Professional Documents
Culture Documents
As per sanction it is proposed to lay the balance internal CC road with M20 grade CC pavement in the above
locations.
1 a) Excavation in Cutting in Soil by manual means with lead upto 50 m Excavation for roadway in soil using manual means for carrying of
cut earth to embankment site with initial lift of 3 mts and lead upto 50 m as per Technical Specification Clause 302.3 MORD
2 Supplying and filling of 2.36mm HBG Chips with initial lead in layers not exceeding 15 cm thick consolidatiing each deposited layer by
watering and rampping including cost and conveyance of water to work site and all operational incidental ,labour charges hire charges
and T & O Complete for finished item
3 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 1501.2.2 M20 (Grade), coarse and fine
aggregates conforming to IS : 383, maximum in a concrete mixer of not less than 0.2 cum capacity and appropeiate weigh batcher using
approved mix design, laid in approved fixed side formwork (steel channel, laying and fixing of 125 mictron thick polythene film, wedges,
steel plates including levelling the formwork as per drawing), spreading the concrete with sholvels, rakes, compacted using needle,
scareed and plate vibrators and finished in continuous operation including provision of contraction and expansion, construction joints,
applying debonding strips, primer, sealant, dowel bars, near approaches to bridge / culvert and construction joints, 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 MORD.
4 Supplying and filling gravel in trenches , with initial lead in layers not exceeding 15 cm thick consolidatiing each deposited layer by
watering and rampping including cost and conveyance of water to work site and all operational incidental ,labour charges hire charges
and T & O Complete for finished item
The Estimate is prepared with SSR 2021-22 and submitted for according TECHNICAL SANCTION.
Asst.Executive Engineer
PR MPP Manchal
DETAILED AND ABSTRACT ESTIMATE
Sl.
Description of work No L B D Qty Rate/per
no
1 2 3 4 5 6 7 8
1 Removal of unsuitable / Unserviceable soil including excavation, loading and disposal
upto 1000 m lead but excluding compaction ground supporting embankment subgrade
replacement 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
355.00
2532.00
83461.00
19404.00
85993.00
430.00
1650.00
88073.00
10569.00
0.00
98642.00
Data Sheet
RATE ANALYSIS (ROAD WORK) - SSR 2021-22
Index
S.No. Description of item Unit Qty Rate Amount
Code
Unit = cum
Taking output = 360 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.08 490.00 1019.20
Area allowences 0.20 1019.20 203.84
b) Machinery
Excavator 0.90 cum bucket capacity @ 100 cum per hour 3.60 3331.20 11992.32
hour
Tipper 5.5 cum capacity, 4 trips per hour hour 15.00 1185.60 17784.00
Unit = cum
Taking output = 120 cum
a) Labour
Mazdoor (Unskilled) day 46.80 490.00 22932.00
Area allowences 0.20 22932.00 4586.40
Cost of 120 cum = a+b+c 27518.40
Add seignorage charges day 120.00 0.00
Overheads & Contractors Profit 0.00000 27518.40 0.00
Rate per cum = (a+b+c)
27518.40
Sundries
0.03
Rate per cum = (a+b+c)/120 Rs
229.35
3 BLD- Supplying and filling of 2.36mm HBG Chips with initial lead in layers not exceeding
CSTN- 15 cm thick consolidatiing each deposited layer by watering and rampping
2-9 including cost and conveyance of water to work site and all operational incidental
,labour charges hire charges and T & O Complete for finished item
Unit : 1 cum
Taking output : 6 cum
Page 4 of 16
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
a) Labour
Mazdoor ( Unskilled) No 0.31 490.00 151.90
Cost of 2.36mm HBG Chips Cum 6.00 1198.90 7193.40
Area allowences 0.20 151.90 30.38
Rate per 6 cum 7375.68
Overheads & Contractors Profit 0.00000 7375.68 0.00
7375.68
Rs 1229.28
Seignorage charges Cum 1.00 0.00 0.00
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a) Labour
Mason (1st class) day 5.00 540.00 2700.00
Mason (2nd class) day 5.00 515.00 2575.00
Mazdoor (unskilled) day 150.00 490.00 73500.00
Mazdoor(skilled) day 6.00 490.00 2940.00
Surveyor day 2.00 925.00 1850.00
Mazdoor (semi-skilled) day 6.00 490.00 2940.00
86505.00
Area allowences 0.20 86505.00 17301.00
(A) 103806.00
b) Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6 Hour 36.00 627.60 22593.60
mixers) with weight batcher and suitable
capacity calibrated water tank
Page 5 of 16
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
c) Material
(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
PNo 10 Sno 15 Curing compound (if used) @ 0.33 litre per sqm litre 131.25 132.00 17325.00
Sno 74 Joint filler board 20 mm thick as per IS:1838 sqm 6.19 580.00 3590.20
(Tar felt joint filler board 20 mm thick)
( 29Nos *3.75*.17/3 =6.16 ) for 1/3 depth only
(C ) 357531.00
Total ( a + b + c ) 491288.10
(d) Form work @ 3% on (a+b+c) 14738.64
Cost for 75 cum = a+b+c+d 506026.74
Rate per Cum = (a+b+c+d+e)/75 6747.02
Overheads & Contractors Profit 0.00000 6747.02 0.00
6747.02
Add Sundries
Rs 6747.02
Add Seign Charges 0.03
Metal Cum 0.90 0.00 0.00
Page 6 of 16
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
Sno 271
Jute rope 12mm dia including 5 per cent m 90.00 8.30 747.00
wastage per
Polythene 75 Cum covering 2/3rd dowel bars
sheathing, No 483.00 1.00 483.00
(20x23) and tight fit including 5 per cent
wastage
8565.72
Form work @ 3% on (a+b+c) 256.97
Per 4 Joints 8822.69
Overheads & Contractors Profit 0.00 8822.69 0.00
8822.69
Sundries 0.03
Rate Per Joint Rs 2205.70
RBR- 4 Collection and Spreading of /Gravel good earth in
HRTC-1 required thickness
Unit : 1 cum
Taking output : 15 cum
a) Labour
Mazdoor ( Unskilled) No 1.04 490.00 509.60
Add Mucipal Limits 0.20 509.60 101.92
Gravel for filling Cum 15.00 192.89 2893.35
3504.87
Add 13.615% Over heads Charges , Contractor 3504.87 0.00000 0.00
profit
Rate per 15 cum 3504.87
Rate per Cum Rs 233.66
Add seign charges 1.00 0.00 0.00
Rate per 1 cum 233.66
Page 7 of 16
L E A D S T A T E M E N T 2021-22
Laying of CC Road at Rajabollaram of Shameerpet (M)
UnLoading Total Cost of
Charges the Materials
Excl (Excluding
Machine
Sl Roads SSR Lead in Lead charges
Deduct 13.615 %
Net Lead Blasting Seignorag 13.615% Seign Charges)
Description in Material Name of the Quarry over head Initial Cost Crushing OH
No. Item Km (As per SoR)
charges
charges Charges e Charges
Charges
1 2 3 4 5 6 7 8 9 10 11 12 13 14
3 Gravel Local 89 5.00 107.80 12.91 94.89 98.00 0.00 0.00 192.89
4 Selected earth Local 102 5.00 107.80 12.91 94.89 71.00 0.00 0.00 165.89
5 Sand for Blindage Local 27(b) 45.00 715.30 85.71 629.59 600.00 0.00 0.00 11.62 1241.20
6 Sand for concrete Karimnagar Vagu 27(a) 192.00 2699.80 323.52 2376.28 600.00 0.00 0.00 11.62 2987.89
8 2.36 -5 mm HBG M/C Metal Deshmukhi 45-33(a) 36.00 593.80 71.15 522.65 485.00 121.25 70.00 1198.90
9 5-7 mm HBG M/C Metal Deshmukhi 45-33(2) 36.00 593.80 71.15 522.65 485.00 121.25 70.00 1198.90
10 10 mm HBG IS 383-1970 Deshmukhi 26-33(b) 36.00 593.80 71.15 522.65 657.00 164.25 70.00 1413.90
11 12 mm HBG IS 383-1970 Deshmukhi 26-33(c) 36.00 593.80 71.15 522.65 781.00 195.25 70.00 1568.90
12 20 mm HBG Metal- IS 383-1970 Deshmukhi 26-33(d) 36.00 593.80 71.15 522.65 870.00 217.50 70.00 1680.15
13 40 mm HBG Metal- IS 383-1970 Deshmukhi 30-33(f) 36.00 593.80 71.15 522.65 505.00 126.25 70.00 1223.90