Professional Documents
Culture Documents
AMOUNT OF ESTIMATE
Rs 200000.00
"A.M to Guthpa village to NH-16 (Via) Ramchandrapally road from Km 0/0 to 3/7
in Nizamabad district Year 2018-19"
Amount of Estimate : Rs. 200000.00
The Guthpa village to NH-16 (Via) Ramchandrapally road from Km 0/0 to 3/7 is an
importanent ZP Taken over Single Lane road .
The maintenance estimate is prepared for an amount of Rs. 128000/. Duly incorporating
the following provisions as per the guide lines of the Executive Engineer (R&B) Division, Nizamabad.
1 Providing B.T patch work for pot holes of 70 mm above depth using 40mm HBG metal
2 Providing B.T patch work for pot holes of 50-70 mm depth using 40mm HBG metal
3 Providing B.T patch work for pot holes of 25-35 mm depth using 20-25mm HBG metal
4 Providing B.T patch work for pot holes of 15-25 mm depth using 20-25mm HBG metal
5 Providing and laying of Wet Mix Macadam
6 Clearing Juliflora (Prosafis) jungle including up-rooting and removing of Juliflora stumps
5 Supply and fixing of H.M stones
6 Supply and fixing of K.M stones
7 Manufacturing supplying and fixing of H.M. stones of size 900x225x150 mm
8 Manufacturing supplying and fixing of K.M. stones of size 1110x400x150 mm
9 Stripping the excess soil from the shoulder surface to achieve the approved level for sectioning the berms, shoulders as
10 Making up loss of material/ irregularities on the shoulder to the design level by adding fresh approved soil and compac
11 Forming shoulders with borrowed useful earth from outside road boundary having MDD not less t
12 CRS Masonry 2 nd sort in C.M (1:6) Prop using HBG stone.
13 CC(1:2:4) mix Prop. Using 20mm HBG metal.
14 Plastering 12mm thick in C.M (1:2) to exposed faces of CRS.
15 White washing two coats with best shell lime.
16 Providing and supplying of labour for making rain gullies
17 Providing and Engaging Front end roller 1 Cum capacity for removal of fallen trees, enchroach
18 Providing and fixing Village name board size 600x800 mm made out of Type – XI of ASTMD
19 Providing and fixing Cautionary / Warning sign boards size 900 mm equilateral triangle
20 Providing and fixing Mandatiory / Regulatory sign boards size 600 mm circular
21 Provision for GST @ 12%
22 Provision for Seigniorage charges
23 Provision for NAC @ 0.10%
24 L.S for other unforeseen items, variation in quantities rates and rounding off.
The rates in the estimate are worked out as per the common SSR 2018-19 applicable to all
Engineering Departments of Telangana.
3 Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT
metal with required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 72
kgs/1Cum of work for filling the pot holes and sealing the filled up pot hole with a 15mm thick layer
using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 80 /Kgs /1Cum., including removal of the
loose material in the pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack
coat ,filling the pot holes to compacting and finishing and blinding the surface using stone dust/sand
,including cost of all materials ,T&P and labour charges for all operations etc., complete.
(damaged culverts)
15 White washing two coats with best shell lime after thoroughly brushing the surface to remove all dirt
and remain of loose including all taxes, cost and conveyance of all materials to site and all labour
charges for mixing paint, application, curing scaffolding charges lift charges etc., complete for finished
item of work.
16 Providing and supplying of labour for making rain gullies and clearing culverts vents during rainy
season as per the instructions of Engineer-in-Charge.
In km. 0/0 to 3/700 1 x 0 - - - 2.00
17 Providing and Engaging Front end roller/JCB 1 Cum capacity for removal of fallen trees,
enchroachments etc., for unscattered work in emergency for complete finished item of work as per the
instructions of Engineer-in-Charge.(SSR 2014-15 Page N0 22)
SEIGNIORAGE CHARGES
Earth/ Gravel Metal/ Stone Sand
S.No Specification in Brief Unit Quantity cum cum cum
Factor Quantity Factor Quantity Factor Quantity
1 2 3 4 5 6 7 8 9 10
Asst.Executive Engineer (R&B) Dy. Executive Engineer (R&B) Executive Engineer (R&B)
R&B Section, Makloor R&B Sub-Division-Armoor Division.Nizamabad
"A.M to Guthpa village to NH-16 (Via) Ramchandrapally road from Km 0/0 to 3/7 in Nizamabad district Year 2018-
Name of Work:- 19"
Deduct loading -- -- -- --
Emulsion
Bulk Bulk CRMB (M.S)
TYPE OF BITUMEN
(80/100) (60/70) Gr 55
Rates Linked to Data 36720.80 37664.80 2076.00 32995.00
Name of Work :: "A.M to Guthpa village to NH-16 (Via) Ramchandrapally road from Km 0/0 to 3/7 in Nizamabad district Year
2018-19"
RMR.
SSR :: 2018-19
Machine Crushing
(-) Stacking Charges
Conveyance rate (-)
unloading charges
Stacking Charges
Blasting Charges
Average Lead
Initial Rate
Conveyance
Charges
Seigniorage
Loading &
of Material
Charging
Weighted
Charges
Stacking
TOTAL RATE
0
rate
S.No Nature of Metal
DATA
SSR :: 2018-19 Date :: Municipal Area Allowance :: 0.0%
Quantit
SNo Unit Description of Item Rate per Amount
y
1 2 3 4 5 6 7
1 Providing BT patch work for pot holes of depth ranging from 70mm ,using 40mm HBG/HBT
metal with required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at
42 kgs/1Cum of work for filling the pot holes and sealing the filled up pot hole with a 15mm thick
layer using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 72 /Kgs /1Cum., including
removal of the loose material in the pot holes ,trimming the edges to provide firm vertical faces
,cleaning ,applying tack coat ,filling the pot holes to compacting and finishing and blinding the
surface using stone dust/sand ,including cost of all materials ,T&P and labour charges for all
operations etc., complete.
Unit - 1 Sqm
Materials
Pot hole filling:
0.06050 cum 40 mm HBG/HBT metal ( 1.00 x 1.00 x 0.045 x 1.10 ) 785.30 1.0 47.51
0.00715 cum 10-12 mm size key chips (1.00 x 1.00 x 0.045) x (13/100) 910.30 1.0 6.51
2.31000 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.045) x 42 Kgs/Cum 36.7208 1.0 84.83
( Including tack coat )
Sealing the pot hole:
0.01995 cum 10-12mm size HBG/HBT chips (1.00 x 1.00 x 0.015 x 1.33 ) 910.30 1.0 18.16
0.00300 cum Stone dust / Sand (1.00 x 1.00 x 0.003 ) 620.30 1.0 1.86
1.08000 Kgs VG 10 Grade bitumen ( 1.00 x 1.00 x 0.015 )x 72 Kgs/1Cum 36.7208 1.0 39.66
Add extra for wastage of materials and re-carting / inter carting
10.00 % of materials @ 10% on the cost of granite metal chips 74.04 7.40
TOTAL A= 205.93
Labour charges
Man Mazdoor for Pot hole filling
2.8600 no with 40 mm HBG/HBT metal( (0.070)*310) 29.750 1.0 85.09
Add 15 % of labour charges towards mobility/
15.00 % conveyance carting / re-carting of men, material etc. 85.09 12.76
0.0 % Municipal Area Allowance 97.85 0.00
2 Providing BT patch work for pot holes of depth ranging from 50 to 70mm ,using 40mm HBG/HBT
metal with required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at
42 kgs/1Cum of work for filling the pot holes and sealing the filled up pot hole with a 15mm thick
layer using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 72 /Kgs /1Cum., including
removal of the loose material in the pot holes ,trimming the edges to provide firm vertical faces
,cleaning ,applying tack coat ,filling the pot holes to compacting and finishing and blinding the
surface using stone dust/sand ,including cost of all materials ,T&P and labour charges for all
operations etc., complete.
Unit - 1 Sqm
Materials
Pot hole filling:
0.04950 cum 40 mm HBG/HBT metal ( 1.00 x 1.00 x 0.045 x 1.10 ) 785.30 1.0 38.87
0.00585 cum 10-12 mm size key chips (1.00 x 1.00 x 0.045) x (13/100) 910.30 1.0 5.33
1.89000 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.045) x 42 Kgs/Cum 36.7208 1.0 69.40
( Including tack coat )
0.01995 cum 10-12mm size HBG/HBT chips (1.00 x 1.00 x 0.015 x 1.33 ) 910.30 1.0 18.16
0.00300 cum Stone dust / Sand (1.00 x 1.00 x 0.003 ) 620.30 1.0 1.86
1.08000 Kgs VG 10 Grade bitumen ( 1.00 x 1.00 x 0.015 )x 72 Kgs/1Cum 36.7208 1.0 39.66
TOTAL A= 179.70
Labour charges
Man Mazdoor for Pot hole filling
2.8600 no with 40 mm HBG/HBT metal( (0.070+0.050)/2*) 25.500 1.0 72.93
Unit - 1 Sqm
Materials
Pot hole filling:
0.0345 cum 20-25mm HBG/HBT metal ( 1.00 x 1.00 x 0.030 x 1.15 ) 1161.55 1.00 40.07
0.0039 cum 10-12 mm size key chips ( 1.00 x 1.00 x 0.030 )x (13/100) 910.30 1.00 3.55
0.0030 cum Stone dust / Sand (1.00 x 1.00 x 0.003 ) 620.30 1.00 1.86
2.1600 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.055) x 72Kgs/Cum 36.7208 1.00 79.32
( Including tack coat )
4 Providing BT patch work for pot holes of depth ranging from 15 to 25 mm ,using 10-12mm
HBG/HBT metal and VG 10 grade bitumen at 80 kgs/1Cum of work for filling the pot holes and
sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG/HBT chips and VG 10
grade bitumen at 72 /Kgs /1Cum., including removal of the loose material in the pot holes
,trimming the edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot
holes to compacting and finishing and blinding the surface using stone dust/sand ,including cost of
all materials ,T&P and labour charges for all operations etc., complete.
Unit - 1 Sqm
Materials
1 2 3 4 5 6 7
Pot hole filling:
0.0266 cum 10-12 mm size key chips (1.00 x 1.00 x 0.020) x (133/100) 910.30 1.0 24.21
0.003 cum Stone dust / Sand ( 1.00 x 1.00 x 0.003 ) 620.30 1.0 1.86
1.440 Kgs VG 10 Grade bitumen ( 1.00 x 1.00 x 0.020 ) x 72Kgs/Cum 36.7208 1.0 52.88
( Including tack coat )
TOTAL B= 32.64
(C ) (excluding seigniorage) charges
0.020 cum METAL 0.00 1.00 0.00
(A+B+C) 114.20
0.00 % Add VAT 114.20 1.0 0.00
114.20
Rate per sqm 114.20
5 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix
macadam specification including cost, (excluding seigniorage) 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 achieve 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.
(Payment will be made based on levels for finished item of work)
(F ) Seigniorage charges
297.00 cum Metal 0.00 1.00 0.00
Unit - 1 Sqm
Taking out put of 100 Sqm and
assuming average depth of stripping as 75mm, quantity of earth
cutting involved = 7.50 Cum
LABOUR
0.10 No No of Mate 450.00 1.00 45.00
2.50 No No of Mazdoor 425.00 1.00 1062.50
Sundries for caution boards, tools for ramming etc., LS 0.40
TOTAL 1107.90
0.00 % Add VAT 1107.90 1.0 0.00
Rate per 100 sqm 1107.90
Rate per sqm 11.10
10 Making up loss of material/ irregularities on the shoulder to the design level by adding fresh approved soil and
compacting with appropriate equipment as per MORT&H specification No.3003 (As per E-in-C Circular Memo
NO. Maintenance/ E.E(TEC) TA15/AE4/2005, dt.25/04/2005)
Unit = 1 Sqm
1 2 3 4 5 6 7
Taking out put of 100 Sqm and
assuming average thickness of filling to be 100mm, quantity of fresh
material / earth involved = 15 Cum
Labour
0.18 No No of Mate 450.00 1.0 81.00
4.50 No No of Mazdoor 425.00 1.0 1912.50
Machinery
Hour
0.25 s Excavator 1.0 Cum Bucket capacity @ 60 Cum / 1 Hour 2967.90 1.0 741.98
Tipper (L.S. towards having other amenities complete & rounding off
is average lead in Km. For borrow earth) = 24 x L = (1 Km lead is
considered, Hence L=1)
24.00 t.Km 6.00 1.0 144.00
Add 10% of cost of transportation to cover
% cost of loading and un-loading
10.00 144.00 14.40
Sundries for caution boards, tools for ramming etc., LS 3.56
TOTAL 2897.44
0.00 % Add VAT 2897.44 1.0 0.00
Rate per 100 sqm 2897.44
Rate per sqm 29.00
11 Forming shoulders with borrowed useful earth from outside road boundary having MDD not less
than 1.75 gm/cc by mechanical means up to SDR with all leads and lifts including pre - watering
of soil at borrow area, removal of top soil, excavation of solis at borrowed area, convayance of
soil, depositing the soil on the shoulders, spreading soil, breaking clods, sectioning, grading and
consolidation with Hand roller to FMC including all hire and operational charges of T&P and
(excluding seigniorage) charges, complete for finished item of work
(5th revision) With a lead of 5KM (Payment will be made based on levels for finished item of
work).
Page 68,69 of MoRT&H SDB
Unit : Cum
Taking out put = 100 Cum
(A) Labour
0.04 day Mate 450.00 1.00 18.00
1.00 day Mazdoor unskilled 425.00 1.00 425.00
443.00
0.0 % Municipal Area Allowance 443.00 0.00
TOTAL A= 443.00
(B) Machinery
100.00 cum Rate as per G.I. Ms. No 10, Dt 26/7/2005 13.00 1.00 1300.00
800.00 t.km Tipper ( for 5 Km = 160 x 5 = 800) t.km 6.00 t.km 4800.00
Add 10% of cost of carriage to cover
cost of loading and unloading 480.00
0.50 hour Dozer 80 HP for spreading @ 200 cum per hour 2661.20 1.00 1330.60
1.00 hour Motor Graders for Grading @ 100 cum per hour 0.00 1.00 0.00
4.00 hour Water tanker 6 KL 698.88 1.00 2795.52
1.00 hour Vibratory roller 8T 0.00 1.00 0.00
TOTAL B= 10706.12
(A + B ) 11149.12
(E ) Seigniorage charges
100.00 cum Earth 0.00 1.00 0.00
12 CRS masonry 2nd sort in CM (1:6) prop by using HBG stones including cost and conveyance of all materials
and labour charges ,all leads and lifts, curing and all other T&P charges etc. complete
Material
0.60 cum CRS stone 378.58 1.0 227.15
0.50 cum RR stone 275.58 1.0 137.79
0.32 cum CM(1:6)prop. 2279.23 1.0 729.35
Labour Charges
0.75 No I st class Mason 500.00 1.0 375.00
1.75 No II nd class Mason 450.00 1.0 787.50
2.80 No Man & women Mazdoor 425.00 1.0 1190.00
BASIC RATE 3446.79
CASE ( I ) Un scattered works ( Value >= Rs.20,000)
Basic Rate 3446.79
12.00 % Add VAT 3446.79 1.0 413.61
3860.40
Rate per Cum 3860.40
13 CC (1:2:4) mix prop using 20mm IRC HBG metal including cost and conveyance of all materials and all labour
charges ,curing, etc., for coping on the retaining wall.
Material
0.92 cum Cost of 20mm metal 1222.80 1.0 1124.98
0.42 cum Cost of sand 1412.73 1.0 593.35
0.23 cum Cost of Cement 4750.00 1.0 1092.50
Labour Charges
0.06 No I st class Mason 500.00 1.0 30.00
0.14 No II nd class Mason 450.00 1.0 63.00
3.20 No Man AS
& women Mazdoor 425.00 1.0 1360.00
Labour charges for mixing( per approved rate in MVI Bld Pebbair
1.00 cum datas) 59.00 1.0 59.00
1 2 3 4 5 6 7
Centering Charges( as per PCC M20 rate centering charges in MVI Bld
1.00 cum Pebbair) 277.00 1.0 277.00
BASIC RATE 4599.83
CASE ( I ) Un scattered works ( Value >= Rs.20,000)
Basic Rate 4599.83
0.00 % Add VAT 4599.83 1.0 0.00
4599.83
Rate per Cum 4599.80
MANUFACTURING & SUPPLY (TRANSPORTATION) OF HM,KM & 5th KM Fixing charges Total cost for
STONES from next Total Rate Manufacture,
sheet for Painiting Supply and fixing
(a). Material:
40 mm Metal cu,m 8.10 766.55 6209.06
20 mm Metal cu,m 4.05 1222.80 4952.34
10 mm Metal cu,m 1.35 956.55 1291.34
Cement cu,m 4.13 4750.00 19617.50
Sand cu,m 6.75 1222.73 8253.43
40323.67
(b). Labour:
Mate Day 0.86 450.00 387.00
Mason Day 1.50 450.00 675.00
Mazdoor Day 20.00 425.00 8500.00
9562.00
(c ). Machinery:
Concrete Mixer Hr. 6.00 534.30 3205.80
250 mm
200 mm
115 mm
1350mm
900 mm 1100 mm
1100mm
785 mm 900 mm
8mm
150mm
6mm
(i). HM STONES:
(ii). KM STONES:
(iii). 5 th KM STONES:
a). Labour:
Mazdoor for loading & Unloading; Day 7.00 425.00 2975.00
b). Machinery:
Tractor-trolley:(Page No 22 SSR 2014- Hr. 6.00 154.00 924.00
a). Labour:
Mazdoor for loading & Unloading; Day 7.00 425.00 2975.00
b). Machinery:
Tractor-trolley:(Page No 22 SSR 2014- Hr. 6.00 154.00 924.00
a). Labour:
Mazdoor for loading & Unloading; Day 6.00 425.00 2550.00
b). Machinery:
Tractor-trolley:(Page No 22 SSR 2014- Hr. 6.00 154.00 924.00
a). Labour:
Mazdoor for loading & Unloading; Day 7.00 425.00 2975.00
b). Machinery:
Tractor-trolley:(Page No 22 SSR 2014- Hr. 6.00 154.00 924.00
say 559.00
a). Labour:
Mate Day 0.32 370.00 118.4
Mazdoor Day 8.00 410.00 3280
3398.4
P.C.C (1:4:8)
a). Material:
40mm Metal: Cu.m 0.9 766.55 689.90
Sand: Cu.m 0.45 1222.73 550.23
Cement: Cu.m 0.116 4750.00 551.00
1791.12
b). Labour:
Mason 1st. Class No.s 0.06 500 30.00
Mason 2nd Class No.s 0.14 450 63.00
Man Mazdoor No.s 1.8 425 765.00
Women Mazdoor No.s 1.4 425 595.00
1453.00
c). Hand Mixing: Cu.m 0.46 28 12.88
1). HM STONES:
115mm
335mm
150mm 450mm G L
450mm
225mm
525mm 600mm
PCC(1:4:8) 225mm
150mm
525mm
2). KM STONES:
200mm
450mm
150mm 450mm G L
400 mm
450mm
700mm
400 mm
PCC(1:4:8) 150mm
700mm
650mm
150mm 450mm G L
450 mm
450mm
750mm
450 mm
PCC(1:4:8) 150mm
750mm
750mm
200mm 500mm G L
200mm
450mm
500mm
200mm
PCC(1:4:8) 150mm
500mm
5)SIGN BOARDS:
a). Labour:
Mate Day 0.12 450.00 54.00
Painter Day 2.00 540.00 1080.00
Mazdoor Day 1.00 425.00 425.00
1559.00
b). Material:
Paint(M-131 BSR 2015-16) Litre 6.00 255.00 1530.00
a). Labour:
Mate Day 0.07 450.00 31.50
Painter Day 1.25 540.00 675.00
Mazdoor Day 0.50 425.00 212.50
919.00
b). Material:
Paint(M-131 BSR 2015-16) Litre 0.50 255.00 127.50
Lettering Rate per cm. ht. per letter 1600 sq.m (a+b+c+d) 1208.71
1). HM STONES:
2 0.335 0.225 0.151
2 0.335 0.150 0.101
2 3.143 0.115 0.115 0.500 0.042
1 3.143 0.115 0.150 0.054
Surface Area of HM Stone (Sq.m): 0.347
2). KM STONES:
2 0.450 0.400 0.360
2 0.450 0.150 0.135
2 3.143 0.200 0.200 0.500 0.126
1 3.143 0.200 0.150 0.094
Surface Area of KM Stone (Sq.m): 0.715
Painting Areas
(i) Mubai
a) Mubai to NN road 0.00 to km 676.00 = 676.00 km
b) NH -16 road 0.00 to km 14.40 = 14.40 km
0
0
Assistant Engineer Dy. Executive Engineer Executive Engineer (R&B)
R&B Section, Makloor. R&B Sub-Division,Armoor (R&B)Division, Nizamabad