Professional Documents
Culture Documents
CIRCLE ,KADAPA
T S Memo No: /RR Plan PH-II/SE-KDP/DSE-KDP/AEE-2/2018, Dt: -12-2018.
1 Head of Account 5054 - Capital out lay on Roads & Bridges
04 - District and Other Roads MH - 337 other
Expenditure GH -07 - Rural Infrastructure
Development of Road works under RIDF-SH -17 -
Rural Roads -530- Major Works -531 - Other
Expenditure.
5 Amount of estimate
Rs.200.00 Lakhs.
6 Administative sanction Administrative sanction accorded for Rs. 200.00
lakhs vide GO Rt No.515, dated 17.12.2018 of T
R&B (R.I) department
To
The Executive Engineer(R&B)
Proddatur
c
DATA WITH SSR 2018-19
Unit : Cum
Taking out put = 100 Cum Page 68,69 of MoRT&H SDB
(A) Labour
0.04 day Mate 451.00 day 18.04
1.00 day Mazdoor unskilled 400.00 day 400.00
418.04
(B) Machinery
1.67 hr Hydraulic Excavator 1 cum bucket capacity @ 60 cum 2791.60 hr 4661.97
per hour
2880.00 t.km Tipper (for 1 Km ) 160 18 7.44 t.km 21427.20
Add 10% of cost of carriage to cover cost of loading 2142.72
and unloading
0.50 hr Dozer 80 HP for spreading @ 200 cum per hour 2454.60 hr 1227.30
1.00 hr Motor Grador for Grading @ 100 cum per hour 3020.40 hr 3020.40
4.00 hr Water tanker 6 KL 655.20 hr 2620.80
1.00 hr Vibratory roller 8T 2736.20 hr 2736.20
37836.59
(D) OH charges @ 4.615% on (A) + (B)+( C) 1765.45
(E) Total of (A) + (B)+( C)+(D) 40020.08
(F) Add Contractors Profit at 10% on (E) 4002.01
Cost per 100 cum (E) + (F) 44022.09
Rate per Cum 440.22
Rate per 1 cum 440.00
1 Cum
2 Construction of Granular sub-base by providing HBD material confirming to Grading - V of MoRT&H Table 400-1
including cost and conveyance of all materials to work site and spreading in uniform layers with motor grader or by
approved means, on prepared surface mixing by mix in place method with Rotavator / approved means at OMC and
compacting with vibratory roller to achieve the desired density etc., complete for finished item of work as per MoRT&H
Specification 401 (5th revision) and as directed by the Engineer-in-charge. ( Payment will be made based on levels
for finished item of work ).
Unit = cum
Taking output = 300 cum Page 95 of MoRT&H SDB
(A) Labour
0.40 day Mate 451.00 day 180.40
2.00 day Mazdoor skilled 455.00 day 910.00
8.00 day Mazdoor unskilled 400.00 day 3200.00
Total 4290.40
(B) Machinery
6.00 hr Motor grader 3.35M Blade @50 cum/Hr 3020.40 hr 18122.40
12.00 hr Tractor with Rotavator 423.60 hr 5083.20
6.00 hr Vibratory roller 8T 2736.20 hr 16417.20
3.00 hr Water tanker 6 KL 655.20 hr 1965.60
Total 41588.40
(C) Material
Granular sub-base material as per Table 400-1 of
MORT&H
192.00 cum 53 mm to 9.5 mm @ 50% 1283.83 cum 246494.40
(Av. rate of 50 - 55 mm, 40-45 mm, 25 - 27 mm, 19
- 22 mm, 12 to 14 mm, 9.5-11.2mm HBD M/C
metal)
9.5 mm to 2.36 mm @ 35% 991.76 cum 133292.99
134.40 cum (Av. rate of 9.5-11.2mm , 5-7mm & 2.36 - 5mm HBD
M/C metal)
2.36mm and below @15% 672.22 cum 38719.87
57.60 cum
(Rate of 2.36mm & below HBD metal)
Total 418507.26
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C) 21431.42
(E) Total of (A) + (B)+( C)+(D) 485817.48
(F) Add Contractors Profit at 10% on (E) 48581.75
Cost per 300 cum (E) + (F) 534399.23
Rate per 1 cum 1781.33
Rate to be adopted 1781.00
1 Cum
3 Providing, Laying, Spreading and compacting graded HBD crushed stone aggregate to Wet Mix macadem specification
( 5th Revision) as per Table 400-13, including cost of all materials and including premixing the material with water at
OMC in Mechanical mix plant carriage of mixed material by tipper to site , laying in uniform layers with paver in base
courses on well prepared surface and compacting with Vibratory roller to acheive the desired density etc., as directed
by the Engineer-in-Charge and as per MoRT&H specification.406 (5th revision) for finished item of work.
Page 4
Quantity Description of Item Rate per Amount
89.10 cum 45 to 22.40mm IRC&MoRT&H HBD M/C metal@ 30% 1407.64 cum 125420.43
Unit = sqm
Taking output = 3500 sqm
a) Labour
0.080 day Mate 451.00 day 36.08
2.000 day Mazdoor 400.00 day 800.00
836.08
b) Machinery
2.800 hr Mechanical broom @ 1250 sqm 381.80 hour 1069.04
2.800 hr Air compressor 250 cfm 556.50 hour 1558.20
2.000 hr Emulsion pressure distributor @ 875.60 hour 1751.20
1.000 hr Water tanker 6 KL capacity @ 1 655.20 hour 655.20
5033.64
c) Material
2.450 MT Bitumen emulsion @ 0.7 kg per sqm 45746.40 MT 112078.68
a+b+c 117948.40
4.615 % d) OH Charges on (a+b+c) 5443.32
a+b+c+d 123391.72
e) Contractor's profit @ 10 % input on
12339.17
(a+b+c+d)
Cost for 3500 sqm = 135730.89
Rate per sqm = 38.78
38.80
1 Sqm
5 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.20
kgs per sqm on the prepared bituminous surface cleaned with mechanical broom for finished item of work as per
MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-Charge.
Page 5
Quantity Description of Item Rate per Amount
0.70 MT Bitumen VG-10 (Bulk) @ 0.20 Kgs/sqm 32706.40 MT 22894.48
Total 22894.48
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C) 1357.36
(E) Total of (A) + (B)+( C)+(D) 30769.36
(F) Add Contractors Profit at 10% on (E) 3076.94
Cost per 3500 sqm (E) + (F) 33846.30
Rate per 1 sqm 9.67
Rate to be adopted 9.70
1 Sqm
6 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.25
kgs per sqm on the prepared Granular surface treated with primer cleaned with mechanical broom for finished
item of work as per MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-Charge.
Unit = cum
Taking out put = 205 cum (450 tonne) Page 125,126,127 of MoRT&H SDB
(A) Labour
0.84 nos. Mate 451.00 nos. 378.84
14.00 nos. Mazdoor working with HMP, mechanical broom, 400.00 nos. 5600.00
paver, roller, asphalt cutter and assistance for setting
out lines, levels and layout of construction
3.90 hr Finish rolling with 6-8 tonnes smooth wheeled 1856.50 hr 7240.35
tandem roller.
Total 213373.44
(C) Material
15.30 MT Bitumen 60/70 @ 3.4 % of weight of mix = 33506.40 MT 512647.92
205x2.2=450 tonne
ii) Aggregate
Total weight of mix = 450 tonnes 15.3
weight of bitumen - 15.3 tonnes
Weight of aggregate = 450-15.3 = 434.7 tonnes
Taking density of aggregate = 1.5 tonne/cum 289.8
Volume of aggregate = 289.8 cum 1.41366
Grading - II (19 mm nominal size)
116.04 Cum of 25-10mm @ 40%
115.92 cum IRC & MORT&H HBD M/C chips 25 to 10mm @ 40% 1410.41 cum 163494.44
115.92 cum IRC &MORT&H HBD M/C chips 10 to 5mm @ 40% 1099.69 cum 127476.06
Page 6
Quantity Description of Item Rate per Amount
1 Cum
Page 7
Quantity Description of Item Rate per Amount
8 Providing , laying of close graded premix surfacing material ( Mixed seal surfacing) of 20 mm thickness by hot mix
plant using hard blasted granite crushed aggregates of 13.2 mm to 0.09 mm (Type 'B') as per table 500-19 of
specification 508 of MoRT&H (5th Revision), premixed with bituminous binder VG-30 (60/70) grade @ 19.00 Kg
per 10 Sqm area, including cost of all materials 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
MoRT&H (5th Revision) Specification No. 508 complete for finished item of work in all respects as directed by
Engineer-in-charge.
Unit = cum
Taking output = 15 cum
(A) Labour
0.64 nos Mate 451.00 day 288.64
1.00 nos Mason 455.00 day 455.00
15.00 nos Mazdoor 400.00 day 6000.00
Total 6743.64
(B) Material
13.50 cum Cost of 40mm SS-5 HBD M/C metal 1147.22 cum 15487.47
6.75 cum Sand at site 290.47 cum 1960.67
2.43 MT Cement at site 3900.00 MT 9477.00
Total 26925.14
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 525.50 hr 3153.00
6.00 hr Generator set 35 KVA 1032.00 hr 6192.00
2.00 hr Water tanker 6 KL 655.20 hr 1310.40
Total 10655.40
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C) 2045.56
(E) Total of (A) + (B)+( C)+(D) 46369.74
(F) Add Contractors Profit at 10% on (E) 4636.97
Cost per 15 cum (E) + (F) 51006.71
Rate for 1 cum 3400.45
Rate to be adopted 3400.00
1 Cum
10 Vibrated cement concrete M 35 grade using 20mm & 10mm HBD crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost, conveyance of all
materials to site and labour charges, centering, machine mixing, laying, vibrating, curing etc., including all other
incidental and operational charges of all T&P etc., complete for finished item of work as per MoRT&H specification
1500, 1700, 2100 & 2702 (5th Revision) and as directed by the Engineer-in-Charge for C.C Pavement.
(B) Material
8.10 cum Cost of 20mm SS-5 HBD M/C metal 1642.22 cum 13301.98
5.40 cum Cost of 10mm SS-5 HBD M/C metal 1233.22 cum 6659.39
6.75 cum Sand at site 290.47 cum 1960.67
6.33 MT Cement at site 3900.00 MT 24687
Total 46609.04
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 525.50 hr 3153.00
6.00 hr Generator set 35 KVA 1032.00 hr 6192.00
9345.00
(D) Form work
3.50 % Form work @ 3.50% on (A)+(B)+( C) 65024.40 Cum 2275.85
(E) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C)+(D) 3105.91
(F) Total of (A) + (B)+( C)+(D)+(E) 70406.16
(G) Add Contractors Profit at 10% on (F) 7040.62
Page 8
Quantity Description of Item Rate per Amount
Cost per 15 cum (F)+(G) 77446.78
Rate for 1 cum 5163.12
Rate to be adopted 5163.00
1 Cum
11 Earthwork excavation in soils upto SDR by mechanical means for foundations of structures as per drawing and
technical specification including setting out, construction of shoring and bracing, removal of stumps and other
deleterious matter, dressing sides of bottom, back filling the excavation earth to the extent required etc., complete
for finished item of work, excluding seigniorage charges, as per MoRT&H specification 304 (5th Revision) and as
directed by the Engineer-in-Charge
Page 9
Quantity Description of Item Rate per Amount
12.00 cum Cost of Gravel 334.79 cum 4017.48
Total 4017.48
© Machinery
2.50 hr Plate compactor/Power rammer/road roller 59.10 hr 147.75
0.05 hr Water tanker 6 KL capacity 655.20 hr 32.76
Total 180.51
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615 % on (A)+(B)+(C) 328.79
(E) Total of (A) + (B)+( C)+(D) 7453.06
(F) Add Contractors Profit at 10% on (E) 745.31
Cost per 10 cum (E)+(F) 8198.37
Rate for 1 cum 819.84
Rate to be adopted 820.00
1 Cum
15 Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and 10mm size HBD crushed stone aggregate
(Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost and
conveyance of all materials to site and all labour charges for machine mixing,laying in position, Compacting ,
Vibrating and curing including all other incidental and all other operational charges of T&P required etc., complete as
per MoRT&H Specification 1500,1700, 2100 (5th Revision) for footings and Raft foundation .
Unit = cum Page 335 of MoRT&H SDB
Taking output = 15 cum
(A) Labour
0.86 nos Mate 451.00 day 387.86
1.50 nos Mason 455.00 day 682.50
20.00 nos Mazdoor 400.00 day 8000.00
Total 9070.36
(B) Material
8.10 cum Cost of 40mm SS-5 HBD M/C metal 1147.22 cum 9292.48
4.05 cum Cost of 20mm SS-5 HBD M/C metal 1642.22 cum 6650.99
1.35 cum Cost of 10mm SS-5 HBD M/C metal 1233.22 cum 1664.85
6.75 cum Sand at site 290.47 cum 1960.67
4.13 MT Cement at site 3900.00 MT 16107.00
Total 35675.99
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 525.50 hr 3153.00
6.00 hr Generator set 35 KVA 1032.00 hr 6192.00
9345.00
(D) Form work
4.00 % Form work @ 4% on (A)+(B)+( C) 54091.35 Cum 2163.65
(E) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C)+(D) 2596.17
(F) Total of (A) + (B)+( C)+(D)+(E) 58851.17
(G) Add Contractors Profit at 10% on (F) 5885.12
Cost per 15 cum (F)+(G) 64736.29
Rate for 1 cum 4315.75
Rate to be adopted 4316.00
1 Cum
16 Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and 10mm size HBD crushed stone aggregate
(Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost and
conveyance of all materials to site and all labour charges for machine mixing, laying in position,Compacting,
Vibrating and curing including all other incidental and all other operational charges of T&P required etc., complete as
per MoRT&H Specification 1500,1700, 2200 (5th Revision) for Sub structure .
Page 10
Quantity Description of Item Rate per Amount
17 Providing HYSD bars ( Fe-415 ) of different diameters, wrought and put up bars of all diameters including cost and
conveyance of steel to site and all labour charges for fabrication of reinforcement including cutting, bending, binding
rods, tying grills, placing them in position etc., complete including cost and conveyance of binding wire and all
handling charges and operational charges etc., and including over lapping welding if required etc., complete for all
R.C.C items for finished item of work as per standard drawings, as per the directions of the Engineer-in-Charge and as
per MoRT&H specification 1600 & 2300 (5th revision) and as per I.S.1786 of 1985 for Super structure of R.C.C
items.
21 Supplying and laying of seperation membrane 125 micron and as per ISI standard specification duly fixing over DLCC
including cost, conveyance of all materials etc., complete and as directed by the Engineer-in-Charge during execution
of work.
Rate as per SoR 2017-18 15.25
1Sqm
Page 11
657 1.28
1.28
1791
1.32
25
6.6 1.32
Page 12
2450
23.3
Page 13
0.875 875
1.413658537
451
434.7
115.92
57.96
Page 14
19475
Page 15
0.45
Page 16
4
Page 17
Page 18
Page 19
Page 20
COST OF BITUMEN / MT WITH LEADS