head charges & Contractors profit (excl. 4% VAT ) Rate per 10 cum = a+b+c+d Rate per 1 cum = e). Add for conveyance for Stone spalls cum Add for conveyance for Metal cum

0.60 0.60

309.80 309.80

Rate per cum = (a+b+c+d+e )
22 RBR-PCVT-3
Providing and Laying Reinforced Cement Concrete Pipe NP3 as per design.

Rs

1219.16

Providing and laying reinforced cement concrete pipe NP3 for culverts on first class bedding of granular material including fixing collar with cement mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonry works in head wall and parapets. Tech Specification Clause 1106 MORD ,including overhead charges & Contractors profit but excluding VAT.

Page 53 of 72

S. No.

Index Code

Desription of Item Unit = m Taking output = 7.5 m (3 pipes of 2.5 m length each)

Unit

Qty

Rate

Amount

i)

1000 mm dia
a) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Laying & fixing of Pipes with colors in position including lifting, aligning etc., b) Material Sand at site Cement at site RCC pipe NP3 pipe RCC pipe NP3 collar at site Overheads & Contractors Profit @ 14% Cost for 7.5 m = a+b+c+d Rate per m = (a+b+c+d)/7.5 Rate per m Conveyance charges Sand at site Total Conveyance charges Conveyance charges per Rmt day day day rm 0.25 2.09

315.00 250.00

78.75 522.50

cum t m nos

0.04 0.03 7.50 2.00

335.00 4400.00 6231.97 1007.53

13.40 132.00 46739.78 2015.05 49501.48 6930.21 56431.69 7524.23 7524.23

cum

0.04

354.60

14.18 14.18 1.89

Rate per Rmt including conveyance ii) 900 mm dia
a) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Laying & fixing of Pipes with collars in position including lifting, aligning etc., b) Material Sand at site Cement at site Rate for 1000 mm dia 900 mm dia Rate derived from 1000 mm dia RCC pipe NP3 pipe RCC pipe NP3 collar at site Overheads & Contractors Profit @ 14% Cost for 7.5 m = a+b+c+d Rate per m = (a+b+c+d)/7.5 Conveyance charges Sand at site for 1000mm dia Sand at site for 900mm dia Total Conveyance charges Conveyance charges per Rmt day day day rm 0.25 2.09

7526.12

315.00 250.00

78.75 522.50

cum t

0.04 0.03

335.00 4400.00

m nos

7.50 2.00

5087.69 804.19

13.40 132.00 746.65 671.99 38157.70 1608.38 40438.07 5661.33 46099.40 6146.59

cum

0.04

354.60

14.18 12.76 12.76 1.70

Rate per Rmt including conveyance iii) 600 mm dia
Page 54 of 72

6148.29

S. No.

Index Code

Desription of Item a) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Add 20% extra on labour Laying & fixing of Pipes with colors in position including lifting, aligning etc., b) Material Sand at site Cement at site For 750 mm dia For 600 mm dia RCC pipe NP3 pipe RCC pipe NP3 collar at site Overheads & Contractors Profit @ 14% Cost for 7.5 m = a+b+c+d Rate per m = (a+b+c+d)/7.5 Rate per m Conveyance charges Sand at site for 750mm dia Sand at site for 600mm dia Total Conveyance charges Conveyance charges per Rmt

Unit day day day rm

Qty 0.15 1.25

Rate

Amount

315.00 250.00

47.25 312.50 71.95

cum t

0.024 0.018

335.00 4400.00

m nos

7.50 2.00

2474.62 404.37

8.04 79.20 518.94 415.15 18559.64 808.74 19783.53 2769.69 22553.22 3007.10 3007.10

cum

0.024

354.60

8.51 6.81 6.81 0.91

iii)

Rate per Rmt including conveyance 450 mm dia
a) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Add 20% extra on labour Laying & fixing of Pipes with colors in position including lifting, aligning etc., b) Material Sand at site Cement at site For 750 mm dia For 450 mm dia RCC pipe NP3 pipe RCC pipe NP3 collar at site Overheads & Contractors Profit @ 14% Cost for 7.5 m = a+b+c+d Rate per m = (a+b+c+d)/7.5 Rate per m Conveyance charges Sand at site for 750mm dia Sand at site for 600mm dia Total Conveyance charges Conveyance charges per Rmt day day day rm 0.15 1.25

3008.01

250.00 0.00

37.50 0.00 7.50

cum t

0.024 0.018

335.00 4400.00

m nos

7.50 2.00

1407.29 246.69

8.04 79.20 132.24 79.34 10554.65 493.38 11127.37 1557.83 12685.20 1691.36 1691.36

cum

0.024

354.60

8.51 5.11 5.11 0.68

Rate per Rmt including conveyance

1692.04

Page 55 of 72

S. No.

Index Code

Desription of Item

Unit

Qty

Rate

Amount

23

Construction of Embankment with Material Obtained from Borrow pits by Machinery Construction of embankment with approved material obtained from borrow pits with all lifts, transporting to site, spreading, grading to required slope and compacting with 8 to 10 T capacity vibratory roller to meet requirement of Tables 300.1 and 300.2 with a lead upto 1000 m as per Technical Specification Clause 301.5 MORD/ 305 MORTH using machinery including overhead charges & Contractor profit, But excluding VAT & Seignorage charges. Unit = cum Taking output = 100 cum Labour Mazdoor (Unskilled) Machinery Hydraulic Excavator 0.9 cum bucket capacity @ 60 cum per hour Tipper 5.5cum with 10T capacity Dozer D50 for spreading @ 200 cum per hour Tractor with Grader @ 25 cum per hour Water tanker 6 KL capacity Vibratory Roller 80-100 KN @100cum per hour Material Basic rate of formation of road with borrow soils per Cum

RBR-EECD-4 a) b)

day hour hour hour hour hour hour

1.04 1.670 4.50 0.50 4.00 2.00 1.00

250.00 2600.30 818.30 1499.25 367.00 372.00 2384.90

260.00 4342.50 3682.35 749.63 1468.00 744.00 2384.90

c)

136.31 19.08 155.39

d)

Add 14.00 % for Over head charges & Contractors profit Rate per cum

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Page 56 of 72

LEAD STATEMENT (AS PER SSR 2012-13)
Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal
Sl No.
1

Description in Material
2

Name of the Quarry
3

Lead in Km
4

Initial
5

Conveyance charges
6

Blasting Charges
7

Machine Crushing Charges
8

Total Amount with out seignorage & conveyance charges

9

1 2 3 4 5 6 7 8 9

Gravel Sand for Mortar 60-63 mm HBG metal 50-55 mm HBG Metal 40-45mm HBG Metal 19 - 22mm HBG metal 12-14 mm HBG Metal 9.5-11.2 mm HBG Metal 5-7 mm HBG Metal

Local Rayapatnam kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu kondagattu Rayapatnam Vishakhapatnam Vishakhapatnam Vishakhapatnam Local Local Karimnagar Karimnagar

6.00 30.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 26.00 55.00 669.00 669.00 669.00

75.00 335.00 378.00 410.00 530.00 998.00 727.00 593.00 452.00 278.00 530.00 891.00 727.00 593.00 260.00 86.00 248.00 29108.45 30115.34 33648.63 4400.00 44400.00

85.80 354.60 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 309.80 587.10 2007.00 CST @ 5% 2007.00 CST @ 5% 2007.00 CST @ 5% 1276.69 1320.85 1475.82 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 70.00 132.50 249.50 181.75 148.25 113.00 69.50 132.50 222.75 181.75 148.25

75.00 335.00 448.00 480.00 732.50 1317.50 978.75 811.25 635.00 417.50 732.50 1183.75 978.75 811.25 260.00 156.00 248.00 32392.14 33443.19 37131.45 4400.00 44400.00

10 2.36- 5mm HBG Metal 11 40 mm HBG Metal- (SS5) 12 20 mm HBG metal-(SS5) 13 12 mm HBG metal-(SS5) 14 10 mm HBG Metal-(SS5) 15 2.36 mm Below Metal stone dust 16 Soling stone of 150 mm size 17 Sand for Blindage 18 Emulsion (SS-1) 19 Emulsion (RS-1) 20 Bitumen 60/70 grade oct,16 2012 21 Cement Sep' 12 22 Steel Sep' 12 25 1000mm Dia NP3 Class 1000mm Dia Collar

45.00 45.00

5170.00 897.00

454.96

-133.90 -18.69

740.91 129.22

6231.97 1007.53

Page 57 of 72

Sl No.

Description in Material

Name of the Quarry Karimnagar Karimnagar Karimnagar Karimnagar Karimnagar Karimnagar

Lead in Km 45.00 45.00 45.00 45.00 45.00 45.00

Initial 4166.00 716.00 2020.00 360.00 1238.00 230.00

Conveyance charges 428.23 210.10 106.59

Blasting Charges -104.12 -14.95 -45.91 -7.49 -104.12 -14.95

26 900mm Dia NP3 Class 900mm Dia Collar 28 600mm Dia NP3 Class 600mm Dia Collar 28 450mm Dia NP3 Class 450mm Dia Collar CERTIFICATE:-

Machine Crushing Charges 597.58 103.14 290.43 51.86 166.82 31.64

Total Amount with out seignorage & conveyance charges

5087.69 804.19 2474.62 404.37 1407.29 246.69

1) The Leads Provided above are true and nearest to the site to the best of my knowledge and belief.

Asst.Exe. Engineer, PR Proj. Sub Divin.

Dy.Executive Engineer, PR Proj. Sub Divin.

Executive Engineer, (PR) PIU Division,

Superintending Engineer PR Circle.

Page 58 of 72

Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal
As per IS 458 NP3 - RCC pipes made by Casting process

Barrel thickness in mm Dia in mm 300 450 600 700 900 1000 1200 50 65 75 85 100 115 125

Steel kgs/m Longi spiral 0.78 0.78 1.18 1.18 2.66 2.66 3.55 1.53 1.9 2.2 4.87 11.55 15.7 21.25

CC qty in cum 0.0549779 0.1051648 0.1590431 0.2096228 0.3141593 0.4028307 0.5203263

steel qty inkgs 2.4936 2.908 3.644 6.6344 15.596 20.244 27.35

Cement Rate adopted 5100 5100 5100 5100 5100 5100 5100

Present Cement Rate 4400.00 4400.00 4400.00 4400.00 4400.00 4400.00 4400.00

Steel Rate Present adopted steel Rate 46000 46000 46000 46000 46000 46000 46000 44400.00 44400.00 44400.00 44400.00 44400.00 44400.00 44400.00

Variation in cost of Cement (S2-S1)/1000 X Ws -13.85 -26.5 -40.08 -52.82 -79.17 -101.51 -131.12

Variation in cost of Steel (S2-S1)/1000 X Ws -3.99 -4.65 -5.83 -10.62 -24.95 -32.39 -43.76

Total Variation -17.84 -31.15 -45.91 -63.44 -104.12 -133.9 -174.88

Min. cement for NP3 pipes = 360 kg/ cum Cement Rate

Name of the work : BT Renewal to R&B Road to Kothapalli of ------ Mandal
As per IS 458 NP3 - RCC Collars Caulking space in mm 16 19 19 19 19 19 19 Cement Rate adopted 5100.00 5100.00 5100.00 5100.00 5100.00 5100.00 5100.00 Present Cement Rate 4400.00 4400.00 4400.00 4400.00 4400.00 4400.00 4400.00 Variation in cost of Variation in cost of Cement (S2Steel (S2-S1)/1000 S1)/1000 X Ws X Ws -1.65 -3.62 -5.24 -6.79 -10.39 -12.62 -18.56 -0.57 -1.32 -2.25 -3.68 -4.56 -6.07 -9.9

Dia in mm 300 450 600 700 900 1000 1200

thickness in mm 30 35 40 45 55 60 75

length in mm 150 200 200 200 200 200 200

Steel Longi spiral 0.11 0.15 0.23 0.23 0.33 0.33 0.5 0.22 0.6 1.05 1.85 2.25 3.09 5.08

CC qty in cum 0.00653 0.01436 0.02081 0.02695 0.04123 0.05006 0.07365

steel qty in kgs 0.3564 0.822 1.406 2.302 2.85 3.7908 6.1896

Steel Rate Present adopted steel Rate 46000.00 46000.00 46000.00 46000.00 46000.00 46000.00 46000.00 44400.00 44400.00 44400.00 44400.00 44400.00 44400.00 44400.00

Total Variation -2.22 -4.94 -7.49 -10.47 -14.95 -18.69 -28.46

Compatibility Report for BT Renewal to Road From Makthamasanpally to Begumpet via.Bangla Venkatapur 60.00 MRR.xls Run on 10/30/2012 13:22 The following features in this workbook are not supported by earlier versions of Excel. These features may be lost or degraded when you save this workbook in an earlier file format.

Minor loss of fidelity Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.

Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.

# of occurrences 15

'1v1M Slab'!H28 '1v1M Slab (2)'!H21 'Patch & Pot'!B247:B248 'Patch & Pot'!E247:E248 'Patch & Pot'!B253:B254 'Patch & Pot'!E253:E254 'Data_new'!F663 'Data_new'!F665 'Data_new'!F684 'Lead '!G31:G32 500 Defined Names

Compatibility Report for Copy of BT Renewal to Road From Makthamasanpally to Begumpet via.Bangla Venkatapur 60.00 MRR.xls Run on 11/8/2012 21:39 The following features in this workbook are not supported by earlier versions of Excel. These features may be lost or degraded when you save this workbook in an earlier file format.

Minor loss of fidelity Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.

Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.

# of occurrences 7

'1v1M Slab'!H28 '1v1M Slab (2)'!H21 'Data_new'!F663 'Data_new'!F665 'Data_new'!F684 'Lead '!G31:G32 500 Defined Names

Compatibility Report for Copy of BT Renewal to Road From Makthamasanpally to Begumpet via.Bangla Venkatapur 60.00 MRR.xls Run on 11/8/2012 21:39 The following features in this workbook are not supported by earlier versions of Excel. These features may be lost or degraded when you save this workbook in an earlier file format.

Minor loss of fidelity Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.

Some formulas in this workbook are linked to other workbooks that are closed. When these formulas are recalculated in earlier versions of Excel without opening the linked workbooks, characters beyond the 255-character limit cannot be returned.

# of occurrences 7

'1v1M Slab'!H28 '1v1M Slab (2)'!H21 'Data_new'!F663 'Data_new'!F665 'Data_new'!F684 'Lead '!G31:G32 500 Defined Names

Ex-Refinery prices exclusive of taxes

Applicable from: October 16, 2012
BITUMEN (BULK) GRADES

VG-10

VG-30

VG-40

PORT REF(Mumbai/M anglore/Kochi) KOYALI MATHURA PANIPAT

27460 27460 28660 28960

28260 28260 29460 29760

29680 29680 30880 31180

PORT REF (Haldia/Vizag/C hennai)

27560

28360 29390

29780

BARAUNI 28590 BITUMEN (PACKED)

PORT REF(Mumbai/M anglore/Kochi) KOYALI MATHURA PANIPAT

30460 30460 31660 31960

31260 31260 32460 32760

32680 32680 33880 34180

PORT REF (Haldia/Vizag/C hennai)

30560

31360

32780

Applicable from: October 01, 2012 BITUMEN (BULK) VG-10

GRADES VG-30 VG-40

PORT REF(Mumbai/M anglore/Kochi) 29980 KOYALI 29980 MATHURA 31180 PANIPAT 31480 PORT REF (Haldia/Vizag/C hennai) 30080 BARAUNI 31110 BITUMEN (PACKED) PORT REF(Mumbai/M anglore/Kochi) KOYALI MATHURA PANIPAT PORT REF (Haldia/Vizag/C hennai)

30780 30780 31980 32280

32590 32590 33790 34090

30880 31910

32690

32980 32980 34130 34480

33780 33780 34980 35280

35590 35590 36790 37090

33080

33880

35690

Applicable from: October 16, 2012
LOCATIO NS GRADES (SETTING TYPE) REMARK S

RAPID EMULSION (BULK)

MEDIUM

SLOW

HALDIA

23820

24020

23200

PANIPAT 24770

24970

24050

EMULSION (PACKED)

PANIPAT 28620

28820

27900

Applicable from: October 01, 2012

LOCATIO NS

GRADES (SETTING TYPE)

REMARK S

RAPID

MEDIUM

SLOW

EMULSION (BULK)

HALDIA

25540

25740 26690

24740 25590

PANIPAT 26490 EMULSION (PACKED)

PANIPAT 30340 Applicable fr

30540

29440

COST OF BITUMEN / MT R/F Dharmaram to Kanagarthy-M.P.Konaraopet For Bulk Bitumen 60/70 & For Emulsion (Bulk): HPCL Price List With Effect From Dt.16-10-2012
Emulsion (Bulk) RS HINCOL, VIZAG Emulsion (Bulk) MS HINCOL, VIZAG Emulsion (Bulk) SS HINCOL, VIZAG

Description

Bulk VG-10 Grade VIZAG

Bulk VG-30 Grade VIZAG

Basic Price ED Selling price VAT Price including ED 14.42% and ST 5%

27,560.00 3,974.15 31,534.15 1,576.71 33,110.86

28,360.00 4,089.51 32,449.51 1,622.48 34,071.99

24,770.00 3,571.83 28,341.83 1,417.09 29,758.93

24,970.00 3,600.67 28,570.67 1,428.53 29,999.21

24,050.00 3,468.01 27,518.01 1,375.90 28,893.91

Lead from VIZAG

669.00 Kms Lead charges for Bulk @ 1.50 per KM

2,007.00

2,007.00

2,007.00

2,007.00

2,007.00

35,117.86

36,078.99

31,765.93

32,006.21

30,900.91

Asst Engineer PR Projects SD, Vemulawada

Deputy Executive Engineer PR Projects SD, Vemulawada

Executive Engineer PIU Division, Karimnagar

Superintending Engineer PR Circle , Karimnagar

PMGSY

PMGSY