GOVERNMENT OF ANDHRA PRADESH

IRRIGATION & C.A.D. DEPARTMENT

Name of work :

CONSTRUCTION OF LOW LEVEL CAUSEWAY ACROSS PALAKALAVA NEAR

MODUGULAPALEM VILLAGE OF PELLAKUR MANDAL AT SPSR NELLORE
DISTRICT

Est Rs : 8.9 Lakhs

I & CAD DEPARTMENT

IRRIGATION CIRCLE
NELLORE
 Cross section at Proposed Causeway site

19.000

18.500

18.000

17.500

17.000

16.500

16.000

15.500

15.000

14.500

14.000

13.500

13.000
0 5 10 15 20 25 30 35 40 45 50 55 60 65
13.500

13.000
0 5 10 15 20 25 30 35 40 45 50 55 60 65
eway site

60 65 70 75 80 85 90 95 100 105 110

60 65 70 75 80 85 90 95 100 105 110
 Actual Location of Cause way

Chainage BS IS FS HI RL Remarks
1.52 17.85 TBM 17
0 0.23 17.850
5 0.98 15.490
10 1.44 15.590
15 1.81 15.960
20 2.43 15.800
25 2.72 15.850
30 2.87 15.890
35 2.93 15.900
40 2.89 15.790
45 2.95 16.270
50 2.9 16.270
55 2.76 16.310
60 2.96 16.250
65 3.12 16.210
70 2.98 16.410
75 2.9 16.540
80 3 16.610
85 3.08 16.500
90 2.95 16.420
95 2.88 16.650
100 16.680
105 16.450
110 2.88 17.800

Average Vagu Level 16.200

Protected Bed Level 15.600

Average Depth of Cut 0.600

Average Level above Protected Bed Level 16.200

Depth of Cut 0.600

 At Defined Cross-Section(20m U/S of proposed causeway)

Chainage BS IS FS HI RL Remarks
1.52 99.205 97.685 TBM 17
0 0.43 99.205 98.775
5 0.98 99.205 98.225
10 1.44 99.205 97.765
15 1.81 99.205 97.395
20 2.23 99.205 96.975
25 2.52 99.205 96.685
30 2.67 99.205 96.535
35 2.73 99.205 96.475
40 2.69 99.205 96.515
45 2.75 99.205 96.455
50 2.7 99.205 96.505
55 2.56 99.205 96.645
60 2.76 99.205 96.445
65 2.92 99.205 96.285
70 2.78 99.205 96.425
75 2.7 99.205 96.505
80 2.8 99.205 96.405
85 2.88 99.205 96.325
90 2.75 99.205 96.455
95 2.68 99.205 96.525
100 2.68 99.205 96.525
105 2.78 99.205 96.425
110 2.85 99.205 96.355
115 2.85 99.205 96.355
120 2.75 99.205 96.455
125 2.72 99.205 96.485
130 2.66 99.205 96.545
 135 2.74 99.205 96.465
140 2.7 99.205 96.505
145 2.69 99.205 96.515
150 2.67 99.205 96.535
155 2.75 99.205 96.455
160 2.76 2.76 99.205 96.445
165 2.73 99.205 96.475
170 2.75 99.205 96.455
175 2.8 99.205 96.405
180 2.82 99.205 96.385
185 2.79 99.205 96.415
190 2.84 99.205 96.365
195 2.83 99.205 96.375
200 2.83 99.205 96.375
205 2.84 99.205 96.365
210 2.84 99.205 96.365
215 2.83 99.205 96.375
220 2.78 99.205 96.425
225 2.78 99.205 96.425
230 2.81 99.205 96.395
235 2.82 99.205 96.385
240 2.86 99.205 96.345
245 2.85 99.205 96.355
250 2.88 99.205 96.325
255 2.83 99.205 96.375
260 2.74 99.205 96.465
265 2.73 99.205 96.475
270 2.81 99.205 96.395
275 2.78 99.205 96.425
280 2.91 99.205 96.295
285 2.77 99.205 96.435
290 2.49 99.205 96.715
295 2.54 99.205 96.665
300 2.59 99.205 96.615
305 2.66 99.205 96.545
310 2.66 99.205 96.545
315 2.41 99.205 96.795
320 2.54 99.205 96.665
325 2.56 99.205 96.645
330 2.68 99.205 96.525
335 2.66 99.205 96.545
340 2.76 99.205 96.445
345 2.86 99.205 96.345
350 2.82 99.205 96.385
355 2.6 99.205 96.605
360 2.45 99.205 96.755
365 2.43 99.205 96.775

Asst.Exe.Engineer Dy.Exe. Engineer

PR,Ichapuram PR,Kotabommali
Executive Engineer Superintending Engineer
PR,Srikakulam PR,Srikakulam
 DESIGN OF CAUSEWAY

I)Design Aspects&Specifications

a)Hydralic Aspects:

i)The Maximum design discharge is calculated based on both Catchment area method
(By using Dicken's formula and Ryve's formula) and Area-Velocity method taking cross-sections of stream at
as per IRC:SP 13.

ii)No vertical clearence is necessary

iii)As the mean velocity of flow is less than 2.6m/sec,protection of entry and exit ends
is not necessary unless otherwise required based on scour depth calculations.
How ever protection works on D/S with Solid apron is proposed.

iv)Scour depth calculations were done based on IRC: SP 13

b)Foundation Concrete:

i)The bearing capacity of the soil is taken as 20t/m2,because sandy soil is met with
upto 4.0m depth below LBL.

ii)The foundation level is below water table.Hence 10% extra cement is allowed as per
IRC:SP 20.

c)Head walls:

i)The design of head wall is carried out treating the wall as gravity retaining wall for
the scoured height.

ii)Face walls at ends are proposed.They are also designed as gravity retaining walls.

e)Approach slab:

i)Approach slab for a length 3.50m behind the abutments for full formation width is
proposed with M25 grade VRCC as per IRC:SP 20

g)Weep holes&Water spouts:

i)In abutments,Weep holes are provided above G.L @ 100mm c/c both horizontal and
vertical directions in staggered manner with 1 in 20 slope to the retaining face with 100mm AC pipes of Cl-15.

h)Back filling in between head walls:

i)Back filling in between head walls is provided with granular material consisting of
75% gravel and 25% sand for full depth for the entire length.
l)Approches:

i)Approaches are proposed with side earth consolidated to OMC.

 DESIGN OF VENTED CAUSE WAY

Hydraulic Data:-

Parameter Data Unit

Catchment area(As plotted from Topo sheets) 11 Sq.Km
Bed width of defined Cross-Section 105 Metre
Bank width of defined cross-section 105 Metre
HFL 17.500 Metre
LBL(Lowest Bed Level) 15.490 Metre
Discharge by Dicken's Formula 78.52 Cumec
Discharge by Area-Velocity Method 92.34Cumecs
Protected Bed Level 15.600 Metre
RTL(Road Top Level) 16.550 Metre
Annual Rain fall 1200 mm

1)Area Velocity method:-

At the proposed causeway site:-

Maximum Flood level 17.20m

Slope 0.0005
Rugosity Coefficient 0.025

S.No Chainage R.L Depth of Average Distance Area Wetted

flow depth of (m) (Sqm) perimeter
(m) flow (m)
(m)

1 0 17.85 0.65 0.33 0.00 0.00 0.00

2 5 15.49 1.71 1.18 5.00 5.90 5.05
3 10 15.59 1.61 1.66 5.00 8.30 5.02
4 15 15.96 1.24 1.43 5.00 7.13 5.01
5 20 15.80 1.40 1.32 5.00 6.60 5.04
6 25 15.85 1.35 1.38 5.00 6.88 5.03
7 30 15.89 1.31 1.33 5.00 6.65 5.02
8 35 15.90 1.30 1.31 5.00 6.53 5.01
9 40 15.79 1.41 1.36 5.00 6.78 5.03
10 45 16.27 0.93 1.17 5.00 5.85 5.04
11 50 16.27 0.93 0.93 5.00 4.65 5.05
12 55 16.31 0.89 0.91 5.00 4.55 5.05
13 60 16.25 0.95 0.92 5.00 4.60 5.02
14 65 16.21 0.99 0.97 5.00 4.85 5.01
15 70 16.41 0.79 0.89 5.00 4.45 5.04
16 75 16.54 0.66 0.73 5.00 3.63 5.03
17 80 16.61 0.59 0.63 5.00 3.13 5.02
18 85 16.50 0.70 0.65 5.00 3.23 5.01
19 90 16.42 0.78 0.74 5.00 3.70 5.03
20 95 16.65 0.55 0.67 5.00 3.33 6.03
21 100 16.68 0.52 0.54 5.00 2.68 7.03
22 105 16.45 0.75 0.64 5.00 3.18 8.03
23 110 17.80 0.60 0.68 5.00 3.38 9.03
 109.93 120.63

Hydraulic Radius R= Total area/Wetted perimeter = 0.91

Velocity V = 1/nX(R2/3XS1/2) 0.84m/sec

Discharge Q = AXV 92.34Cumecs

Design of Vents:-

I) Provide vent area 30% of area on defined cross-section of RTL

Bed Width x (RTL- LBL) x 30 / 100

= 33.39Sqm

a ) 800mm dia pipes

No.of pipes required = Vent Area/Area of pipe = 66.4

Say 66Nos

iii) However Provide 80 Nos of vents only to accommodate in the bed width

Calculation of area on defined cross-section at RTL--- 16.55

Chainage GL RTL Difference Mean Length 'm' Wetted Area

between Difference 'Sqm'
RTL&GL 'm'
'm'

0 16.55 16.55 0.00 0.00 0.0 0.000

5 15.49 16.55 1.06 0.53 5.0 2.650
10 15.59 16.55 0.96 1.01 5.0 5.050
15 15.96 16.55 0.59 0.78 5.0 3.875
20 15.80 16.55 0.75 0.67 5.0 3.350
25 15.85 16.55 0.70 0.73 5.0 3.625
30 15.89 16.55 0.66 0.68 5.0 3.400
35 15.90 16.55 0.65 0.66 5.0 3.275
40 15.79 16.55 0.76 0.71 5.0 3.525
45 16.27 16.55 0.28 0.52 5.0 2.600
50 16.27 16.55 0.28 0.28 5.0 1.400
55 16.31 16.55 0.24 0.26 5.0 1.300
60 16.25 16.55 0.30 0.27 5.0 1.350
65 16.21 16.55 0.34 0.32 5.0 1.600
70 16.41 16.55 0.14 0.24 5.0 1.200
75 16.54 16.55 0.01 0.08 5.0 0.375
80 16.61 16.55 -0.06 -0.02 5.0 -0.125
85 16.50 16.55 0.05 0.00 5.0 -0.025
90 16.42 16.55 0.13 0.09 5.0 0.450
105 16.45 16.55 0.10 0.12 15.0 1.725
110 16.55 16.55 0.00 0.05 5.0 0.250
40.850
Calculation of area between RTL and PBL on existing cross-section

Chainage RTL PBL Difference Mean Length 'm' Wetted Area

between Difference 'Sqm'
RTL&GL 'm'
'm'

0 16.55 16.55 0.00 0.00 0.0 0.000

5 16.55 15.6 0.95 0.48 5.0 2.375
10 16.55 15.6 0.95 0.95 5.0 4.750
15 16.55 15.6 0.95 0.95 5.0 4.750
20 16.55 15.6 0.95 0.95 5.0 4.750
25 16.55 15.6 0.95 0.95 5.0 4.750
30 16.55 15.6 0.95 0.95 5.0 4.750
35 16.55 15.6 0.95 0.95 5.0 4.750
40 16.55 15.6 0.95 0.95 5.0 4.750
45 16.55 15.6 0.95 0.95 5.0 4.750
50 16.55 15.6 0.95 0.95 5.0 4.750
55 16.55 15.6 0.95 0.95 5.0 4.750
60 16.55 15.6 0.95 0.95 5.0 4.750
65 16.55 15.6 0.95 0.95 5.0 4.750
70 16.55 15.6 0.95 0.95 5.0 4.750
75 16.55 15.6 0.95 0.95 5.0 4.750
80 16.55 15.6 0.95 0.95 5.0 4.750
85 16.55 15.6 0.95 0.95 5.0 4.750
90 16.55 15.6 0.95 0.95 5.0 4.750
105 16.55 15.6 0.95 0.95 15.0 14.250
110 16.55 16.55 0.00 0.48 5.0 2.375
99.750

Calculation of Percentage Obstruction:-

A1 = Area provided through vent

= (40 x 0.7854 x 0.902)

= 22.62Sqm

B = Area of defined cross-section corresponding to protected bed top

= 40.9Sqm

Percentage of obstruction = ( 1 - A ) x 100

B

= 44.62668299 < = 50%

Hence,the design is safe.

Depth of foundation:-

As per the guide lines given in SP:20,the depth of foundation is proposed

at 1.50m depth from LBL

Design of Head walls:-

 Data:-

Angle of internal friction ' Q ' = 30 0

Unit Wieght of Soil ' r ' = 18KN/cum
Coefficient of Active Earth pressure ' K a ' = 1/3
Unit Weight of concrete ' p ' = 20KN/cum
Height of wall ' h ' = Protected Bed Level - Scour Level
Height of wall ' h ' = 0.50m (Taking scoured hieght only)
Width of wall at Top ' b1 ' = 0.45m

Design:-

Let the width of the wall at bottom be ' b2 '

Active Earth pressure Pa = 1/2Ka r h2

= 0.75KN/m

It acts horizontally at a height of h/3 from the base(Since there is no inclined surcharge and
the face of the wall is vertical)

The Wt.of the wall acting down wards through the centroid of the wall section ' W '
= 4.50 +5.00b2

Let ' R ' be the resultant of the above forces acting through the intersection of the above forces with
components RH and RV
For no tension to develop,the resultant should pass through the middle third of the base,
taking limiting case, R should act at 2b2/3 from heel ' B '

From the condition of equilibrium of forces,

RH = Pa

RV = W

and Sum of moments of ' W ' and ' Pa ' about " B " should be equal to the moment of resultant
' R ' about ' B'

RV X 2b2/3 = W1Xb1/2 + W2[b1+(b2-b1)/3] + PaXh/3

1.67 b2 +
2
2.25b2 -0.462375 =0

Solving b2 = 0.25 M

However provide 0.45 m width at the bottom

Hence b2 = 0.30m

Check For Safety Against Sliding:-

Wt.of the wall ' W ' = 3.75KN/m

Factor of safety against sliding is given by

 F =WTan Q/Pa

2.885647 > 1.00 Hence Safe

Check For Stresses:-

Taking moments about ' B '

3.75a = 0.837375

Hence ' a ' = 0.2233

Hence eccentricity ' e ' = 0.0733

Maximum stress = W/b2(1+6e/b2)

= 30.825 < 200 KN/M2(Safe Bearing Capacity

Hence Safe

Design of Raised Face walls:-

Data:-

Angle of internal friction ' Q ' = 30 0

Unit Wieght of Soil ' r ' = 18KN/cum
Coefficient of Active Earth pressure ' K a ' = 1/3
Unit Weight of concrete ' p ' = 20KN/cum
Height of wall ' h ' = 1.45m
Width of wall at Top ' b1 ' = 0.30m

Design:-

Let the width of the wall at bottom be ' b2 '

Active Earth pressure Pa = 1/2Ka r h2

= 6.30KN/m

It acts horizontally at a height of h/3 from the base(Since there is no inclined surcharge and
the face of the wall is vertical)

The Wt.of the wall acting down wards through the centroid of the wall section ' W '
= 8.70 +14.50b2

Let ' R ' be the resultant of the above forces acting through the intersection of the above forces with
components RH and RV
For no tension to develop,the resultant should pass through the middle third of the base,
taking limiting case, R should act at 2b2/3 from heel ' B '

From the condition of equilibrium of forces,

RH = Pa

RV = W
 and Sum of moments of ' W ' and ' Pa ' about " B " should be equal to the moment of resultant
' R ' about ' B'

RV X 2b2/3 = W1Xb1/2 + W2[b1+(b2-b1)/3] + PaXh/3

4.83 b2 +
2
4.35b2 -3.48057637 = 0

Solving b2 = 0.443 m

However provide 0.60 m width at the bottom

Hence b2 = 0.60m

Check For Safety Against Sliding:-

Wt.of the wall ' W ' = 13.05KN/m

Factor of safety against sliding is given by

F =WTan Q/Pa

1.194061 > 1.00 Hence Safe

Check For Stresses:-

Taking moments about ' B '

13.05a = 6.090576375

Hence ' a ' = 0.46671083

Hence eccentricity ' e ' = 0.166710833

Maximum stress = W/b2(1+6e/b2)

= 58.0096062 < 200 KN/M2(Safe Bearing Capacity

Hence Safe
 0.2

0.05429167
 0.443

-0.60498954
 DESIGN OF CUT-OFF WALLS

Hydraulic details

1.Maximum Flood Level 17.50m

2.Ordinary Flood level 16.10m

3.Lowest Bed level 15.49m

4.Average bed slope 0.0005

5.Rugosity Coefficient 0.03

6.Road Crest level 16.550m

7.Bottom of Deck level(For Box culvert only) 16.320m

8.Width of carriage way 5.00m

9.Ryve's Constant 6.80

10.Dicken's Constant 13.00

11.Catchment area of the tank 11.00Sq.Km

Soil Particulars

1.00 and below Coarse sand

Safe Bearing capacity of the soil(As per the soil testing report enclosed):-

a) At 2.00m depth below LBL:- 20.00 t/sqm

A)Discharge Calculations:-

a)From empirical Formulae:-

Maximum flood discharge = Q = CM2/3. = 6.8X( 50.0 )2/3.

(As per Ryve's formula)
33.66Cumecs
b)From Area-Velocity method:-

1)Area Velocity method:-

At the proposed causeway site:-

Maximum Flood level 17.50m

Slope 0.0030
Rugosity Coefficient 0.025

S.No Chainage R.L Depth of Average Distance Area Wetted

flow depth of (m) (Sqm) perimeter
(m) flow (m)
(m)

1 0 17.85 0.65 0.33 0.00 0.00 0.00

2 2 15.49 1.71 1.18 5.00 5.90 5.05
3 7 15.59 1.61 1.66 5.00 8.30 5.02
4 10 15.96 1.24 1.43 5.00 7.13 5.01
5 13 15.80 1.40 1.32 5.00 6.60 5.04
 6 16 15.85 1.35 1.38 5.00 6.88 5.03
7 19 15.89 1.31 1.33 5.00 6.65 5.02
8 22 15.90 1.30 1.31 5.00 6.53 5.01
9 25 15.79 1.41 1.36 5.00 6.78 5.03
10 28 16.27 0.93 1.17 5.00 5.85 5.04
11 31 16.27 0.93 0.93 5.00 4.65 5.05
12 34 16.31 0.89 0.91 5.00 4.55 5.05
13 37 16.25 0.95 0.92 5.00 4.60 5.02
14 40 16.21 0.99 0.97 5.00 4.85 5.01
15 43 16.41 0.79 0.89 5.00 4.45 5.04
16 46 16.54 0.66 0.73 5.00 3.63 5.03
17 49 16.61 0.59 0.63 5.00 3.13 5.02
18 52 16.50 0.70 0.65 5.00 3.23 5.01
19 55 16.42 0.78 0.74 5.00 3.70 5.03
20 58 16.45 0.75 0.64 5.00 3.18 8.03
60 17.80 0.60 0.68 5.00 3.38 9.03
103.93 107.57

Hydraulic Radius R= Total area/Wetted perimeter = 0.97

Velocity V = 1/nX(R2/3XS1/2) 2.15m/sec

Discharge Q = AXV 223.44Cumecs

Scour Depth Calculations:-

Discharge for design of foundations = Max.Discharge = 33.66Cumecs

Lacey's Silt factor for silty soil = 1.76Xm1/2 = 2

Discharge per metre width of foundations = q = 0.321

Normal scour depth D = 0.9 x (q2/f)1/3 = 0.51m

Maximum scour depth Dm = 2.0XD = 1.02m

Design of cut-off walls:-

Though,it is sufficient to take the D/S side cut-off upto 1.27 times the normal scour depth as per
caluse 703.2.3.2 of IRC 78-1983 considering that the reach is straight,it is proposed take D/S cut off wall upto
the level of Max.scour depth

Max. scour depth from HFL = 1.02m

Depth of bottom of Cut-off wall from HFL = 1.02m

Bottom level of cut-off wall = 16.48

However take bottom level of Cut off = 15.10

Depth of bottom of D/S side Cut-off wall from LBL 0.39m

Depth of bottom of U/S side Cut-off wall from LBL 0.39m 1.3

However provide cut-off wall at 1.50m depth from LBL both for head walls of causeway&for cut-off
walls for raft of box culvert
0.205 0.0154
0.6 1.02
0.805 1.0354
0.473313
1.508713
 DETAILED ESTIMATE
Sl Conte Measurements
Description of Item Qty
No nts L B D

Excavation for Structures- Mechanical Means Earth

work in excavation in all kinds of soils of foundation
of structures as per drawing and technical
specification, including setting out, construction of
shoring and bracing, removal of stumps and other
deleterious matter, dressing of sides and bottom and
backfilling with approved material.Depth upto 3 m

For arriving Protected Bed Level at structure 1x1 95 7.5 0.6 427.5
For foundation below Pipes 1x1 97 6.6 0.2 128.04
1
For U/S Cut Off 1x1 105 0.45 1 47.25
For D/S Cut Off 1x1 105 0.45 1 47.25
For Removal over bureden over and above Protected
1x1 50 65 0.4 1300
Bed Level on U/S
For Removal over bureden over and above Protected 1 x 1 50 65 0.4 1300
Bed Level on D/S
For foundation of Head wall on U/S 1x2 4 1.2 1.45 13.92
For foundation of Head wall on D/S 1x2 4 1.2 1.45 13.92
Add extra for variations 62.1
Total 3340

Providing and laying insitu vibrated M-10 ( 28 days

cube compressive strength not less than10 N / sq mm )
grade cement concrete using 40 mm down size
approved, clean, hard, gradedaggregates for
foundation filling including cost of all materials,
machinery, labour, formwork,cleaning, batching,
mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50
m and all lifts. (Cement content: 220 kg / cum with use
of super plasticiser(0.4% by wt. of cement),CA :
0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40
2 cum)

For Cut Off on U/S 1x1 95 0.3 1.00 28.5

For Cut Off on D/S 1x1 95 0.3 1.00 28.5
For foundation of Head wall on U/S 1x2 4 1.2 0.20 1.92
For foundation of Head wall on D/S 1x2 4 1.2 0.20 1.92
For approach on L/S 1x1 4 6.9 0.20 5.52
For approach on R/S 1x1 4 6.9 0.20 5.52
Add extra for variations 3.12
Total 75
 Providing and laying insitu vibrated M-15 ( 28 days
cube compressive strength not less than15 N / sq mm )
grade cement concrete using 40 mm down size
approved, clean, hard, gradedaggregates with placing
and sinking plums of size 150 to 80 mm upto 15
percent for gravitytype retaining walls / piers /
abutments etc., including cost of all materials,
machinery,labour, formwork, scaffolding, cleaning,
batching, mixing, placing in position, levelling,
vibrating,finishing, curing etc.,complete with initial
lead upto 50 m and all lifts.

3
For All around Pipes 1x1 80 5 1.4 560

Deduct Pipe portion 1 x 80

22/(7 1 7.5 -471.43
x4)
( 0.6 +
For Head walls on U/S 1x2 4 0.3 ) / 1.45 5.22
2
( 0.6 +
For Head walls on D/S 1x2 4 0.3 ) / 1.45 5.22
2
Add extra for variations 0.99
Total 100

Providing and laying insitu M- 20 ( 28 days cube

compressive strength not less than 20 N /sqmm )
grade cement concrete using 20 mm down size
approved, clean, hard, gradedaggregates for wearing
coat including cost of all materials, machinery, labour,
formwork,cleaning, batching, mixing, placing in
position in alternate panels, levelling,
compacting,finishing, curing, packing joints with
4 asphalt mortar etc., complete with initial lead upto 50
mand all lifts

Waering coat over cause way 1x1 105 5 0.1 52.5

For Guard posts 1 x 106 0.2 0.2 0.6 2.54
For approach on L/S 1x1 4 6.9 0.1 2.76
For approach on R/S 1x1 4 6.9 0.1 2.76
Add extra for variations 1.44
Total 62.00
Filling foundation wells with sand in layers of 25 to 30
cm and compacting by watering, ramming as directed
including cost of all materials, machinery, labour etc.,
complete
5
For filling between U/S head walls 1x1 4 3.5 0.6 8.4
For filling between D/S head walls 1x1 4 3.5 0.6 8.4
5

Add extra for variations 3.2

Total 20

Providing, fabricating and placing in position

reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking,
lapping, welding wherever required,tying with 1.25
mm dia soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete

4x
6 For vertical bars for Guide posts 10 mm dia 106 1 424
Weight 261.7
4x
For Distributiion 6 mm 106 0.8 339.2
Weight 75.4
Add extra for variations 12.9
Total 350.0
Supplying, and fixing in position of RCC Hume pipes of
800 mm dia of NP 3 class including cost and
7 conveyance of pipes, taxes and labour charges and all
other incidental charges complete.

For Cause way 3 x 80 2.5 600

Laying and jointing 800 mm dia. NP- 3 class or IRC

standard hume pipes in CM 1 : 2 proportion by volume
including cost of all materials ( excluding pipes and
collars ), machinery, labour, aligning, packing joints
8 with hemp, finishing, curing etc., complete with initial
lead upto 50 m and all lifts.(Cement content: 24.8 kg /
joint, FA : 0.025cum/joint, Hemp Yarn : 0.22kg/joint)

For Joining the Pipes 2 x80 160

Providing homogeneous embankment using soil from

approved borrow area in layers of 25 to 30 cm before
compaction including cost of all materials, machinery,
labour, all operations such as excavation, sorting out,
9 transportation, spreading soil in layer of specified
thickness, breaking clods, sectioning,etc.,complete
with initial lead upto 1 km and all lifts.

Qty vide separate sheet 4000

Providing homogeneous embankment using soil from

approved borrow area in layers of 25 to 30 cm before
compaction including cost of all materials, machinery,
10 labour, all operations such as compactingto density 4000
control of not less than 90 percent or as stipulated
using 2T roller etc., complete with initial lead upto 1
km and all lifts.
9 Provision towards Seignorage charges L.S.

10 Provision towards NAC @ 0.1 % L.S.

11 Provision towards VAT @ 12.00 % L.S.

12 Provision towards Tender Publication Charges L.S.

13 Provision for Photographic and stationary charges L.S.

 SEIGNORAGE STATEMENT
Sl No Description of Item Factor Est Qty Qty Rate Amount

1 Earth work for Banking 1 4000 4000 30 120000

2 Filling foundation wells with sand

Sand 1.05 20 21 50 1050

3 Providing and laying insitu vibrated M-10

Metal 0.8998 75 67.48166 75 5061
Sand 0.3998 75 29.98166 50 1499

4 Providing and laying insitu vibrated M-15

Metal 0.8003 100 80.02727 75 6002
Sand 0.4499 100 44.98978 50 2249

5 Providing and laying insitu M- 20

Metal 0.8001 62 49.60787 75 3721
Sand 0.4499 62 27.89213 50 1395
Providing, fabricating and placing in position
6 reinforcement steel bars

TOTAL 140977
 ABSTRACT ESTIMATE

CONSTRUCTION OF LOW LEVEL CAUSEWAY ACROSS PALAKALAVA NEAR MODUGULAPALEM

VILLAGE OF PELLAKUR MANDAL AT SPSR NELLORE DISTRICT

Sl
Qty Description of Work Rate Per Amount
No

Excavation for Structures- Mechanical Means Earth work in

excavation in all kinds of soils of foundation of structures
as per drawing and technical specification, including setting
1 3340 95.10 1 Cum 317632
out, construction of shoring and bracing, removal of stumps
and other deleterious matter, dressing of sides and bottom
and backfilling with approved material.Depth upto 3 m

Filling foundation wells with sand in layers of 25 to 30 cm

and compacting by watering, ramming as directed including 1130.00
2 20.0 1 Cum 22600
cost of all materials, machinery, labour etc., complete with
initial lead upto 50 m and all lifts.

Providing and laying insitu vibrated M-10 ( 28 days cube

compressive strength not less than10 N / sq mm ) grade
cement concrete using 40 mm down size approved, clean,
hard, gradedaggregates for foundation filling including cost
of all materials, machinery, labour, formwork,cleaning, 5107.76
3 75 1 Cum 383082
batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50 m
and all lifts. (Cement content: 220 kg / cum with use of
super plasticiser(0.4% by wt. of cement),CA : 0.90cum,
Blending Ratio of CA--50:30:20, FA : 0.40 cum)

Providing and laying insitu vibrated M-15 ( 28 days cube

compressive strength not less than15 N / sq mm ) grade
cement concrete using 40 mm down size approved, clean,
hard, gradedaggregates with placing and sinking plums of
size 150 to 80 mm upto 15 percent for gravitytype retaining 6408.00
4 100 1 Cum 640800
walls / piers / abutments etc., including cost of all materials,
machinery,labour, formwork, scaffolding, cleaning,
batching, mixing, placing in position, levelling,
vibrating,finishing, curing etc.,complete with initial lead
upto 50 m and all lifts.
 Providing and laying insitu M- 20 ( 28 days cube
compressive strength not less than 20 N /sqmm ) grade
cement concrete using 20 mm down size approved, clean,
hard, gradedaggregates for wearing coat including cost of all
5 62 5312.19 1 Cum 329356
materials, machinery, labour, formwork,cleaning, batching,
mixing, placing in position in alternate panels, levelling,
compacting,finishing, curing, packing joints with asphalt
mortar etc., complete with initial lead upto 50 mand all lifts

Providing, fabricating and placing in position reinforcement

steel bars for RCC works including cleaning, straightening,
cutting, bending, hooking, lapping, welding wherever
6 350 56.60 1 Cum 19810
required,tying with 1.25 mm dia soft annealed steel wire,
including cost of all materials, machinery, labour etc.,
complete

Supplying, and fixing in position of RCC Hume pipes of 800

mm dia of NP 3 class including cost and conveyance of
7 600.0 pipes, taxes and labour charges and all other incidental 4214.00 1 Rmt 2528400
charges complete.

Laying and jointing 800 mm dia. NP- 3 class or IRC standard

hume pipes in CM 1 : 2 proportion by volume including cost
of all materials ( excluding pipes and collars ), machinery,
8 160 labour, aligning, packing joints with hemp, finishing, curing 660.50 1 Joint 105680
etc., complete with initial lead upto 50 m and all lifts.
(Cement content: 24.8 kg / joint, FA : 0.025cum/joint, Hemp
Yarn : 0.22kg/joint)

Providing homogeneous embankment using soil from

approved borrow area in layers of 25 to 30 cm before
compaction including cost of all materials, machinery,
4000 labour, all operations such as excavation, sorting out, 95.30 1 Cum 381200
transportation, spreading soil in layer of specified thickness,
breaking clods, sectioning,etc.,complete with initial lead
upto 1 km and all lifts.

Providing homogeneous embankment using soil from

approved borrow area in layers of 25 to 30 cm before
compaction including cost of all materials, machinery,
4000 6.50 1 Cum 26000
labour, all operations such as compactingto density control
of not less than 90 percent or as stipulated using 2T roller
etc., complete with initial lead upto 1 km and all lifts.
 sub total 4754560

9 L.S. Provision towards GST @ 12.00 % L.S. 570547

10 L.S. Provision towards NAC @ 0.1 % ( + GST ) L.S. 5325

11 L.S. Provision towards Seignorage charges ( + GST ) L.S. 157894

12 L.S. Provision towards CESS @ 1% ( + GST ) L.S. 53251

13 L.S. Provision towards Tender Publication Charges L.S. 20000

14 L.S. Provision towards material testing charges L.S. 28000

15 L.S. Provision for Photographic and stationary charges L.S. 10423

5600000

RUPEES FIFTY SIX LAKHS ONLY

Asst Exe Engineer Dy Exe Engineer Executive Engineer

Irrigation Section Irrigation Sub Dvn, Nellore South Division,
Pellakuru. Naidupeta. Gudur.
DATA SHEET
Construction of Submersible Causeway across Pennar River between Mudivarthi and Mudivarthipalem of SPSR Nellore
dt
2 IRR-CCDW-1-2
Excavation for Structures- Mechanical Means Earth work in excavation in all kinds of soils of foundation of
structures as per drawing and technical specification, including setting out, construction of shoring and bracing
removal of stumps and other deleterious matter, dressing of sides and bottom and backfilling with approve
material.Depth upto 3 m
RATE ANALYSIS UNIT : 240
A. MATERIALS:
S No Particulars Unit Qty Rate

Total cost of Materials Rs:

B. MACHINERY:
S No Description Unit Qty Rate
1 Hydraulic excavator 1.0 cum bucket capacity hour 6 1418.60
Fuel/ Energy charges hour 6 1074.80
Total hire charges of Machinery
C. LABOUR:
S No Description Unit Qty Rate
1 work inspector day 0.32 520.00
2 Mazdoor day 8 420.00
3 crew for excavator hour 6 267.80
Total cost of Labour
ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 0.13615 Rs:
E. Total cost for 240 cum Rs:
F. Deduct Insurance Premium 0.385%
Total cost including Seigniorage charges =
Rate per cum = ### / 240

Filling foundation wells with sand in layers of 25 to 30 cm and compacting by watering, ramming as directed including
cost of all materials, machinery, labour etc., complete with initial lead upto 50 m and all lifts.

RATE ANALYSIS UNIT : 15.00

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
1 Sand for filling cum 15.75 390.00
0.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
 1 Nill 0.00 0.00
0.00 0.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
1 work inspector Day 0.25 520.00
2 mazdoor Day 4.00 420.00
Total cost of Labour Rs:
ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
D. Add Conveyance Charges
1 Sand 15.75 442.30
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 15.00 cum Rs:
Rate pcum (A+B+C+D)/15.0 Rs.

5 IRR-CCDW-2-5

Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than10 N / sq mm ) grad
cement concrete using 40 mm down size approved, clean, hard, gradedaggregates for foundation filling includin
cost of all materials, machinery, labour, formwork,cleaning, batching, mixing, placing in position, levelling
vibrating, finishing, curing etc.,complete with initial lead upto 50 m and all lifts. (Cement content: 220 kg / cum
with use of super plasticiser(0.4% by wt. of cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)

RATE ANALYSIS UNIT : 16.36

A. MATERIALS:
S No Particulars Unit Qty Rate
1 Cement for mix kg 3599.2 3.90
Cement for incidentals @ 3 kg / cum kg 49.08 3.90
2 Coarse aggregate 40-20 mm cum 7.36 1133.00
Coarse aggregate 20-10 mm cum 4.42 1182.00
Coarse aggregate 10 mm below cum 2.94 860.00
3 Fine aggregate (Un-Screened) cum 6.54 510.00
4 Super Plasticizer kg 14.40 45.00
5 Use rate of shuttering for 40 uses sqm 16.36 243.07
Scaffolding @ of shuttering @10% 10%
6 Sundries LS 0.50 31.00
Total cost of Materials Rs:
B. MACHINERY:
S No Description Unit Qty Rate
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8 44.50
 Fuel / Energy charges Hour 8 97.70
2 5 hp pump ( diesel ) Hour 0.5 8.40
Fuel / Energy charges Hour 0.5 97.70
3 Water tanker 8000 ltr Hour 1 366.80
Fuel / Energy charges Hour 1 369.30
4 Needle vibrator 40 mm dia ( petrol ) Hour 8 6.40
Fuel / Energy charges Hour 8 21.20
Total hire charges of Machinery Rs:
C. LABOUR:
S No Description Unit Qty Rate in Rs.
1 Crew for Concrete mixer Hour 8 252.20
2 Crew for Pump Hour 0.5 127.30
3 Crew for Water tanker Hour 1 200.90
4 Crew for Vibrator Hour 8 181.50
5 Mason Class-I Day 1 500.00
6 work inspector Day 1 520.00
7 mazdoor
for batching materials Day 11 420.00
for loading mortar pans Day 4 420.00
for laying Day 3 420.00
for conveying concrete Day 16.36 420.00
8 for cleaning/ washing/ curing Day 1 420.00
9 Labour cost for shuttering sqm 16.36 104.40
10 Labour cost for scaffolding 10%
Total cost of Labour Rs:
ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
D. Add Conveyance Charges
1 Metal Cum 14.72 565.40
2 Sand 6.54 442.30
Total Rs:
E. Add for contractor's profit and overheads on (A+B+C) 0.13615 Rs:
F. Total cost for 16.36 cum Rs:
Total cost excluding Seigniorage charges =
Rate per cum = 83562.9 / 16.36
Providing and laying insitu M-15 ( 28 days cube compressive strength not less than 15 N / sqmm ) grade
cement concrete using 20 mm down size approved clean, hard, graded aggregates for coping slab including
cost of all materials, machinery, labour, formwork, cleaning surface, batching, mixing, placing in position,
levelling, compacting, finishing, curing etc., complete with initial lead upto 50 m and initial lift upto 3 m.
(Cement content: 300 kg / cum with use of super plasticiser(0.4% by wt. of cement),CA : 0.80cum, Blending
Ratio of CA--65:35, FA : 0.45 cum)

RATE ANALYSIS UNIT : 14.67

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
in Rs.
1 Cement for mix kg 4401.00 3.90
Cement for incidentals @ 5 kg / cum kg 73.35 3.90
2 Coarse aggregate 20-10 mm cum 7.63 1182.00
Coarse aggregate 10 mm below cum 4.11 860.00
3 Fine aggregate (Un-Screened) cum 6.60 510.00
4 Super Plasticizer kg 17.60 45.00
5 Use rate of shuttering sqm 80.69 243.07
6 Sundries sqm 1.00 31.00
Total cost of Materials Rs:

B. MACHINERY:
Sl No Description Unit Quantity Rate
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 44.50
Fuel / Energy charges Hour 8.00 97.70
2 5 hp pump ( diesel ) Hour 0.50 8.40
Fuel / Energy charges Hour 0.50 97.70
3 Water tanker 8000 ltr Hour 1.00 366.80
Fuel / Energy charges Hour 1.00 369.30
Total hire charges of Machinery Rs:
C. LABOUR:
Sl No Description Unit Quantity Rate
1 Crew for Concrete mixer Hour 8.00 252.20
2 Crew for Pump Hour 0.50 127.30
3 Crew for Water tanker Hour 1.00 200.90
4 Mason Class-I Day 1.00 500.00
5 work inspector Day 1.00 520.00
6 mazdoor
for batching materials Day 11.00 420.00
for loading mortar pans Day 4.00 420.00
for laying and tamping Day 3.00 420.00
for conveying concrete Day 14.67 420.00
for cleaning/ washing/ curing Day 1.00 420.00
7 Labour cost for shuttering/scaffolding sqm 80.69 104.40
Total cost of Labour Rs:
ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add Conveyance Charges
1 Metal Cum 11.74 565.40
2 Sand 6.60 442.30
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 14.67 cum Rs:
Rate pcum (A+B+C+D)/14.67 Rs.

IRR-CCDW-2-26

Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /sqmm ) grade cement
concrete using 20 mm down size approved, clean, hard, gradedaggregates for wearing coat including cost of all
materials, machinery, labour, formwork,cleaning, batching, mixing, placing in position in alternate panels,
levelling, compacting,finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50
mand all lifts.If water is to be brought from other place add only lead charges @ 500 ltr / cum. to the
data(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),CA : 0.80cum, Blending
Ratio of CA--65:35, FA : 0.45 cum)and all lifts.If water is to be brought from other place add only lead charges @
500 ltr / cum. to the data(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),

RATE ANALYSIS UNIT : 15.76

A. MATERIALS:
S No Particulars Unit Qty Rate
1 Cement for mix kg 5200.8 3.90
Cement for incidentals @ 5 kg / cum kg 78.80 3.90
2 Coarse aggregate 20-10 mm cum 8.20 1182.00
Coarse aggregate 10 mm below cum 4.41 860.00
3 Fine aggregate (Un-Screened) cum 7.09 510.00
4 Super Plasticizer kg 20.80 45.00
5 Use rate of shuttering sqm 7.88 243.07
6 Sundries ( asphalt mortar etc ) LS 5.00 31.00
Total cost of Materials Rs:

B. MACHINERY:
S No Description Unit Qty Rate
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8 44.50
Fuel / Energy charges Hour 8 97.70
2 5 hp pump ( diesel ) Hour 0.5 8.40
Fuel / Energy charges Hour 0.5 97.70
3 Needle vibrator 40 mm dia ( petrol ) Hour 8 6.40
Fuel / Energy charges Hour 8 21.20
Total hire charges of Machinery Rs:

C. LABOUR:
S No Description Unit Qty Rate
 1 Crew for Concrete mixer Hour 8 252.20
2 Crew for Pump Hour 0.5 127.30
3 Crew for Needle vibrator Hour 8 181.50
4 Mason Class-I Day 2 500.00
5 work inspector Day 1 520.00
6 mazdoor
for batching materials Day 11 420.00
for loading mortar pans Day 4 420.00
for laying Day 4 420.00
for conveying concrete Day 15.76 420.00
for cleaning/ washing/ curing Day 2 420.00
7 Labour cost for shuttering sqm 7.88 104.40
Total cost of Labour Rs:

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
D. Add Conveyance Charges
1 Metal Cum 12.61 565.40
2 Sand 7.09 442.30
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 0.13615 Rs:
Total cost for 15.76 cum Rs:
Rate per cum = 83720 / 15.76

IRR-CCDW-2-1

Providing, fabricating and placing in position reinforcement steel bars for RCC works includingcleaning
straightening, cutting, bending, hooking, lapping, welding wherever required,tying with1.25 mm dia soft anneale
steel wire, including cost of all materials, machinery, labour etc.,complete with initial lead upto 50 and all lifts.

RATE ANALYSIS UNIT : 1000.00

A. MATERIALS:
S No Particulars Unit Qty Rate
1 Rein.Steel with 5 % wastage kg 1050 38.50
2 Binding wire 1.25 mm dia kg 8 55.00
3 Sundries ( chairs / spacers etc ) LS 3 31.00
Total cost of Materials Rs:

B. MACHINERY:
S No Description Unit Qty Rate
1 Nil 0 0.00
0 0.00
Total hire charges of Machinery Rs:

C. LABOUR:
S No Description Unit Qty Rate
1 work inspector Day 1 520.00
 2 Bar bender Day 6 625.00
3 mazdoor Day 11 420.00
Total cost of Labour Rs:

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 0.13615 Rs:
Total cost for 1000.00 kg Rs:
Rate per kg (A+B+C+D)/1000.0 Rs.

12 Supplying and fixing in position of RCC Hume pipes of 800 mm dia of NP 3 class including cost and conveyance of
pipes, taxes and labour charges and all other incidental charges complete.

DATA: RATE ANALYSIS UNIT : 1.00

A. MATERIALS:
Sl No Particulars Unit Quantity Rate in Rs.
1 Cost of Pipe ( P 21 of Public Health Items ) Rmt 1.00 3405.00
Total cost of Materials Rs:
ABSTRACT:
A. Cost of Materials including seignorage charges Rs:
Total Rs:
D. Add Conveyance Charges
1 Pipes Rmt 1.00 302.88
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 1.00 Rmt Rs:
Rate per Rmt (A+B+C+D)/1 Rs.
Net cost per Rmt

Laying and jointing 800 mm dia. NP- 2 class or IRC standard hume pipes in CM 1 : 2 proportion by volume
including cost of all materials ( excluding pipes and collars ), machinery, labour, aligning, packing joints with
hemp, finishing, curing etc., complete with initial lead upto 50 m and all lifts.(Cement content: 39.6 kg / joint
FA : 0.039cum/joint, Hemp Yarn : 0.31kg/joint)

RATE ANALYSIS UNIT : 10.00

A. MATERIALS:
Sl No Particulars Unit Quantity Rate
1 Cement kg 396.00 3.90
2 Sand (Screened) cum 0.39 182.00
3 Hemp yarn kg 3.10 64.00
Total cost of Materials Rs:
B. MACHINERY:
Sl No Description Unit Quantity Rate
 1 Nill 0.00 0.00
( Manual mixing ) 0.00 0.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
1 Mason Cl- II Day 3.00 460.00
2 work inspector Day 1.00 520.00
3 mazdoor Day 5.00 420.00
Total cost of Labour Rs:

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs:
Total cost for 10.00 Joints Rs:
Rate pjoint (A+B+C+D)/10.0 Rs.

Providing homogeneous embankment using soil from approved borrow

area in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all operations such as compacting
to density control of not less than 90 percent or as stipulated using
2T roller etc., complete with initial lead upto 1 km and all lifts.

RATE ANALYSIS
A. MATERIALS: UNIT : 807.00 cum
Sl No Particulars Unit Quantity Rate
in Rs.
1 NIL 0.00 0.00
0.00 0.00
Total cost of Materials Rs:
B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Tractor with 2T Roller Hour 10.00 345.00
 2 Sundries LS 2.00 31.00
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 work inspector Day 0.50 520.00
2 mazdoor Day 2.00 420.00
Total cost of Labour Rs:
labour component/unit qty 1.40
Add contractor's profit and overhead charges ### 0.20
labour component/unit qty (including contractor's profit) 1.60

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total
D.Add for contractor's profit and overheads on Rs:
(A+B+C) 13.62% Rs.
Total cost for cum
### Rs:
Rate cum (A+B+C+D)/807 Rs:

Providing homogeneous embankment using soil from approved borrow

area in layers of 25 to 30 cm before compaction including cost of all
materials, machinery, labour, all operations such as excavation, sorting out,
transportation, spreading soil in layer of specified thickness, breaking clods,
sectioning,etc.,complete with initial lead upto 1 km and all lifts.

RATE ANALYSIS
A. MATERIALS: Unit: 807.00
Sl No Particulars Unit Quantity Rate
in Rs.
1 NIL 0.00 0.00
0.00 0.00
Total cost of Materials Rs:
B. MACHINERY:
Sl No Description Unit Quantity Rate
in Rs.
1 Angle dozer 90 hp Hour 2.70 1426.00
Fuel / Energy charges Hour 2.70 751.90
2 Shovel 0.85 cum capacity Hour 8.00 1418.60
 Fuel / Energy charges Hour 8.00 1074.80
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 371.40
Fuel / Energy charges Hour 40.00 369.30
Total hire charges of Machinery Rs:

C. LABOUR:
Sl No Description Unit Quantity Rate
in Rs.
1 Crew for Dozer Hour 2.70 267.80
2 Crew for Shovel Hour 8.00 267.80
3 Crew for Tipper Hour 40.00 200.90
4 work inspector Day 1.00 520.00
5 mazdoor Day 2.00 420.00
Total cost of Labour Rs:
labour component/unit qty 15.20
Add contractor's profit and overhead charges ### 2.10
labour component/unit qty (including contractor's profit) 17.30

ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs.
Total cost for 807.00 cum Rs:
Rate
per cum (A+B+C+D)/807 Rs:
varthipalem of SPSR Nellore

of soils of foundation of
tion of shoring and bracing,
d backfilling with approved

cum

Amount
0.00
0.00

Amount
8511.60
6448.80
14960.40

Amount
166.40
3360.00
1606.80
5133.20

0.00
14960.40
5133.20
20093.60
2735.74
22829.34
-77.36
22829.34
95.10

mming as directed including

fts.

cum

Amount
6142.50
0.00
6142.50

Amount
 0.00
0.00
0.00

Amount
130.00
1680.00
1810.00

6142.50
0.00
1810.00

6966.23
14918.73
2031.19
16949.92
1130.00

ss than10 N / sq mm ) grade
foundation filling including
acing in position, levelling,
ment content: 220 kg / cum
A--50:30:20, FA : 0.40 cum)

cum

Amount
14036.88
191.41
8341.15
5221.13
2532.53
3337.44
647.86
3976.57
397.66
15.50
38698.12

Amount
356.00
 781.60
4.20
48.85
366.80
369.30
51.20
169.60
2147.55

Amount
2017.60
63.65
200.90
1452.00
500.00
520.00

4620.00
1680.00
1260.00
6871.20
420.00
1707.98
170.80
21484.13

38698.12
2147.55
21484.13

8324.95
2894.41
73549.16
10013.72
83562.88
83562.88
5107.76
Cum
n 15 N / sqmm ) grade
for coping slab including
ng, placing in position,
nd initial lift upto 3 m.
nt),CA : 0.80cum, Blending

cum

Amount
in Rs.
17163.90
286.07
9016.77
3532.54
3366.77
792.18
19611.83
31.00
53801.05

Amount
356.00
781.60
4.20
48.85
366.80
369.30
1926.75

Amount
2017.60
63.65
200.90
500.00
520.00

4620.00
1680.00
1260.00
6161.40
420.00
8423.51
25867.06

53801.05
 1926.75
25867.06
81594.86

6635.53
2919.84
91150.23
12410.10
94004.96
6408.00

N /sqmm ) grade cement

g coat including cost of all
in alternate panels,
te with initial lead upto 50
r / cum. to the
t),CA : 0.80cum, Blending
e add only lead charges @
0.4% by wt. of cement),

cum

Amount
20283.12
307.32
9686.73
3795.01
3616.92
936.14
1915.36
155.00
40695.60

Amount
356.00
781.60
4.20
48.85
51.20
169.60
1411.45

Amount
 2017.60
63.65
1452.00
1000.00
520.00

4620.00
1680.00
1680.00
6619.20
840.00
822.67
21315.12

40695.60
1411.45
21315.12

7128.56
3136.79
73687.52
10032.56
83720.08
5312.19
Cum

C works includingcleaning,
h1.25 mm dia soft annealed
ead upto 50 and all lifts.

kg

Amount
40425.00
440.00
93.00
40958.00

Amount
0.00
0.00
0.00

Amount
520.00
 3750.00
4620.00
8890.00

40958.00
0.00
8890.00
49848.00
6786.81
56634.81
56.60

ost and conveyance of

Rm

Amount in Rs.
3405.00
3405.00

3405.00
3405.00

302.88
506.13
4214.01
4214.00
4214.00

proportion by volume
gning, packing joints with
ent content: 39.6 kg / joint,

Joints

Amount
1544.40
70.98
198.40
1813.78

Amount
 0.00
0.00
0.00

Amount
1380.00
520.00
2100.00
4000.00

1813.78
0.00
4000.00
5813.78
791.55
6605.33
660.50

Amount
in Rs
0.00
0.00
0.00

Amount
in Rs
3450.00
 62.00
3512.00

Amount
in Rs
260.00
840.00
1100.00

0.00
3512.00
1100.00
4612.00
627.92
5239.92
6.50

cum
Amount
in Rs
0.00
0.00
0.00

Amount
in Rs
3850.20
2030.13
11348.80
 8598.40
14856.00
14772.00
55455.53

Amount
in Rs
723.06
2142.40
8036.00
520.00
840.00
12261.46

0.00
55455.53
12261.46 101.8
67716.99
9219.67
76936.66

95.30
 LEAD STATEMENT
Conveyance Deduct Initial
S No Description of Material Source of supply Unit LEAD Net cost Remarks
charges Lead

1 CEMENT LOCAL 1MT

HYSD STEEL LOCAL 1 MT 0 0.00 0.00 0.00

4 40 - 20 MM HBG METAL(Machine crushed) PARLAPALLI 1CUM 55 592.80 27.40 565.40

4 20 - 10 MM HBG METAL(Machine crushed) PARLAPALLI 1CUM 55 592.80 27.40 565.40

5 10 - 4.75 MM HBG METAL(Machine crushed) PARLAPALLI 1CUM 55 592.80 27.40 565.40

6 SAND FOR MORTAR ( SCREENED ) PULLURU 1CUM 42 470.60 28.30 442.30

7 SAND FOR FILLING ( UNSCREENED ) PULLURU 1CUM 42 470.60 28.30 442.30

6 R.C.C HUME PIPES, 600 MM Dia, NP3 CLASS CHILLAKURU 1 RM 45.00 302.88 0.00 302.88

8 GRAVEL 1CUM 35 404.80 28.30 376.50

10 Uncoursed ruble stones 1 CUM 55 592.80 27.40 565.40

Certificates
1 Certified that the above work site inspected by me.

2
Certified that the I have inspected the quarries with to their Quality, workablity, adequuancy and leads of meterials provided in the estimate. There is no near by
quarry available than now proposed in the estimate.
3 Certified that the quarrys proposed in the estimate is blasting type and metal to be obtained by blasting charges are proposed in the estimate.
4 Certified that the lead statement is prepared as per S.S.R for the year 2019-2020.