You are on page 1of 79

FORMAT - F

PMGSY Ph-XI
COST ESTIMATE FOR ROADS CONSTRUCTION OF CROSS DRAINAGE WORKS
Name of the work

R/F Dharmaram to Kanagarthy-M.P.Konaraopet

SUB DIVISION :

PR Projects SD, Vemulawada

Type of Cross Drainage work:

Side drain

Sl.
No.
1
1

Description of Item

No

Length
(m)

Width(m)

Thinknes
s(m)

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

350.00

1.00

0.450

NET :
2

Quantity

Rate (Rs)

unit per

11

12

157.500
157.500

350.00

1.00

0.100

NET :

89.22

371.29

3153.47

3521.67

35.000
35.000

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

350.00

1.00

0.100

NET :
4

3.59

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

Estt.Cost.Rs.

35.000
35.000

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

350.00

0.3+0.15 0.400
2
NET :

63.000
63.000
TOTAL :

Rs

Sl.
No.

Description of Item

No

Length
(m)

Width(m)

Thinknes
s(m)

Quantity

Rate (Rs)

unit per

11

12

Asst Engineer

Dy.Exe.Engineer

PR PROJ SD , Vemulawada

PR PROJ SD, Vemulawada

Executive .Engineer

Superintending Engineer

PIU Division, Vemulawada

P.R.Circle Karimnagar

FORMAT - F7

PMGSY Ph-XI
ONSTRUCTION OF CROSS DRAINAGE WORKS

maram to Kanagarthy-M.P.Konaraopet

Lakhs
Amount (Rs)
13

14052.00

12995.00

110371.00

221865.00
359283.00

Amount (Rs)
13

COST ESTIMATE FOR ROADS CONSTRUCTION OF CROSS DRAINAGE WORKS

Name of the Work : PROVIDING BT ROAD FROM NAGARAM CROSS ROAD TO DHARMARAM, MP KO
Type of Cross Drainage Work : Repairs to CD Works At ch.0/190, 0/260 & 0/975
Est.cost Rs.
Sl No

Description of item

No

Length
(m)

Width
(m)

Thickness (m)

6.000

Quantity Rate (Rs)


7.00

8.00

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

TOTAL :

ASST. ENGINEER
PR (PIU) VEMULAWADA

SUPERINTENDING ENGINEER
PR CIRCLE KARIMNAGAR

EXECUTIVE ENGINEER
PR (PIU) DIVN KARIMNAGAR

DY.EXE.ENG
PR (PIU) VEMU

DS CONSTRUCTION OF CROSS DRAINAGE WORKS

FROM NAGARAM CROSS ROAD TO DHARMARAM, MP KONARAOPET


Repairs to CD Works At ch.0/190, 0/260 & 0/975
12.17 Lakhs
unit per

Amount (Rs)

10

1217133.54

Rs.

1217133.54

DY.EXE.ENGINEER
PR (PIU) VEMULAWADA

Government of Andhra Pradesh

DETAILED ESTIMATE FOR

BT TO ROAD FROM MAITHAPOOR TO


CHERLAKONDAPUR OF RAIKAL MANDAL IN
(PR) PIU SUB DIVISION JAGTIAL

GRANT:- AP RDF 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 to Road from Maithapoor to Cherlakondapur


Sub Division Jagtial

of Raikal Mandal in (PR) PIU

Grant:- AP RDF 2012-13

Est. Cost :- Rs. 60.00 Lakhs

The above wok is santioned vide G.O.Rt.No. 1845 of PANCHAYAT RAJ & RURAL
DEVELOPMENT (PROGS.I) DEPARTMENT, Dt. 06-10-2012 with an estimate cost of Rs. 58.00 Lakhs
under (Maintenance of Rural Roads) AP Rural Development Fund 2012-13 grant.
The Road starts from Jagtial - Dharmaram PWD Road at Jabithapur village and
village starts from 0/0 km and end at 2/4 km and BB Rao palli 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

3
4
5
6
7
8
9
10
11
12

14
15

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
topbase
organic
not exceeding
150 material
mm in thickness
as per technical
Construction
of granular
Sub
by soil
providing
well graded
/ close graded
material,
specification
clause
201-1
of
MORD,
including
all
over
heads,
and
Contractors
profit
seinorage
spreading in uniform layers with motor grader on prepared surface mixing by mixing and
place
method
charges.
with rotavator at OMC and compacting with vibratory roller to acheive the desired density, complete
Providing,
laying,Specification
spreading and
compacting
stone aggregates
of specific
sizes
to water
bound
as
per Technical
clause
400.1 MORD/MORTH
(Grading-III)
including
overhead
charges
&
macadam
including
spreading
in uniform
thickness, hand packing, rolling with Vibratory
Contractor specification
profit, but excluding
VAT
& Seignorage
charges.
Roller 80-100 KN in stages to proper grade and camber, applying and brooming, stone
#N/A
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
Repair
to pot
holes and
loose material,
sides, cleaning
of but
surface
by providing
compacted
thickness
of removal
75 mm of
including
overheadtrimming
charges of
& Contractor
profit,
excluding
VAT &
tack
coat,
20mm
thick
pre-mix
carpet
and
seal
coat
type
B
specification
Clause
1904.2
MORD
Seignorage charges.
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
Providing
applying
tack coat profit
with Bitumen
emulsion
using emulsion
overhead and
charges
& Contractors
but excluding
VAT (RS-1)
& Seigniorage
chagres. 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
Providing,
layingoverhead
of closecharges
graded&premix
surfacing
( Mixed
sealVAT.
surfacing) material of 25 mm
MORD,including
Contractors
profit but
excluding
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
Construction
of un-reinforced,
dowel
expansion
and construction
joint
only, plain
cement
grade (S-65,VG-30
Bulk) @ 23.75
Kgjointed
per 10atSqm
area, including
cost of all
materials
( excluding
concrete
pavement,
thickness as
per
design,
a site,
prepared
sub
base,
with 43 grade
seigniorage
) and transporting
the
hot
mix toover
work
laying
with
mechanical
paver cement
finisher or
to any
the
other
type
as per
1501.22 M30(Grade),
coarse wheeled
and fineroller
agregates
to IS:383
required
grade,
levelclause
and alignment,
rolling with smooth
8 to 10conforming
Tonnes as per
MoRD
Providing
and
laying
cement
wearing
course
M mixed
30 (Design
Mix) grade
using
20 less
& 10mm
maximum
size
of complete
coarse
agregate
not item
exceeding
25mm,
in as
a concrete
mixer
of not
than
Specification
509
forconcrete
finished
of work
in all
respects
directed
by
Engineer-in-charge.
metal
mixed including
complete mix
as design,
per drawing
and technical
0.2cum mechanically
capacity and appropriate
weigh reinforcement
batcher using approved
laid in approved
fixed
specifications
800 and laying
1206.3and
MORD
2702micron
MORTH
,including
overhead
chargessteel
and
side form workClauses
(steel channel,
fixingand
of 125
thick
polythene
film, wedges,
Construction
of levelling
granular
graded material
/ close
graded
material,
contractors
profit
but excluding
costwork
of by
steel
anddrawing),
VAT. well spreading
plates including
theshoulders
form
asproviding
per
the concrete
with
shovels,
rakes,
spreading
uniform
layers
with motor
grader
on prepared
surface in
mixing
by mixing
placeincluding
method
compactedinusing
needle,
screed
and plate
vibrators
and finished
continous
operation
with
rotavator
at
OMC
and
compacting
with
vibratory
roller
to
acheive
the
desired
density,
complete
provision of contraction and expansion, construction joints, applying debonding strips, primer,
as
per Technical
Specification
clauseto
400.1
MORD/MORTH construction
(Grading-III) joint,
including
overhead charges
&
sealant,
bars,
near
approachs
bridge/culvert
admixtures
approved,
Providingdowel
concrete
for
plain
concrete
M
10 grade inand
open foundations
using
40 mm as
nominal
size
Contractor
profit,
but
excluding
VAT
&
Seignorage
charges.
curing
concrete
for 14mechanically
days, curing mixed,
compound
(where
specified) and
and compacted
water finishing
to lines
Gradedofhard
stone slabs
aggregate,
placed
in foundation
by vibration
and gradecuring
as per
technical
1501.22specifications
including overhead
&
including
fordrawing
14 daysand
complete
as specification
per drawingsclause
and technical
Clause charges
802, 803,
Contractors
butand
excluding
VAT &
Plain
cement
concrete
M1500,
15 grade
using
40,20
&charges.
10mm
metal
mechanically
mixed
in substructure
1202
& 1203profit
MORD
1700
&Seignorage
2100
MORTH
,including
overhead
charges
& Contractors
profit
complete
as per
but excluding
VAT.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.
The estimate is prepared with current Revised SSR 2012-13 and submitted for Technical
sanction

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Superintending Engineer
PR Circle. Karimnagar

Executive Engineer,
(PR) PIU Division, Karimnagar

ailed estimate for the work

aikal Mandal in (PR) PIU

t. Cost :- Rs. 60.00 Lakhs

845 of PANCHAYAT RAJ & RURAL


imate cost of Rs. 58.00 Lakhs
nd 2012-13 grant.

Road at Jabithapur village and


ge starts at 4/1 km and ends
quarter at 18/0 km. this is bus
-1/150 km . In this reach it is
C. Pavement. At
BB Raopalli
New culvert with 0.900 m dia
formed at 4/5 km 3 vent pipe
roposed.the BT renewal work is

grass, bushes, shrubs, saplings


es cut earlier and disposal of
sed or auctioned upto a lead of
m
in thickness
as per technical
terial
/ close graded
material,
ontractors
profit
seinorage
mixing by mixing and
place
method

e the desired density, complete


sizes
to water
bound
)specific
including
overhead
charges
&
d packing, rolling with Vibratory
pplying and brooming, stone
te, watering and compacting to
405 MORD by manual means
BG metal 19-22 mm(4%) for
cleaning
of but
surface
by providing
ctor profit,
excluding
VAT &
n Clause 1904.2 MORD

epared surface of granular base


ate of 0.70-1.0 kg/sqm using
D (for use on WBM) ,including
eemulsion
chagres. distributor at the rate
reated with primer / (or dry and
chnical Specification Clause 503
surfacing) material of 25 mm
AT.
regates of 13.2mm to 0.09mm
d with bituminous binder 60/70
ruction
joint
only, plain
cement
st of all
materials
( excluding
e, with 43 grade
mechanical
paver cement
finisher or
to any
the
gregates
to IS:383
er 8 to 10conforming
Tonnes as per
MoRD
Mix) grade
using
20 less
& 10mm
concrete
mixer
of not
than
directed
by
Engineer-in-charge.
per drawing
and technical
design,
laid in approved
fixed
overhead
chargessteel
and
kcluding
polythene
film, wedges,
terial
/ close
graded
material,
he
concrete
with
shovels,
rakes,
mixing
by mixing
placeincluding
method
n
continous
operation
e
the
desired
density,
complete
ying debonding strips, primer,
) joint,
including
overhead charges
&
nons
admixtures
approved,
using
40 mm as
nominal
size
ed)
and compacted
water finishing
to lines
on and
by vibration
including overhead
&
specifications
Clause charges
802, 803,
hanically
mixed
in substructure
ad charges
& Contractors
profit
804, 805, 806, 807, 1202 and
harges & Contractors profit but

13 and submitted for Technical

Executive Engineer,
R) PIU Division, Karimnagar

GENERAL ABSTRACT
Name of the work : BT to Road from Maithapoor to
Cherlakondapur of Raikal Mandal in (PR) PIU Sub Division
Jagtial
S.No

Item

Amount

Cost of Civil Work

As per CD Works Sub Estimate

Road Furniture Ls

LS Provision for VAT @ 5%

341674.00

Seignorage Charges

329529.00

Provision for QC Charges at 0.5%

34167.00

LS for U/F Items

43800.00

6586054.00
217426.00
30000.00

TOTAL ESTIMATE COST Rs.

7582650.00

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnagar

Superintending Engineer
PR Circle. Karimnagar

Page 12 of 79

DETAILED AND ABSTRACT ESTIMATE


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Raikal Mandal in (PR) PIU Sub Division Jagtial
LENGTH OF ROAD :
Grant:- AP RDF 2012-13
Sl.
No

Description of Item

2.25

KM
Est. Cost :- Rs. 60.00 Lakhs

Nos

Length

Width

Thick
ness

1
2
3
4
5
6
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

of

1600.00

1.50

Qty

Rate

Unit

Amount

10

4800.0
4800.00

1.85 Sqm

8880.00

### 155.39 Cum

###

0.150 1348.20
1348.20 395.77 Cum

###

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

350.00

(7.50+10)/2

0.20

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.
ch 4/300-4/350

2247.00

4.00

Page 13 of 79

612.50

Sl.
No

Description of Item

Nos

Length

Width

Thick
ness

1
2
3
4
5
6
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.
ch 4/300-4/350

2247.00

0.150

Qty

Rate

Unit

Amount

10

0.00
0.00 2041.02 Cum

0.00

253.62 185.23 Sqm

46978.00

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

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.

#REF!

12.00

(20+3.75)/2

142.50

ch 3/8--4/1

100.00

4.00

400.00

ch 4/300-4/350

50.00

4.00

200.00

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

12.00

(20+3.75)/2

Ch0/012-0/800 km

600.00

3.75

2250.00

1/150 -1/390

240.00

3.75

900.00

ch 1/390-1/400

10.00

(20+3.75)/2

118.75

Ch 1/400-1/950 km

550.00

3.75

2062.50

Ch 2/0-2/4 km

400.00

3.75

1500.00

Page 14 of 79

142.50

33.06 Sqm

24547.00

Sl.
No

Description of Item

Nos

Length

Width

Thick
ness

Qty

Rate

Unit

Amount

10

1200.00

3.75

3/8-5/0 km

4500.00
###

11.78 Sqm

###

### 172.36 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 (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.
Bellmouth 0/0-0/015

12.00

(20+3.75)/2

142.50

Ch0/012-0/800 km

600.00

3.75

2250.00

1/150 -1/390

240.00

3.75

900.00

ch 1/390-1/400

10.00

(20+3.75)/2

118.75

ch 1/400-1/950

550.00

3.75

2062.50

Ch 2/0-2/4

400.00

3.75

1500.00

3/8-5/0

1200.00

3.75

4500.00

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.

Village portin 0/800-1/200 km

350.00

3.75

0.20

262.50

extra width at curves

25.00

0.50

0.20

5.00

1/950-2/0 km

50.00

3.75

0.20

37.50

Bellmouth at 2/0 km

15.00

(20+3.75)/2

0.20

35.63
340.63 5174.47 Cum

Page 15 of 79

###

Sl.
No

Description of Item

Nos

Length

Width

Thick
ness

1
2
3
4
5
6
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

19.00

7.50

0.10

Qty

Rate

Unit

Amount

10

14.25 9487.60 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

800.00

1.00

0.075

120.00

Ch 0/8-1/150

350.00

1.00

0.20

140.00

Ch 1/150-1/950

800.00

1.00

0.20

320.00

Ch 2/0-5/0

3000.00

1.00

0.075

450.00
1030.00 395.77 Cum

###

Cum

TOTAL

Rs :

6586054.00

Asst.Exe. Engineer,

Dy.Executive Engineer,

Executive Engineer,

PR Proj. Sub Divin.Jagtial

PR Proj. Sub Divin.,Jagtial

(PR) PIU Division, Karimnagar

Superintending Engineer
PR Circle. Karimnagar

Page 16 of 79

SIDE DRAIN SUB ESTIMATE


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Raikal Mandal in (PR) PIU Sub Division Jagtial

of

Side drain in Village portion @ 2/60 to 2/80 Km


Est. Cost :- Rs. 1.08 Lakhs

Grant:- 13th Finance Commission


Sl.
No

Description of Item

Nos

Length

Width

Thick
ness

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.
2/50 to 2/90 km

100.00

1.00

0.40

Qty

Rate

Unit

Amount

10

40.00
40.00 103.74 Cum

4150.00

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.
2/50 to 2/90 km

100.00

1.00

0.10

10.00
10.00 3144.44 Cum

31444.00

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.
2/50 to 2/90 km

100.00

0.23

0.45

20.70
20.70 3518.27 Cum

TOTAL

Rs :

72828.00

108422.00

Asst.Exe. Engineer,

Dy.Executive Engineer,

Executive Engineer,

PR Proj. Sub Divin.Jagtial

PR Proj. Sub Divin.,Jagtial

(PR) PIU Division, Karimnagar

Page 17 of 79

SIDE DRAIN SUB ESTIMATE


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Raikal Mandal in (PR) PIU Sub Division Jagtial
LENGTH OF ROAD :
Grant:- AP RDF 2012-13
Sl.
No

Description of Item

1.97

KM
Est. Cost :- Rs.

Nos

of

Length

Width

Thick
ness

2
3
4
5
6
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.

Lakhs

Qty

Rate

Unit

Amount

10

0/800-1/0

200.00

1.00

0.50

200.00

3/00 to 3/070 Km

70.00

1.10

0.60

46.20

3/160 to 3/275 Km

115.00

1.10

0.60

75.90

3/590 to 3/670 Km

80.00

1.10

0.60

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

135.00

1.10

0.60

89.10
0.00 150.75 Cum

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
2
200.00
1.00
0.10
portion

40.00

3/00 to 3/070 Km

70.00

1.00

0.10

7.00

3/160 to 3/275 Km

115.00

1.00

0.10

11.50

3/415 to 3/550 Km

135.00

1.00

0.10

13.50

3/590 to 3/670 Km

80.00

1.00

0.10

8.00
0.00 3144.44 Cum

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

20.00

0.45

Page 18 of 79

0.45

0.00

4.05

0.00

Sl.
No

Description of Item

1
2/80 to
portion

2
3/00

Km

Village

3/00 to 3/070 Km

3/160 to 3/275 Km

3/415 to 3/550 Km

3/590 to 3/670 Km

Nos

Length

Width

Thick
ness

Qty

Rate

Unit

Amount

10

30.00

0.23

0.75

10.35

70.00

0.20

0.45

6.30

70.00

0.20

0.60

8.40

115.00

0.20

0.45

10.35

115.00

0.20

0.60

13.80

135.00

0.20

0.45

12.15

135.00

0.20

0.60

16.20

80.00

0.20

0.45

7.20

80.00

0.20

0.60

9.60
0.00 3518.27 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
portion

3/00

Km

Village

30.00

0.60

18.00

3/00 to 3/070 Km

70.00

0.60

42.00

3/160 to 3/275 Km

115.00

0.60

69.00

3/415 to 3/550 Km

135.00

0.60

81.00

3/590 to 3/670 Km

80.00

0.60

48.00
0.00 939.81

10
Sqm

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

58

58.00

3/415 to 3/550 Km

68

68.00

3/590 to 3/670 Km

40

40.00
0.00 285.05 Rm

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

115.00

0.60

Page 19 of 79

0.225

15.53

0.00

Sl.
No

Description of Item

Nos

Length

Width

Thick
ness

Qty

Rate

Unit

Amount

10

3/415 to 3/550 Km

135.00

0.60

0.225

18.23

3/590 to 3/670 Km

80.00

0.60

0.225

10.80
0.00 1384.52 Cum

TOTAL

Rs :

0.00

0.00

Asst.Exe. Engineer,

Dy.Executive Engineer,

Executive Engineer,

PR Proj. Sub Divin.Jagtial

PR Proj. Sub Divin.,Jagtial

(PR) PIU Division, Karimnagar

Page 20 of 79

CD WORK ABSTRACT
Name of the work : BT to Road from Maithapoor to Cherlakondapur
Raikal Mandal in (PR) PIU Sub Division Jagtial

Sl.
No.
1

Description of work

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

of

Qty.

Rate

per

Amount

1 136339.00
1

136339.00

81087.00

81087.00

Total Rs.

###

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnagar

Superintending Engineer
PR Circle. Karimnagar

SUB ESTIMATE FOR CD WORK


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Mandal in (PR) PIU Sub Division Jagtial

of Raikal

Construction of 1 Vent 900dia pipe Culvert @ 3/275 Km


Sl.
Description of work
No
L
B
D
Qty. Rate
per
1
2
3
4
5
6
7
8
9 10
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
17.60
2
5.50
1.00
1.60
Under pipes
8.25
1
5.50
1.50
1.00
Cistern
1.26
1
1.80
1.40
0.50
27.11 103.74 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

5.50
5.50
1.80

1.00
1.50
1.40

0.20
0.20
0.10

Amount
11

2812.00

2.20
1.65
0.25
4.10

### 1 Cum

12892.00

12.38
1.98
-1.18
0.90
14.08

### 1 Cum

58365.00

7.50

### 1 Rmt

48215.00

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.
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

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
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

6.20

1.50

1.20

11.16

0.79 6.20

1.00

1.00

-4.90

Page 22 of 79

Sl.
1

Description of work
2

No
3

L
4

B
5

D
6

NET :

Qty.
7

Rate
8

6.26 707.60

per
9 10

Amount
11

Cum

4430.00

Cum

9625.00

6 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

6.20

1.50

0.20

1.86
1.86

###
Total

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Superintending Engineer
PR Circle. Karimnagar

Page 23 of 79

###

Executive Engineer,
(PR) PIU Division, Karimnagar

Page 24 of 79

nagar

Page 25 of 79

CD WORK SUB ESTIMATE


Name of the work : BT to Road from Maithapoor to
Raikal Mandal in (PR) PIU Sub Division Jagtial

Cherlakondapur

of

Construction of 1 vent 1.80M Span RCC Slab culvert @ 3/180


Sl.
1
1

Description of work

No

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.

Qty.

Rate

For Raft

4.00

6.10

1.50

36.60

For Wing walls

5.00

2.50

0.90

22.50
0.00

10

Amount
11

103.74

1 Cum

0.00

3144.44

1 Cum

0.00

3518.27

1 Cum

0.00

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

4.00

6.10

0.15

3.66

For Wing walls

4.00

1.00

0.30

2.40
0.00

per

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

4.00

14.64

6.10
0.60
(2.00+0.45
4.00
3.00
)
2
(2.20+0.60

For Wing walls

5.00

4.20

58.80

Parapet wall

13.00

0.60

5.85

)
2
0.40

29.40

0.00

Page 26 of 79

Sl.
1
4

Description of work

No

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.

Qty.

Rate

Bed blocks

4.00

0.45

0.30

1.08

Deck Slab

4.00

2.70

0.30

3.24
0.00

5177.20

per
9

10

Amount
11

1 Cum

0.00

1 mt

0.00

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 60351.60
TOTAL

0.00

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnagar

Superintending Engineer
PR Circle. Karimnagar

Page 27 of 79

CD WORK SUB ESTIMATE


Name of the work : BT to Road from Maithapoor to
Raikal Mandal in (PR) PIU Sub Division Jagtial

Cherlakondapur

of

Construction of 1 vent 0.90M RCC Slab Culvert @ 2/770 Km


Sl.
1
1

Description of work

No

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

Qty.

Rate

12.00

2.00

0.15

11

103.74

1 Cum

2490.00

3144.44

1 Cum

11320.00

3518.27

1 Cum

34198.00

5177.20

1 Cum

25731.00

3.60
3.60

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

10

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

Amount

24.00
24.00

per

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

Page 28 of 79

Sl.
1
7

Description of work

No

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.

Qty.

Rate

0.250 60351.60
TOTAL

per
9

10

1 mt

Amount
11

15088.00
88827.00

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnagar

Superintending Engineer
PR Circle. Karimnagar

Page 29 of 79

SEIGNEORAGE CHARGES STATEMENT


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Raikal Mandal in (PR) PIU Sub Division Jagtial
Sl.
No

Description of item

Unit

Qty

Seignorage
rate

of

Amount

BSG 75mm thick Patchwork

Cum

0.00

75.15

0.00

Patch work 20mm thick

Sq.m

253.62

1.65

418.00

Gr II metal

Cum

0.00

60.50

0.00

Granular Shoulders

Cum

1030.00

28.16

29005.00

Granular Sub base

Cum

1348.20

28.16

37965.00

MSS

Sq.m

11473.75

1.70

19505.00

Earth work for Side drain

Cum

10012.66

22.00

220279.00

PCC M10 grade for side drain

Cum

0.00

63.00

0.00

PCC M15 grade for side drain

Cum

0.00

59.20

0.00

11 CC Slab

Cum

14.25

63.00

898.00

12 CC for pavement

Cum

340.63

63.00

21459.00

Total Seigneorage Charges

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

Executive Engineer,
(PR) PIU Division, Karimnagar

329529.00

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Superintending Engineer
PR Circle. Karimnagar

SUB ESTIMATE FOR CD WORK


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Mandal in (PR) PIU Sub Division Jagtial

of Raikal

Construction of 1 Vent 600 dia pipe Culvert @ 3/415 Km


Sl.
Description of work
No
L
B
D
Qty. Rate
per
1
2
3
4
5
6
7
8
9 10
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
9.00
2
3.75
1.00
1.20
Under pipes
4.62
1
5.50
1.20
0.70
Cistern
1.26
1
1.80
1.40
0.50
14.88 103.74 1 Cum

Amount
11

1544.00

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.
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

### 1 Cum

9653.00

6.75
1.35
-0.66
0.90
8.34

### 1 Cum

34571.00

7.50
7.50

### 1 Rmt

23518.00

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.
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

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

Sl.
Description of work
No
L
B
D
Qty.
1
2
3
4
5
6
7
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

6.20

1.20

1.20

8.93

0.79 6.20

0.70

0.70

-2.40

NET :

Rate
8

6.53 707.60

per
9 10

Amount
11

Cum

4621.00

Cum

7710.00

6 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.

6.20

1.20

0.20

1.49
1.49

###
Total

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

81617.00

Executive Engineer,
(PR) PIU Division, Karimnagar

nagar

SUB ESTIMATE FOR CD WORK


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Mandal in (PR) PIU Sub Division Jagtial

of Raikal

Construction of 1 Vent 600 dia pipe Culvert @ 3/520 Km


Sl.
Description of work
No
L
B
D
Qty. Rate
per
1
2
3
4
5
6
7
8
9 10
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
9.00
2
3.75
1.00
1.20
Under pipes
4.62
1
5.50
1.20
0.70
Cistern
1.26
1
1.80
1.40
0.50
14.88 103.74 1 Cum

Amount
11

1544.00

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.
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

### 1 Cum

9653.00

6.75
1.35
-0.66
0.90
8.34

### 1 Cum

34571.00

7.50
7.50

### 1 Rmt

23518.00

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.
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

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

Sl.
Description of work
No
L
B
D
Qty.
1
2
3
4
5
6
7
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

6.20

1.20

1.20

8.93

0.79 6.20

0.70

0.70

-2.40

NET :

Rate
8

6.53 707.60

per
9 10

Amount
11

Cum

4621.00

Cum

7710.00

6 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.

6.20

1.20

0.20

1.49
1.49

###
Total

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

81617.00

Executive Engineer,
(PR) PIU Division, Karimnagar

nagar

SUB ESTIMATE FOR CD WORK


Name of the work : BT to Road from Maithapoor to Cherlakondapur
in (PR) PIU Sub Division Jagtial

of Raikal 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
7.50
0.75
0.75

Qty.
7

Rate
8

per
9 10

12.66
12.66 103.74 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.
c) 1 Vent 600 dia pipes laying in village portion
Under pipes
3
7.50
0.75

0.10

1.69
1.69

### 1 Cum

22.50
22.50

### 1 Rmt

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

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
7.50
0.75

0.75

12.66

Deduct for Pipe pirtion

0.65

-7.14

0.75 7.50

0.65
NET :

5.52 707.60

Cum

Total

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

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnag

Superintending Engineer
Page 39 of 79

Sl.
1

Description of work
2

No
3

L
4

B
5

Page 40 of 79

D
6

Qty.
Rate
per
7
8
9 10
PR Circle. Karimnagar

aikal Mandal

0 km
Amount
11

1313.00

5314.00

70554.00

3906.00
81087.00

ve Engineer,
sion, Karimnagar

Page 41 of 79

Amount
11

Page 42 of 79

PRE MEASUREMENTS
Name of the work : BT
to
Road
from
Maithapoor
to
Cherlakondapur
of Raikal Mandal in (PR) PIU
Sub Division Jagtial
Sl.
No

1
2

Description of Item

Nos

Length

Width

Thick
ness

Qty

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

Asst.Exe. Engineer,

Dy.Executive Engineer,

PR Proj. Sub Divin.Jagtial

PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnagar

Superintending Engineer
PR Circle. Karimnagar

Page 43 of 79

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

Road Furniture Sub-Estimate


Name of the work : BT to Road from Maithapoor to Cherlakondapur
Raikal Mandal in (PR) PIU Sub Division Jagtial

of

S.No

Description of work

Quantity

Rate

Per

Amount

1
1

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

1.00

5850.00

Each

5850.00

6.00

2500.00

Each

15000.00

2.00

2500.00

Each

5000.00

8.00

1200.00

Each

9600.00

28.00

400.00

Each

11200.00

Supply and fixing of Caution Board including cost


of materials, fixing, painting, lettering etc.,
complete

Supply and fixing of Village Board including cost


of materials, fixing, painting, lettering etc.,
complete

Supply and fixing of KM Stones including cost of


materials, fixing, painting, lettering etc.,
complete
Supply and fixing of HM Stones including cost of
materials, fixing, painting, lettering etc.,
complete

TOTAL

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

46650.00

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

Executive Engineer,
(PR) PIU Division, Karimnagar

Page 44 of 79

DATA - SHEET (As per 2012-13)


Name of the work : BT to Road from Maithapoor to
Raikal Mandal in (PR) PIU Sub Division Jagtial
S. Index
No. Code

Desription of Item

Unit

Cherlakondapur

Qty

Rate

of

Amount

RBR Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and
STCL- trees of girth 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
2
removal and disposal of top organic soil 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

day

0.16

285.00

45.60

Mazdoor (Unskilled)

day

4.00

250.00

1000.00

Dozer D 50 with attachment or suitable


machinery for removal of trees & stumps

hour

10.00

1499.250

14992.50

Tractor with trolley 3t

hour

1.00

361.00

b) Machinery

361.00
16399.10

c) Add 14% for over head charges & Contractors profit (excl.4% VAT)

2295.87

Rate for hectare a+b+c

18694.97

1.85

Rate per 1 Sqm=(a+b+c)/10116.81


2

RBR Construction of granular shoulders by providing well graded material / close graded material, spreading
SBBS- 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
1

Specification clause 400.1 MORD/MORTH (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

c)

a)
c)

day
day

2.40
8.00

hour
hour
hour
hour

6.00
6.00
12.00
3.00

2384.90
367.00
372.00

255.00
129.00
18.00

75.00
248.00
90.00

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)
cum
2.36mm below @ 34% (Sand)
cum
Cost water
Kl
Basic rate of Granular sub base for 300 cum
Basic rate of Granular sub base cum

285.00
250.00

Add 14% for over head charges & Contractors


profit (excl.4%VAT)
Add for conveyance for Gravel

0.00
14309.40
4404.00
1116.00

19125.00
31992.00
1620.00
75250.40
250.83
35.12

cum
Page 45 of 79

684.00
2000.00

0.85

85.80

285.95
72.93

S. Index
No. Code

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

RBR-SBBS-9

a)

b)

c)

d)

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

Rate

Amount

cum

0.43

85.80

36.89

395.77

day
day

12.08
250.00

285.00
250.00

3442.80
62500.00

hour

36.00

920.60

33141.60

Water tanker 6kl capacity


Material (Total Qty 435.60 Cum)

hour

24.00

372.00

8928.00

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)

Cum
Cum
Cum

217.80
200.38
17.42

448.00
732.50
1317.50

97574.40
146778.35
22950.85

cum

86.40

526.25

45468.00

Binding Material @ 0.06 cum per 10 sqm for


Grading 2 material (2.36mm below metal )

cum

28.80

260.00

7488.00

Basic rate for 360 Cum


Rate per Cum
Over head charges & Contractors profit @ 14.00%
Rate per cum with out conveyance

428272.00
1189.64
166.55
1356.19
Cum
Cum
Cum

217.80
200.38
17.42

447.60
447.60
447.60

97487.28
89690.09
7797.19

Type B 11.2 mm for Grading 2 @ 0.18 / 0.20


cum/10sqm
(Average rate of 5-7mm & 2.36-5mm)

cum

86.40

447.60

38672.64

Binding Material @ 0.06 cum per 10 sqm for


Grading 2 material

cum

28.80

447.60

12890.88

Total Conveyance charges


Conveyance charges per cum
Rate per cum including conveyance
WBM Grading 3 (using Graded Metal)
R-SBBS-9

Qty

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.

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

Unit

Page 46 of 79

246538.08
684.83
2041.02

RBR-SBBS-9

S. Index
No.
4 Code

a)

b)

c)

Desription of Item

Unit

Rate

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)

day
day

12.08
250.00

285.00
250.00

3442.80
62500.00

hour

36.00

920.60

33141.60

hour

24.00

372.00

8928.00

Cum

357.19

732.50

261641.68

Cum

78.41

1317.50

103305.18

86.40

526.25

45468.00

Stone Screening
Type -B 11.2mm @ 0.18 cum per 10 sqm
cum
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
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

518427.26
1440.08
201.61
1641.69
357.19

447.60

159878.24

Cum

78.41

447.60

35096.32

cum

86.40

447.60

38672.64

Total Conveyance charges


Conveyance charges per cum

233647.20
649.02

Rate per cum including conveyance


5

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

19-22.40 mm IRC HBG M/c Metal ( 18% of 435.60


cum)

d)

Qty

2290.71

RBRProviding, laying and rolling of built-up spray grout layer over prepared base consisting of a two
BASC
layer composite construction of crushed coarse aggregates using motor grader for aggregates.
-4
Key stone chips 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).

a)

By Manual Means
Unit = sqm
Taking output = 800 sqm (60 cum)
Bitumen (S-65)
Labour
Mate
Mazdoor (Unskilled)

day
day
Page 47 of 79

106.00

250.00

26500.00

S. Index
No. Code

b)

Desription of Item

Unit

Qty

Rate

Amount

day
day
day

10.00
2.50
25.50

285.00
250.00
250.00

2850.00
625.00
6375.00

hour

6.00

182.00

1092.00

hour

6.00

920.60

5523.60

Bitumen 30 kg per 10 sqm @ 15 kg per 10 sqm


for each layer 60/70 Grade

2.40

37182.45

89237.87

Crushed stone coarse aggregate passing 53mm


and retained on 2.8 mm sieve @ 0.5 cum per 10
sqm for each layer

cum

80.00

895.00

71600.00

Key aggregates passing 22.4 mm and retained on


2.8 mm sieve @ 0.13 cum per 10 sqm

cum

10.40

832.00

8652.80

Chips spreader (Stone Packer)


Bitumen Sprayer
Mazdoor (Semi-Skilled)
Machinery
Bitumen boiler oil fired, capacity 1000 lts fitted
with spray set

c)

Three wheel 80-100 KN static roller


Material

212456.27
3540.94

Final Rate per Cum


d)

Add 14% for over head charges & Contractors


profit (excl.4%VAT)

495.73

Add for conveyance for coarse aggregate passing


53mm and retained on 2.8 mm sieve

cum

1.330

447.60

595.31

Add for conveyance for metal Key aggregates


passing 22.4 mm and retained on 2.8 mm sieve

cum

0.173

447.60

77.43

4709.41

Rate per 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
Unit = sqm
Taking output = 200 sqm
(a) Labour
Mate

day

Mazdoor (Unskilled)

day

20.80

250.00

5200.00

Air compressor 210 cfm with tractor

hour

2.00

402.00

804.00

Bitumen pressure distributor

hour

2.00

1016.00

2032.00

Mix all 6/10t capacity

hour

2.00

520.00

1040.00

Three wheeled 80-100 kN Static Roller

hour

4.00

920.60

3682.40

MT

0.06

37182.45

2379.68

Bitumen for pre-mix carpet @ 14.60 kg per 10


sqm = 200 x 14.6 / 10 = 292 kg

MT

0.29

37182.45

10857.27

Bitumen for seal coat @ 6.8 kg per 10 sqm


= 200 x 6.8 / 10 = 136 kg

MT

0.00

37182.45

0.00

cum

5.40

811.25

4380.75

cum

0.00

248.00

0.00

(b) Machinery

(c) Materials
Bitumen for tack coat @ 3kg per 10 sqm 200 x
3 / 10 = 60 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
Page 48 of 79

30376.10

S. Index
No. Code

Desription of Item

Unit

Rate per Sqm


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)

Qty

Rate

Amount
151.88
21.26

Cum

0.027

447.60

12.09

Cum

0.000

130.60

0.00

185.23

Prime Coat
Low porosity
Providing and applying prime coat with bitumen emulsion (SS-1) on prepared surface of
RBR- granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0
BASC kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use on
-1 WBM) ,including overhead charges & Contractors profit but excluding VAT & Seigniorage
chagres.
Unit = sqm
Taking output = 1750 sqm
a)Labour
Mate
day
Mazdoor (Unskilled)
day
1.04
260.00
250.00
b) Machinery
Hydraulic broom @ 1250 sqm per hour
hour
1.40
310.00
434.00
Air compressor 210 cfm
hour
1.40
402.00
562.80
Bitumen emulsion pressure distributor @ 1750 hour
1.00
748.00
748.00
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

hour

0.50

372.00

t
kl

1.48
3.00

32443.14
0.00

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

RBR-BASC-2

186.00
48015.84
0.00
50206.64
50206.64
28.69

14%
Rs.

4.02
32.71

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

day

Mazdoor (Unskilled)

day

1.040

250.00

260.00

Hydraulic broom @ 1250 sqm per hour

hour

1.400

310.00

434.00

Air compressor 210 cfm

hour

1.400

402.00

562.80

b) Machinery

Page 49 of 79

S. Index
No. Code

(e)

Desription of Item

Unit

Qty

Rate

Emulsion pressure distributor @1750 sqm per


hour
c) Material

hour

1.000

748.00

748.00

Bitumen emulsion (RS-1) @ 0.275 kg per sqm

tonne

0.480

33494.19

16077.21

Cost of 1750 sqm = (a+b+c+d+e)

18082.01

Rate per sqm = a+b+c+d+e/1750

10.33

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

1.45

Rate per sqm

Amount

11.78

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
-4
13.2mm to 0.09mm (Type 'B') as per 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.

a)

By Manual Means
Unit = sqm
Taking output = 8200 sqm (205 cum) (450 tonnes.)
Labour
Mate
day
Mazdoor working with HMP, Mechanical broom,
paver, roller, asphalt cutter and assistance for
setting outlines,levels and layout of construction.

b)

c)

day

0.84

285.00

239.40

14.00

250.00

3500.00

Skilled Mazdoor for checking line and levels.


day
5.00
315.00
1575.00
Machinery
Hot mix plant 40 to 60 TPH
hour
12.00
16626.00
199512.00
Generator 250 KVA
hour
6.00
1609.00
9654.00
Front end loader 1 cum capacity
hour
6.00
1431.00
8586.00
Mechanical Paver finisher @ 100 TPH
hour
4.80
1183.00
5678.40
Smooth wheeled roller 8-10 Tonnes
hour
6.00
920.60
5523.60
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)

19.48

37182.45

724314.07

cum

276.75

620.50

171723.38

Cost per 8200 Sqm (E)


Final Rate per 1 Sqm
d)

1130305.85
137.84

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

Cement Concrete Pavement


Page 50 of 79

cum

0.034

447.60

15.22

172.36

Rate per Sqm

10

19.30

RBR-CCPV-5

S. Index
No.
10 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)

a)

b)

Labour
Mason (1st class)

day

5.00

315.00

1,575.00

Mason (2nd class)

day

5.00

285.00

1,425.00

Mazdoor (unskilled)

day

150.00

250.00

37,500.00

Mazdoor(skilled)

day

6.00

250.00

1,500.00

Surveyor

day

2.00

285.00

570.00

Mazdoor (semi-skilled)

day

6.00

250.00

1,500.00

Black smith for cutting of dowel bars including


removal of burrs, fabrications & fixing of dowel
bars

day

1.00

285.00

285.00
44355.00

Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6
mixers) with weight batcher and suitable
capacity calibrated water tank

Hour

Needle vibrator

Hour

Screed vibrator

36.00

370.00

13,320.00

Hour

9.00

40.00

360.00

Plate vibrator

Hour

9.00

40.00

360.00

Water tanker 6 Kl. Capacity

Hour

5.00

372.00

1,860.00

Air compressor ( 1hour initial + 1 hour final)

Hour

2.00

402.00

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

22.95

811.25

18,618.19

cum

33.75

335.00

11,306.25

(ii) Sand as per IS:383 and conforming to clause


1500.2.4.2. @ 0.45 cum of concrete

tonne
26.25
4400.00
115,500.00
(iii) Cement @ 350 Kg/cum of concrete
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 51 of 79

Kg

117.6

45.50

5350.8

tonne

0.005

0.00

0.00

Litre

19.00

46.20

877.80

S. Index
No. Code

Desription of Item

Unit

Qty

Rate

Jute rope 12mm dia including 5 per cent wastage

90.00

5.00

450.00

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

90.00

9.00

810.00

Polythene sheathing, covering 2/3rd dowel bars


(20x23) and tight fit including 5 per cent wastage

No

483.00

0.50

241.50

Plasticizer 0.5 per cent by weight of cement

Litre

122.00

75.00

9150.00

Curing compound (if used) @ 0.33 litre per sqm

Litre

131.25

123.00

16143.75

Joint filler board 20mm thick as per IS:1838

sqm

3.00

570.00

1710.00

(4x3.75x0.200 = 3 sqm)

Amount

239081.85
300140.85

(d) Form work @ 3% on (a+b+c)

9004.23

Cost for 75 cum = a+b+c+d

309145.08

Rate per Cum = (a+b+c+d+e)/75


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

4121.93
577.07
4699.01

Rate per cum


Conveyance charges

(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

(ii) Sand as per IS:383 and conforming to clause

Cum

0.90

447.60

402.84

cum

0.45

130.60

58.77

1500.2.4.2. @ 0.45 cum of concrete


Total Conveyance charges

461.61

Conveyance charges per cum

461.61

Form work @ 3% on conveyance charges

13.85

Rate per cum including conveyance

5174.47

11 RBR- Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto
EECD 1000 m lead but excluding compaction ground supporting embankment subgrade replacement
-7 by suitable soil, which shall 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

for Side drain

Page 52 of 79

day
day
day
day

2.080

hour

6.00

hour

15.00

250.00
315.00
355.00

520.00
0.00
0.00
0.00

1499.25

8995.50

818.30

12274.50
21790.00
3050.60
24840.60
138.00

S. Index
No. Code

12

Desription of Item

Unit

Qty

Rate

Amount

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)

day
day

3.64

250.00

sub Total
Overheads & Contractors Profit @14%
Cost for 10 cum = a+b+c+d
sub Total
Rate per cum = /10
13

910.00
910.00
127.4
1037.4
1037.40

103.74

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 crosssections, 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

Page 53 of 79

day
day
day
day

3.220
2.00
0.50

hour
hour
hour
hour

6.00
6.00
6.00
8.20

kg

70.00

30.00

805.00
630.00
177.50
0.00
8995.50
2412.00
8586.00
6710.06
0.00
2100.00

each

1008.00

12.08

12176.64

cum

90.00

250.00
315.00
355.00
1499.25
402.00
1431.00
818.30

0.00
42592.70
5962.98
48555.68
269.75

14

RBR-FNDN4

S. Index
No. Code

Desription of Item

Unit

Rate

Amount

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
Cement
Coarse sand
40 mm aggregate
Water
(b) Labour
Mate
Mason (1st Class)
Mazdoor (Unskilled)
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity
fitted with water measuring device and
preferably also with load cell.
Water tanker 6 kl capacity

4400.00
335.00
732.50

968.00
150.75
659.25

0.10
1.39

315.00
250.00

31.50
347.5

hour

0.40

370.00

148.00

hour

0.13

372.00

48.36
2353.36
0.00

t
cum
cum
kl

0.22
0.45
0.9
1.2

day
day
day

(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
Total Conveyance charges
Conveyance charges per cum
Rate per cum including conveyance

15

Qty

4.00%

2353.36
329.47
2682.83
cum
cum

0.45
0.90

130.60
447.60

58.77
402.84
461.61
461.61

3144.44

Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
Cement
kg.
480.00
4.40
2112.00
Sand (including 5% wastage)
cum
1.05
335.00
351.75
C. LABOUR:
Man mazdoor for mixing mortar
day
0.20
250.00
50.00
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:

cum

Page 54 of 79

0.15

2513.75

377.06

S. Index
No. Code

Desription of Item

Unit

Qty

Rate

Mason 1st class

day

0.60

315.00

189.00

Mazdoor (unskilled)

day

0.96

250.00

240.00
806.06

16

RBRSBST-5

Overheads & Contractors Profit @ 14%

Amount

112.85
918.91

Conveyance charges
Coarse sand
cum
0.160
130.60
20.90
Rate per cum including conveyance
939.81
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
(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

Mixer

t
cum
cum
cum
cum

0.275
0.480
0.480
0.240
0.080

4400.00
335.00
732.50
1183.75
811.25

1210.00
160.80
351.60
284.10
64.90

day
day
day

0.100
1.390

315.00
250.00

31.50
347.50

hour

0.400

370.00

148.00
2598.40

(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

Page 55 of 79

4.00%

103.94
2702.34
378.33
3080.67

cum
cum
cum
cum

0.480
0.480
0.240
0.080
4.00%

130.60
447.60
447.60
447.60

62.69
214.85
107.42
35.81
420.77
16.83
437.60

3518.27

17

RBR-SBST5

S. Index
No. Code

Desription of Item

Unit

Qty

Rate

Amount

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

t
cum
cum
cum

0.403
0.450
0.540
0.360

4400.00
335.00
1183.75
811.25

day
day
day

0.10
1.39

315.00
250.00

31.50
347.50
75.80

hour
hour
hour

0.40
0.40

370.00
664.00

148.00
265.60

(d) Formwork @ 10% on (a+b+c)

1773.20
150.75
639.23
292.05

3723.63
372.36

10.00%

4095.99
Overheads & Contractors Profit @14%

573.44

Rate per cum = a+b+c+d+e+f

4669.43

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

130.60
447.60
447.60

10.00%

46.16
507.77

RBR-SPST2

Rate per cum including conveyance


18

58.77
241.70
161.14
461.61

5177.20

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

1.05

44400.00

kg

8.00

65.00

Mate
Blacksmith/ Bar bender

day

day

10.00

330.00

3300.00

Mazdoor (Unskilled)

day

10.00

250.00

2500.00
52940.00

Binding wire
(b) Labour for cutting, bending, tying and
placing in position

Overheads & Contractors Profit @14%


Page 56 of 79

46620.00
520.00

7411.60

S. Index
No. Code

Desription of Item

Unit

Qty

Rate

Rate per t = a+b+c+d


19

Amount

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

RBR-SPST-5
specifications Clauses 800 and 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)
concrete
surface
c) Machinery

for

cleaning

deck

slab

Concrete mixer 0.4/0.28 cum capacity


Generator 33 KVA.

t
cum
cum
cum
t

4400.00
335.00
1183.75
811.25
52940.00

1790.80
150.75
639.23
292.05
3970.50

day
day
day
day

0.10
1.39
0.15

315.00
250.00
250.00

31.50
347.50
37.50

hour
hour

0.40
0.40

370.00
664.00

148.00
265.60
7673.43
230.20

(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

0.407
0.45
0.54
0.36
0.075

3.00%

7903.63
1108.51
9012.14
cum
cum
cum

0.45
0.54
0.36

130.60
447.60
447.60

3.00%

Rate per cum including conveyance

58.77
241.70
161.14
461.61
13.85
475.46

9487.60

20 RBR- Providing weep holes in brick masonry/stone masonry, plain/reinforced concrete abutment,
SBST- wing wall, return wall with 100 mm dia AC pipe extending through the full width of the
9 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.
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
Page 57 of 79

Cum
mt
day

1.050
0.480
0.200

335.00
4400.00
250.00

351.75
2112.00
50.00
2513.75

31.500

213.00

6709.50

Nos.

30

12.00

360.00

S. Index
No. Code

Desription of Item

Unit

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)

Qty
10.00%

Rate
213.00

cum

0.050

2513.75

day
day
day

0.500
0.280

315.00
250.00

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

0.053

Rate per Each = a+b+c+d

Amount
21.30
125.69

1244.40

157.50
70.00
7443.99
1042.16
8486.15
65.33

Rs

285.05

14%

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.

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
RBR- the wall and providing over the entire surface behind abutment, wing wall, return wall to the
SBST- full height, compacted to firm condition complete as per drawing and technical specification
11 Clause 1204.3.8 MORD / 710.14 of IRC, 78 & 2200 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.

cum

6.000

156.00

936.00

40-45mm HBG metal


(b) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (skilled)
(c) Machinery
Water Tanker of 6 KL capacity

cum

6.000

732.50

4395.00

day
day
day

7.320
1.000

250.00
250.00

1830.00
250.00

hour

0.060

372.00

22.32
7433.32
1040.66
8473.98
847.40
268.56
268.56

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 0.60
Add for conveyance for Metal
cum 0.60

Rate per cum = (a+b+c+d+e )


Providing
and
Laying
Reinforced
Concrete Pipe NP3 as per design.

RBR-PCVT-3

22

14%

447.60
447.60

Rs

1384.52

Cement

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 58 of 79

S. Index
No. Code

Desription of Item

Unit

Qty

Rate

Amount

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
6478.81
1007.53

13.40
132.00
48591.08
2015.05
51352.78
7189.39
58542.17

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

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

7805.62
7805.62
cum

0.04

130.60

Rate per Rmt including conveyance


ii)

5.22
5.22
0.70

7806.32

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

Rate per Rmt including conveyance


iii) 600 mm dia
Page 59 of 79

day
day
day
rm

0.25
2.09

315.00
250.00

78.75
522.50

cum
t

0.04
0.03

335.00
4400.00

m
nos

7.50
2.00

5334.53
804.19

13.40
132.00
746.65
671.99
40009.00
1608.38
42289.37
5920.51
48209.88
6427.98

cum

0.04

130.60

5.22
4.70
4.70
0.63

6428.61

S. Index
No. 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

Unit

Qty

day
day
day

0.15
1.25

Rate

315.00
250.00

47.25
312.50
71.95

8.04
79.20
518.94
415.15
19403.61
808.74
20627.50
2887.85
23515.35

rm

cum
t

0.024
0.018

335.00
4400.00

m
nos

7.50
2.00

2587.15
404.37

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

3135.38
3135.38
cum

0.024

130.60

Rate per Rmt including conveyance


iii) 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

Rate per Rmt including conveyance

Page 60 of 79

Amount

3.13
2.50
2.50
0.33

3135.71

day
day
day

0.15
1.25

250.00
0.00

37.50
0.00
7.50

8.04
79.20
132.24
79.34
10935.80
493.38
11508.52
1611.19
13119.71

rm

cum
t

0.024
0.018

335.00
4400.00

m
nos

7.50
2.00

1458.11
246.69

1749.30
1749.30
cum

0.024

130.60

3.13
1.88
1.88
0.25

1749.55

23

RBR-EECD-4

S. Index
No. Code

a)
b)

c)

Desription of Item

Unit

Rate

Amount

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

day
hour
hour
hour
hour
hour
hour

Basic rate of formation of road with borrow soils per Cum


d)

Qty

1.04

250.00

260.00

1.670

2600.30

4342.50

4.50
0.50
4.00
2.00
1.00

818.30
1499.25
367.00
372.00
2384.90

3682.35
749.63
1468.00
744.00
2384.90

136.31

Add 14.00 % for Over head charges & Contractors profit


Rate per cum

19.08
155.39

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

Executive Engineer,
(PR) PIU Division, Karimnagar

Page 61 of 79

Dy.Executive Engineer,
PR Proj. Sub Divin.,Jagtial

LEAD STATEMENT (AS PER SSR 2012-13)


Name of the work : BT to Road from Maithapoor to Cherlakondapur
PIU Sub Division Jagtial

of Raikal Mandal in (PR)

Sl
No.

Description in Material

Name of the
Quarry

Lead in
Km

Initial

Conveyanc
e charges

Blasting
Charges

Machine
Crushing
Charges

Total Amount with out


seignorage & conveyance
charges

1 Gravel

Local

6.00

75.00

85.80

75.00

2 Sand for Mortar

Local

10.00

335.00

130.60

335.00

3 60-63 mm HBG metal

kondagattu

40.00

378.00

447.60

70.00

448.00
###

4 50-55 mm HBG Metal

kondagattu

40.00

410.00

447.60

70.00

480.00
###

5 40-45mm HBG Metal

kondagattu

40.00

530.00

447.60

70.00

132.50

732.50

6 19 - 22mm HBG metal

kondagattu

40.00

998.00

447.60

70.00

249.50

1317.50

7 12-14 mm HBG Metal

kondagattu

40.00

727.00

447.60

70.00

181.75

978.75
###

8 9.5-11.2 mm HBG Metal

kondagattu

40.00

593.00

447.60

70.00

148.25

811.25
###

9 5-7 mm HBG Metal

kondagattu

40.00

452.00

447.60

70.00

113.00

635.00
###

10 2.36- 5mm HBG Metal

kondagattu

40.00

278.00

447.60

70.00

69.50

417.50
###

11 40 mm HBG Metal- (SS5)

kondagattu

40.00

530.00

447.60

70.00

132.50

732.50

12 20 mm HBG metal-(SS5)

kondagattu

40.00

891.00

447.60

70.00

222.75

1183.75

13 12 mm HBG metal-(SS5)

kondagattu

40.00

727.00

447.60

70.00

181.75

978.75
###

14 10 mm HBG Metal-(SS5)

kondagattu

40.00

593.00

447.60

70.00

148.25

811.25

15 2.36 mm Below Metal stone dust kondagattu

40.00

260.00

447.60

16 Soling stone of 150 mm size

kondagattu

40.00

86.00

447.60

17 Sand for Blindage

Local

10.00

248.00

130.60

18 Emulsion (SS-1)

Vishakhapatnam

686.00 29108.45

2058.00 CST @ 5%

1276.69

32443.14

19 Emulsion (RS-1)

Vishakhapatnam

686.00 30115.34

2058.00 CST @ 5%

1320.85

33494.19

Vishakhapatnam

686.00 33648.63

2058.00 CST @ 5%

1475.82

37182.45

20

Bitumen 60/70 grade oct,16


2012

260.00
70.00

156.00
###
248.00

21 Cement Sep' 12

Local

4400.00

4400.00

22 Steel Sep' 12

Local

44400.00

44400.00

Page 62 of 79

Sl
No.

Description in Material

25 1000mm Dia NP3 Class


1000mm Dia Collar
26 900mm Dia NP3 Class
900mm Dia Collar
28 600mm Dia NP3 Class
600mm Dia Collar
28 450mm Dia NP3 Class
450mm Dia Collar

Name of the
Quarry
Karimnagar
Karimnagar
Karimnagar
Karimnagar
Karimnagar
Karimnagar
Karimnagar
Karimnagar

Lead in
Km

Initial

78.00 5170.00
897.00
78.00
78.00 4166.00
716.00
78.00
78.00 2020.00
360.00
78.00
78.00 1238.00
230.00
78.00

Conveyanc
e charges
701.80
675.07
322.63
157.41

Blasting
Charges
-133.90
-18.69
-104.12
-14.95
-45.91
-7.49
-104.12
-14.95

Machine
Crushing
Charges
740.91
129.22
597.58
103.14
290.43
51.86
166.82
31.64

Total Amount with out


seignorage & conveyance
charges

6478.81
1007.53
5334.53
804.19
2587.15
404.37
1458.11
246.69

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

Asst.Exe. Engineer,

Dy.Executive Engineer,

PR Proj. Sub Divin.Jagtial

PR Proj. Sub Divin.,Jagtial

Page 63 of 79

Executive Engineer,

Superintending Engineer

(PR) PIU Division, Karimnagar


PR Circle. Karimnagar

Name of the work : BT to Road from Maithapoor to Cherlakondapur

of Raikal Mandal in (PR) PIU Sub Division Jagtial

As per IS 458
NP3 - RCC pipes made by Casting process

Barrel
thickness
Dia in mm in mm

Steel kgs/m
Longi
spiral

CC qty in steel qty


cum
inkgs

Cement
Rate
adopted

Present
Cement
Rate

Steel
Variation in cost of Variation in cost of
Rate
Present Cement (S2-S1)/1000 Steel (S2-S1)/1000
adopted steel Rate
X Ws
X Ws

Total
Variation

300

50

0.78

1.53

0.054978

2.4936

5100

4400.00

46000

44400.00

-13.85

-3.99

-17.84

450

65

0.78

1.9

0.105165

2.908

5100

4400.00

46000

44400.00

-26.5

-4.65

-31.15

600

75

1.18

2.2

0.159043

3.644

5100

4400.00

46000

44400.00

-40.08

-5.83

-45.91

700

85

1.18

4.87

0.209623

6.6344

5100

4400.00

46000

44400.00

-52.82

-10.62

-63.44

900

100

2.66

11.55

0.314159

15.596

5100

4400.00

46000

44400.00

-79.17

-24.95

-104.12

1000

115

2.66

15.7

0.402831

20.244

5100

4400.00

46000

44400.00

-101.51

-32.39

-133.9

1200

125

3.55

21.25

0.520326

27.35

5100

4400.00

46000

44400.00

-131.12

-43.76

-174.88

Min. cement for NP3 pipes = 360 kg/ cum


Cement Rate

Name of the work : BT to Road from Maithapoor to Cherlakondapur

of Raikal Mandal in (PR) PIU Sub Division Jagtial

As per IS 458
NP3 - RCC Collars

Dia in
mm

Caulking
space in thickness length
mm
in mm in mm

Steel
Longi spiral

Cement
CC qty steel qty
Rate
in cum in kgs
adopted

Present
Cement
Rate

Steel
Rate
adopted

Present
steel
Rate

Variation in cost Variation in cost


of Cement (S2of Steel (S2S1)/1000 X Ws
S1)/1000 X Ws

Total
Variation

300

16

30

150

0.11

0.22

0.0065

0.3564

5100.00

4400.00 46000.00 44400.00

-1.65

-0.57

-2.22

450

19

35

200

0.15

0.6

0.0144

0.822

5100.00

4400.00 46000.00 44400.00

-3.62

-1.32

-4.94

600

19

40

200

0.23

1.05

0.0208

1.406

5100.00

4400.00 46000.00 44400.00

-5.24

-2.25

-7.49

700

19

45

200

0.23

1.85

0.0269

2.302

5100.00

4400.00 46000.00 44400.00

-6.79

-3.68

-10.47

900

19

55

200

0.33

2.25

0.0412

2.85

5100.00

4400.00 46000.00 44400.00

-10.39

-4.56

-14.95

1000

19

60

200

0.33

3.09

0.0501

3.7908

5100.00

4400.00 46000.00 44400.00

-12.62

-6.07

-18.69

1200

19

75

200

0.5

5.08

0.0737

6.1896

5100.00

4400.00 46000.00 44400.00

-18.56

-9.9

-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


(Rs./Metric tonne)

Applicable from: October


16, 2012
BITUMEN (BULK)

GRADES

VG-10 VG-30 VG-40

PORT
REF(Mumbai/
Manglore/Koc
hi)
27460 28260 29680
KOYALI
27460 28260 29680
MATHURA

28660 29460 30880

PANIPAT

28960 29760 31180

PORT REF
(Haldia/Vizag
/Chennai)
27560 28360 29780
BARAUNI
28590 29390
BITUMEN (PACKED)

PORT
REF(Mumbai/
Manglore/Koc
hi)
30460 31260 32680
KOYALI
30460 31260 32680
MATHURA

31660 32460 33880

PANIPAT

31960 32760 34180

PORT REF
(Haldia/Vizag
/Chennai)
30560 31360 32780
Applicable from: October
01, 2012
BITUMEN
(BULK)

PORT
REF(Mumbai/
Manglore/Koc
hi)
KOYALI
MATHURA
PANIPAT

GRADES
VG-10 VG-30 VG-40

29980
29980
31180
31480

30780
30780
31980
32280

32590
32590
33790
34090

PORT REF
(Haldia/Vizag
/Chennai)
30080 30880 32690
BARAUNI
31110 31910
BITUMEN (PACKED)
PORT
REF(Mumbai/
Manglore/Koc
hi)
KOYALI
MATHURA
PANIPAT

32980
32980
34130
34480

33780
33780
34980
35280

35590
35590
36790
37090

PORT REF
(Haldia/Vizag
/Chennai)
33080 33880 35690

Applicable from: October 16, 2012


LOCATIO
NS

GRADES (SETTING TYPE)

RAPID

REMARK
S

MEDIUM SLOW

EMULSION (BULK)
HALDIA

23820

24020

23200

PANIPAT 24770

24970

24050

EMULSION (PACKED)
PANIPAT 28620

28820

27900

Applicable from: October 01, 2012

LOCATIO
NS

GRADES (SETTING TYPE)


RAPID

MEDIUM SLOW

REMARK
S

EMULSION (BULK)

HALDIA

25540

25740

24740

PANIPAT 26490

26690

25590

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
Description

Bulk VG-10 Grade Bulk VG-30 Grade


VIZAG

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

VIZAG

Emulsion (Bulk)
RS

Emulsion (Bulk)
MS

HINCOL, VIZAG

HINCOL, VIZAG

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

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

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

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

33,110.86

34,071.99

29,758.93

29,999.21

2,007.00

2,007.00

2,007.00

2,007.00

Lead from
VIZAG

669.00 Kms
Lead charges for Bulk @
1.50

PMGSY

per KM

35,117.86

Asst Engineer
PR Projects SD, Vemulawada

Executive Engineer
PIU Division, Karimnagar

PMGSY

36,078.99

31,765.93

Deputy Executive Engineer


PR Projects SD, Vemulawada

Superintending Engineer
PR Circle , Karimnagar

32,006.21

COST OF BITUMEN / MT

maram to Kanagarthy-M.P.Konaraopet

Emulsion (Bulk)
SS
HINCOL, VIZAG

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

2,007.00

PMGSY

30,900.91

PMGSY