CD1 - SITAPUR, Lok Nirman Vibhag

DETAILED ESTIMATE

CD1 - SITAPUR

Name Of Work : C/O Ghat link Road

Road Unique Code :
Name Of Circle : SITAPUR-KHERI
Name Of Division : CD1 - SITAPUR
Length Of road : 0.900 Km.
Total Cost : 55.45 Lacs.

Sr.No. Constituency Type Constituency Name From KM. To KM.

 CHECKING PROFORMA

Preliminary and Detailed Estimate

1 Report :-
(a) Proper reference have been quoted and attested copies attached to estimate.
(b) In case of revised estimate the amounts of excess has been given item wise in the
comparative statement with detailed reasons.
(c) Signatures of A.E., E.E., & S.E. exist.
2 Specifications :-
(a) Details of specifications for each item of work are included in the estimate.
(b) Signatures of A.E., E.E., & S.E. exist.
3 Designs :-
(a) These have been prepared as per standard practices and C.E's instructions.
(b) Each design has been signed by E.E. & S.E. in the end, and important designs by C.E. as well.
4 Analysis of Rates :-
(a) Analysis of non-schedule of item are based on the market rates.
(b) Each analysis have been signed by J.E., A.E., E.E., & S.E. in the end.
5 Details of measurements :-
Each page has been signed J.E., A.E. & E.E. in the end of each set.
6 Bill Of Quantity :-
Each page has signature of J.E., A.E. & E.E. in the end of each set.
7 Summary of estimated cost :-
These have been signed by J.E., A.E., E.E. & S.E.
8 Plans :-
These have been signed by J.E., A.E., E.E. & S.E.
9 General :-
1- Name and designation should exist, below all signature and corrections.
2- Each page of the designed, analysis of rates, details of the measurements, bill of quantity
and summary of estimated cost should be certified 'Checked and corrected' by JE(T)
of divisional office and circle office with their signature at the end.
3- The signature of the local head of the department exist on report,
specification, summary of estimated cost and the plans.
10 Designation :-

(A) Division Office :- CD1 - SITAPUR

Sr.No. Name Designation Checked Date
 INDEX

S. No. Content Page No.

1 Title Page
2 Checking ProForma
3 Index
4 Estimate Details
5 Report
6 References
7 Specifications
8 R.M.R & Analysis of Rate
9 Details of Measurement
10 Bill of Quantity
11 Abstract Of Cost
12 Additional Charges Of Cost
 SPECIFICATIONS

All the work shall be carried out as per Detailed Specifications of U.P.P.W.D., M.O.R.D. & H./ I.R.C
/ SOR/ DSR. and as per Circulars issued from time to time by Engineer-in-Chief, Chief Engineer and as
per directions of Engineer-in-Charge of the work.

Junior Engineer Assistant Engineer Executive Engineer

CD1 - SITAPUR CD1 - SITAPUR CD1 - SITAPUR
 Estimate Details:
Name Of Work : C/O Ghat link Road
Estimate Category Type : Road Work

Sub-CategoryType : Village Road

Estimate Type Name : New Construction

Work Type Name : Soling to painting

Unique Code No :
Work Start Ch: 0.000 Km.

Work End At: 0.900 Km.

Length: 0.900 Km.

Chainage wise details

Surface Type Chainage from Chainage to Length

Bituminous 0.00 0.90 0.90

Type of cross drainage work

CD Type C.D. Span/H.P. Existing Width Proposed Width

Quarry Details

Name of Quarry kilometer Kaccha Pakka Distance ForestTax TollTax

Kabrai 1 1.00 273.00 274.00 0.00 0.00

Bitumen/Emulsion Details

Binder Source Rate Basic Distance(2 Cartage Cost of Rate Per

Effective rate:(witho Way) Rate Cartage MT
from Date ut GST) Excluding
C.P
SS Jhansi 01/08/2022 54,924.00 425.00 1.90 807.50 55,731.50
VG10 Mathura 01/08/2022 44,692.00 704.00 1.90 1,337.60 46,029.60
RS Jhansi 01/08/2022 50,532.00 425.00 1.90 807.50 51,339.50
 ROAD METAL RATES
Name of Work :- C/O Ghat link Road
Cost Of
Pakka Kaccha Rate
KM Name Of Deduct Net Quarry Total Cost Of Cartage Forest Toll Tax Stacking Excluding Rate with
Name Of Resources Quarry Rate Distance Distance
No. Quarry Loading Rate Distance Cartage excluding Tax Charges C.P.
(KM) (KM) C.P.
C.P.

1 Kabrai Aggregate 10 mm 1030 35.0 995.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3104.00 3338.90

1 Kabrai Aggregate 20 mm 1350 35.0 1315.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3424.00 3658.90

1 Kabrai Aggregate 40 mm 840 35.0 805.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2914.00 3148.90
Aggregate-Grading II
1 Kabrai 780 35.0 745.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2854.00 3088.90
63 mm to 45 mm
Aggregate-Grading
1 Kabrai III 53 mm to 22.4 860 35.0 825.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2934.00 3168.90
mm
Stone Screening -
1 Kabrai Type B 11.2 mm for 1030 35.0 995.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3104.00 3338.90
Grading-2
Stone Screening -
1 Kabrai Type B 11.2 mm for 1030 35.0 995.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3104.00 3338.90
Grading-3
Well Graded
Material for Sub-
1 Kabrai 720 35.0 685.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2794.00 3028.90
Base - Grading I
2.36 mm below
Well Graded
Material for Sub-
1 Kabrai 1100 35.0 1065.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3174.00 3408.90
Base - Grading I 53
mm to 9.5 mm
Well Graded
Material for Sub-
1 Kabrai 725 35.0 690.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2799.00 3033.90
Base - Grading I 9.5
mm to 2.36 mm
1 Kabrai Binding Material 720 35.0 685.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2794.00 3028.90
Crushed Stone
1 Kabrai chipping 13.2 mm 1070 35.0 1035.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3144.00 3378.90
nominal size
Crushed Stone
Chipping 6.7 mm
1 Kabrai size 100% passing 760 35.0 725.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 2834.00 3068.90
9.5 mm and retained
on 2.36 mm
 ROAD METAL RATES
Name of Work :- C/O Ghat link Road
Cost Of
Pakka Kaccha Rate
KM Name Of Deduct Net Quarry Total Cost Of Cartage Forest Toll Tax Stacking Excluding Rate with
Name Of Resources Quarry Rate Distance Distance
No. Quarry Loading Rate Distance Cartage excluding Tax Charges C.P.
(KM) (KM) C.P.
C.P.
Crushed Stone
1 Kabrai chipping 9.5 mm 1030 35.0 995.0 273 1 274 2319.90 2109.00 0.00 0.00 24.00 3104.00 3338.90
nominal size

Certified that the cartage from the shortest possible route where the overall rates are cheapest has been adopted

Junior Engineer Assistant Engineer Executive Engineer

CD1 - SITAPUR CD1 - SITAPUR CD1 - SITAPUR

 Rate Analysis

134 Item Name :- Construction of Embankment with Material Obtained from Roadway Cutting
MORD Construction of embankment with approved materials deposited at site from roadway cutting and
excavation from drain and foundation of other structures graded and compacted to meet requirement of
Chapter-03 Tables 300.1 and 300.2 as per Technical Specification Clause 301.5
3.3 Output Quantity :- 100.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.020 370.00 7.40
Mazdoor (Unskilled) MORD Labour Day 0.500 325.00 162.50
Dozer D 50 MORD Machinery Hours 0.500 2,633.55 1,316.78
Motor Grader MORD Machinery Hours 0.500 2,858.25 1,429.13
Three wheel 80-100 kN Static Roller MORD Machinery Hours 1.250 549.45 686.81
Water tanker 6 kl capacity (Truck MORD Machinery Hours 2.000 370.00 740.00
Mounted)
Water MORD Material Kilo Litres 12.000 55.00 660.00

Total Value Of Item : (a) 5,002.61

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 5,002.61
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 175.09
Contractor Profit : 10.00
Contractor Profit Value : (b) 500.26
Final Amount :(a+b+c+d) forOutput Quantity 100.000 Cubic Meter 5,677.96
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 56.78

138 Item Name :- Excavation in Cutting in Soil by manual means with lead upto 50 m
MORD Excavation for roadway in soil using manual means for carrying of cut earth to embankment site with a
Chapter-03 lift upto 1.5 m and lead upto 50 m as per Technical Specification Clause 302.3
3.5(i) Output Quantity :- 120.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 1.800 370.00 666.00
Mazdoor (Unskilled) MORD Labour Day 45.000 325.00 14,625.00

Total Value Of Item : (a) 15,291.00

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 15,291.00
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 535.19
Contractor Profit : 10.00
Contractor Profit Value : (b) 1,529.10
Final Amount :(a+b+c+d) forOutput Quantity 120.000 Cubic Meter 17,355.29
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 144.63

222 Item Name :- Prime Coat

MORD (i)Low porosity
Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of granular base
Chapter-05 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
5.1(i) Output Quantity :- 1,750.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.040 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 1.000 325.00 325.00
Air Compressor 210 cfm MORD Machinery Hours 1.400 381.10 533.54
Bitumen emulsion pressure distributor MORD Machinery Hours 1.000 954.60 954.60
Hydraulic broom with tractor MORD Machinery Hours 1.400 425.50 595.70
Water tanker 6 kl capacity (Truck MORD Machinery Hours 0.500 370.00 185.00
Mounted)
Bitumen Emulsion (SS-1) MORD Material Tonne 1.480 55,731.50 82,482.62
Water MORD Material Kilo Litres 3.000 55.00 165.00

Total Value Of Item : (a) 85,256.26

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 82,482.62
Total Value Of Item -(Bituminous Value,if any) : (a) 2,773.64
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 2,983.97
Contractor Profit : 10.00
Contractor Profit Value : (b) 8,525.63
Final Amount :(a+b+c+d) forOutput Quantity 1750.000 Square Meters 96,765.86
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 55.29

248 Item Name :- (iv)Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion
pressure distributor at the rate of 0.30 to 0.35 kg per sqm on the prepared non-bituminous surfaces
MORD (cement concrete pavement) cleaned with Hydraulic broom as per Technical Specification Clause 503.
Chapter-05
5.2(iv) Output Quantity :- 1,750.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.040 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 1.000 325.00 325.00
Air Compressor 210 cfm MORD Machinery Hours 1.400 381.10 533.54
Bitumen emulsion pressure distributor MORD Machinery Hours 1.000 954.60 954.60
Hydraulic broom with tractor MORD Machinery Hours 1.400 425.50 595.70
Bitumen Emulsion (RS-1) MORD Material Tonne 0.570 51,339.50 29,263.52

Total Value Of Item : (a) 31,687.16

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 29,263.52
Total Value Of Item -(Bituminous Value,if any) : (a) 2,423.65
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 1,109.05
Contractor Profit : 10.00
Contractor Profit Value : (b) 3,168.72
Final Amount :(a+b+c+d) forOutput Quantity 1750.000 Square Meters 35,964.93
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 20.55

279 Item Name :- Granular Sub-base with Well Graded Material (Table 400.1)
MORD (A)By Mix in Place Method
Construction of granular sub-base by providing well graded material, spreading in uniform layers with
motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and
Chapter-04 compacting with smooth wheel roller to achieve the desired density, complete as per Technical
Specification Clause 401.
(i)For Grading I Material
4.1(A)(i) Output Quantity :- 300.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.480 370.00 177.60
Mazdoor (Unskilled) MORD Labour Day 10.000 325.00 3,250.00
Mazdoor (Skilled) MORD Labour Day 2.000 350.00 700.00
Motor Grader MORD Machinery Hours 6.000 2,858.25 17,149.50
Three wheel 80-100 kN Static Roller MORD Machinery Hours 30.000 549.45 16,483.50
Tractor with Rotavator MORD Machinery Hours 12.000 453.25 5,439.00
Water tanker 6 kl capacity (Truck MORD Machinery Hours 5.000 370.00 1,850.00
Mounted)
Water MORD Material Kilo Litres 30.000 55.00 1,650.00
Well Graded Material for Sub-Base - MORD Material Cubic 115.000 2,794.00 321,310.0
Grading I 2.36 mm below Meter 0
Well Graded Material for Sub-Base - MORD Material Cubic 192.000 3,174.00 609,408.0
Grading I 53 mm to 9.5 mm Meter 0
Well Graded Material for Sub-Base - MORD Material Cubic 77.000 2,799.00 215,523.0
Grading I 9.5 mm to 2.36 mm Meter 0
Total Value Of Item : (a) 1,192,940.60
Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 1,192,940.60
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 41,752.92
Contractor Profit : 10.00
Contractor Profit Value : (b) 119,294.06
Final Amount :(a+b+c+d) forOutput Quantity 300.000 Cubic Meter 1,353,987.58
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 4,513.29

334 Item Name :- 2)WBM Grading 2

MORD Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound
macadam specification including spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber, applying and brooming, stone
Chapter-04 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.
(A)By Manual Means
4.7(2)(A) Output Quantity :- 360.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 10.080 370.00 3,729.60
Mazdoor (Unskilled) MORD Labour Day 250.000 325.00 81,250.00
Mazdoor (Skilled) MORD Labour Day 2.000 350.00 700.00
Three wheel 80-100 kN Static Roller MORD Machinery Hours 45.000 549.45 24,725.25
Water tanker 6 kl capacity (Truck MORD Machinery Hours 24.000 370.00 8,880.00
Mounted)
Aggregate-Grading II 63 mm to 45 mm MORD Material Cubic 435.600 2,854.00 1,243,202
Meter .40
Binding Material MORD Material Cubic 28.800 2,794.00 80,467.20
Meter
Stone Screening - Type B 11.2 mm for MORD Material Cubic 96.010 3,104.00 298,015.0
Grading-2 Meter 4
Water MORD Material Kilo Litres 144.000 55.00 7,920.00

Total Value Of Item : (a) 1,748,889.49

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 1,748,889.49
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 61,211.13
Contractor Profit : 10.00
Contractor Profit Value : (b) 174,888.95
Final Amount :(a+b+c+d) forOutput Quantity 360.000 Cubic Meter 1,984,989.57
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 5,513.86

343 Item Name :- 3)WBM Grading 3

MORD Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound
macadam specification including spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber, applying and brooming, stone screening
Chapter-04 to fill-up the interstices of coarse aggregate, watering and compacting to the required density Grading 3
as per Technical Specification Clause 405.
(A)By Manual Means
4.7(3)(A) Output Quantity :- 360.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 10.080 370.00 3,729.60
Mazdoor (Unskilled) MORD Labour Day 250.000 325.00 81,250.00
Mazdoor (Skilled) MORD Labour Day 2.000 350.00 700.00
Three wheel 80-100 kN Static Roller MORD Machinery Hours 45.000 549.45 24,725.25
Water tanker 6 kl capacity (Truck MORD Machinery Hours 24.000 370.00 8,880.00
Mounted)
Aggregate-Grading III 53 mm to 22.4 MORD Material Cubic 435.600 2,934.00 1,278,050
mm Meter .40
Stone Screening - Type B 11.2 mm for MORD Material Cubic 86.400 3,104.00 268,185.6
Grading-3 Meter 0
Water MORD Material Kilo Litres 144.000 55.00 7,920.00

Total Value Of Item : (a) 1,673,440.85

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 1,673,440.85
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 58,570.43
Contractor Profit : 10.00
Contractor Profit Value : (b) 167,344.09
Final Amount :(a+b+c+d) forOutput Quantity 360.000 Cubic Meter 1,899,355.37
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 5,275.99

364 Item Name :- 20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified
MORD bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of 13.2 mm
to 5.6 mm aggregates either using penetration grade bitumen or emulsion to required line, grade and
level to serve as wearing course on a previously prepared base, including mixing in a suitable plant,
laying and rolling with a three wheel 80-100 kN static roller capacity, finished to required level and
Chapter-05 grades to be followed by seal coat of either Type A or Type B or Type C as per Technical Specification
Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
5.9Case-I(I) Output Quantity :- 500.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 1.080 370.00 399.60
Mazdoor (Unskilled) MORD Labour Day 21.000 325.00 6,825.00
Mazdoor (Semi skilled) MORD Labour Day 6.000 335.00 2,010.00
Bitumen boiler oil fired 1000 litre MORD Machinery Hours 4.000 236.80 947.20
Mixall 6-10 t capacity MORD Machinery Hours 4.000 1,073.00 4,292.00
Three wheel 80-100 kN Static Roller MORD Machinery Hours 2.000 549.45 1,098.90
Bitumen (S-90) MORD Material Tonne 0.730 46,029.60 33,601.61
Crushed Stone chipping 13.2 mm MORD Material Cubic 9.000 3,144.00 28,296.00
nominal size Meter
Crushed Stone chipping 9.5 mm MORD Material Cubic 4.500 3,104.00 13,968.00
nominal size Meter

Total Value Of Item : (a) 91,438.31

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 33,601.61
Total Value Of Item -(Bituminous Value,if any) : (a) 57,836.70
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 3,200.34
Contractor Profit : 10.00
Contractor Profit Value : (b) 9,143.83
Final Amount :(a+b+c+d) forOutput Quantity 500.000 Square Meters 103,782.48
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 207.56

418 Item Name :- Seal Coat

MORD Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels,
grade and cross fall using Type A, Type B and Type C as per Technical Specification Clause 510
A.By Manual Means
Chapter-05 Case - III : Type C
(I)Bitumen (S-90)
5.12 A. By
Manual
Case-III- Output Quantity :- 1,100.00 Square Meters
Type c(I)

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Bitumen Sprayer MORD Labour Day 1.000 335.00 335.00
Mate MORD Labour Day 1.150 370.00 425.50
Mazdoor (Unskilled) MORD Labour Day 22.000 325.00 7,150.00
Mazdoor (Semi skilled) MORD Labour Day 5.000 335.00 1,675.00
Bitumen boiler oil fired 1000 litre MORD Machinery Hours 2.200 236.80 520.96
Three wheel 80-100 kN Static Roller MORD Machinery Hours 2.200 549.45 1,208.79
Bitumen (S-90) MORD Material Tonne 0.715 46,029.60 32,911.16
Crushed Stone Chipping 6.7 mm size MORD Material Cubic 9.900 2,834.00 28,056.60
100% passing 9.5 mm and retained on Meter
2.36 mm
Total Value Of Item : (a) 72,283.01
Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 32,911.16
Total Value Of Item -(Bituminous Value,if any) : (a) 39,371.85
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 2,529.91
Contractor Profit : 10.00
Contractor Profit Value : (b) 7,228.30
Final Amount :(a+b+c+d) forOutput Quantity 1100.000 Square Meters 82,041.22
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 74.58

478 Item Name :- Excavation for Structures

MORD 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
Chapter-11 excavated suitable material.
I.Ordinary soil
(i)Upto 3 m depth
11.1 I.(i) Output Quantity :- 10.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.320 370.00 118.40
Mazdoor (Unskilled) MORD Labour Day 8.000 325.00 2,600.00

Total Value Of Item : (a) 2,718.40

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 2,718.40
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 95.14
Contractor Profit : 10.00
Contractor Profit Value : (b) 271.84
Final Amount :(a+b+c+d) forOutput Quantity 10.000 Cubic Meter 3,085.38
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 308.54
 487 Item Name :- Providing concrete for plain/reinforced concrete in open foundations complete as per
MORD drawings and technical specifications Clause 802, 803, 1202 & 1203
I.P.C.C grade M 10
Chapter-11 (i)Nominal mix 1:3:6
11.4 I (i) Output Quantity :- 1.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Bhisti MORD Labour Day 0.270 380.00 102.60
Mason (1st class) MORD Labour Day 0.100 480.00 48.00
Mate MORD Labour Day 0.080 370.00 29.60
Mazdoor (Unskilled) MORD Labour Day 1.630 325.00 529.75
Concrete mixer 0.28/0.4 cum MORD Machinery Hours 0.400 277.50 111.00
Aggregate 10 mm MORD Material Cubic 0.096 3,104.00 297.98
Meter
Aggregate 20 mm MORD Material Cubic 0.288 3,424.00 986.11
Meter
Aggregate 40 mm MORD Material Cubic 0.576 2,914.00 1,678.46
Meter
Sand (Coarse) MORD Material Cubic 0.480 0.00 0.00
Meter

Total Value Of Item : (a) 3,783.51

Scaffolding Charges 0.00
Form Charges Profit : 4.00
Form Charges Profit Value : (d) 151.34
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 3,934.85
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 137.72
Contractor Profit : 10.00
Contractor Profit Value : (b) 393.49
Final Amount :(a+b+c+d) forOutput Quantity 1.000 Cubic Meter 4,466.06
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 4,466.06

495 Item Name :- Laying Cement Concrete Pipe NP3 (burried conduits) on first class bedding of granular
MORD material including fixing collar with cement sand mortar 1:2 but excluding excavation, protection works,
backfilling, concrete and masonary work in head wall and parapets
Chapter-09 500 mm dia
9.7 Output Quantity :- 7.50 Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mason (1st class) MORD Labour Day 0.110 480.00 52.80
Mate MORD Labour Day 0.040 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 0.900 325.00 292.50
Cement MORD Material Tonne 0.010 6,500.00 65.00
RCC Pipe NP3 (500 mm dia) MORD Material Meter 7.500 0.00 0.00
Sand (Fine) MORD Material Cubic 0.020 0.00 0.00
Meter
Total Value Of Item : (a) 425.10
Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 425.10
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 14.88
Contractor Profit : 10.00
Contractor Profit Value : (b) 42.51
Final Amount :(a+b+c+d) forOutput Quantity 7.500 Meter 482.49
Final Amount :(a+b+c+d) for Unit Quantity 1Meter 64.33

506 Item Name :- Brick masonry work in cement mortar in substructure complete excepting pointing and
MORD plastering, as per drawing and technical specification Clauses 602, 603, 604, 1202 & 1204
Chapter-12 I In 1:3 cement mortar
12.1(I) Output Quantity :- 1.00 Cubic Meter

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Bhisti MORD Labour Day 0.200 380.00 76.00
Mason (1st class) MORD Labour Day 0.800 480.00 384.00
Mate MORD Labour Day 0.090 370.00 33.30
Mazdoor (Unskilled) MORD Labour Day 1.600 325.00 520.00
Brick 1st Class MORD Material Number 500.000 7.50 3,750.00
Cement Mortar 1:3 MORD SOR Sub- Cubic 0.240 3,622.30 869.35
Analysis Meter

Cement Mortar 1:3

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Cement MORD Material Tonne 0.51 6,500.00 3,315.00
Mate MORD Labour Day 0.04 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 0.90 325.00 292.50
Sand (Coarse) MORD Material Cubic 1.05 0.00 0.00
Meter
3,622.30

Total Value Of Item : (a) 5,632.65

Scaffolding Charges 281.64
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 5,914.29
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 207.00
Contractor Profit : 10.00
Contractor Profit Value : (b) 591.43
Final Amount :(a+b+c+d) forOutput Quantity 1.000 Cubic Meter 6,712.72
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 6,712.72

519
MORD Item Name :- Pointing with cement mortar (1:3) on brickwork as per drawing and technical
specification Clauses 613.3 and 1204
Chapter-12
12.2 Output Quantity :- 10.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Bhisti MORD Labour Day 0.200 380.00 76.00
Mason (1st class) MORD Labour Day 0.500 480.00 240.00
Mate MORD Labour Day 0.040 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 0.500 325.00 162.50
Cement Mortar 1:3 MORD SOR Sub- Cubic 0.030 3,622.30 108.67
Analysis Meter

Cement Mortar 1:3

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Cement MORD Material Tonne 0.51 6,500.00 3,315.00
Mate MORD Labour Day 0.04 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 0.90 325.00 292.50
Sand (Coarse) MORD Material Cubic 1.05 0.00 0.00
Meter
3,622.30

Total Value Of Item : (a) 601.97

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 601.97
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 21.07
Contractor Profit : 10.00
Contractor Profit Value : (b) 60.20
Final Amount :(a+b+c+d) forOutput Quantity 10.000 Square Meters 683.24
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 68.32

660 Item Name :- Plastering with cement mortar (1:3) 15 mm thick on brickwork in parapet as per
MORD technical specifications Clauses 613.4 and 1208.4
Chapter-13
13.19 Output Quantity :- 10.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Bhisti MORD Labour Day 0.300 380.00 114.00
Mason (1st class) MORD Labour Day 0.600 480.00 288.00
Mate MORD Labour Day 0.060 370.00 22.20
Mazdoor (Unskilled) MORD Labour Day 0.600 325.00 195.00
Cement Mortar 1:4 MORD SOR Sub- Tonne 0.240 2,807.70 673.85
Analysis

Cement Mortar 1:4

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Bhisti MORD Labour Day 0.08 380.00 30.40
Cement MORD Material Tonne 0.38 6,500.00 2,470.00
Mate MORD Labour Day 0.04 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 0.90 325.00 292.50
Sand (Coarse) MORD Material Cubic 1.05 0.00 0.00
Meter
2,807.70

Total Value Of Item : (a) 1,293.05

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 1,293.05
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 45.26
Contractor Profit : 10.00
Contractor Profit Value : (b) 129.31
Final Amount :(a+b+c+d) forOutput Quantity 10.000 Square Meters 1,467.62
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 146.76

720 Item Name :- Kilometre Stone

MORD Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8
fixing in position including painting and printing, etc as per drawing and Technical Specification Clause
1703
Chapter-10 ii)Ordinary Kilometer Stone (Precast)
(Traffic

10.10 (ii) Output Quantity :- 14.00 Each

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mason (1st class) MORD Labour Day 1.000 480.00 480.00
Mate MORD Labour Day 0.320 370.00 118.40
Mazdoor (Unskilled) MORD Labour Day 7.000 325.00 2,275.00
Tractor with trolley MORD Machinery Hours 6.000 432.90 2,597.40
HYSD reinforcement MORD SOR Sub- Tonne 0.026 76,032.80 1,976.85
Analysis
Excavation for Foundation(Item MORD SOR Sub- Cubic 2.770 271.84 753.00
no.11.1) Analysis Meter
Painting Two coatson new concrete MORD SOR Sub- Square 11.410 82.60 942.47
surfaces(item no 10.5) Analysis Meters
M 15 Grade concrete(item no 12.5) MORD SOR Sub- Cubic 3.770 5,077.25 19,141.23
Analysis Meter
Printing new letters and figures(Item no MORD SOR Sub- Cone 1,680.000 0.55 930.72
10.1(ii)) Analysis

HYSD reinforcement
SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Binding wire MORD Material Kilograms 8.00 65.00 520.00
Blacksmith MORD Labour Day 3.00 450.00 1,350.00
Mate MORD Labour Day 0.44 370.00 162.80
Mazdoor (Unskilled) MORD Labour Day 8.00 325.00 2,600.00
Steel Reinforcement (HYSD Bars) MORD Material Tonne 1.05 68,000.00 71,400.00
76,032.80

Excavation for Foundation(Item no.11.1)

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.32 370.00 118.40
Mazdoor (Unskilled) MORD Labour Day 8.00 325.00 2,600.00
271.84

Painting Two coatson new concrete surfaces(item no 10.5)

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Cement Primer MORD Material Litres 3.00 0.00 0.00
Mate MORD Labour Day 0.20 370.00 74.00
Mazdoor (Unskilled) MORD Labour Day 2.00 325.00 650.00
Paint (Synthetic Enamel) MORD Material Litres 6.00 190.00 1,140.00
Painter (Ist class) MORD Labour Day 3.00 480.00 1,440.00
82.60

M 15 Grade concrete(item no 12.5)

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Aggregate 10 mm MORD Material Cubic 0.08 3,104.00 248.32
Meter
Aggregate 20 mm MORD Material Cubic 0.24 3,424.00 821.76
Meter
Aggregate 40 mm MORD Material Cubic 0.48 2,914.00 1,398.72
Meter
Bhisti MORD Labour Day 0.27 380.00 102.60
Cement MORD Material Tonne 0.28 6,500.00 1,787.50
Concrete mixer 0.28/0.4 cum MORD Machinery Hours 0.40 277.50 111.00
Mason (1st class) MORD Labour Day 0.10 480.00 48.00
Mate MORD Labour Day 0.08 370.00 29.60
Mazdoor (Unskilled) MORD Labour Day 1.63 325.00 529.75
Sand (Coarse) MORD Material Cubic 0.48 0.00 0.00
Meter
5,077.25
Printing new letters and figures(Item no 10.1(ii))
SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.08 370.00 28.86
Mazdoor (Unskilled) MORD Labour Day 0.50 325.00 162.50
Paint (Synthetic Enamel) MORD Material Litres 0.50 190.00 95.00
Painter (Ist class) MORD Labour Day 1.25 480.00 600.00
0.55

Total Value Of Item : (a) 29,215.07

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 29,215.07
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 1,022.53
Contractor Profit : 10.00
Contractor Profit Value : (b) 2,921.51
Final Amount :(a+b+c+d) forOutput Quantity 14.000 Each 33,159.11
Final Amount :(a+b+c+d) for Unit Quantity 1Each 2,368.51

726 Item Name :- Kilometre Stone

MORD Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8
fixing in position including painting and printing, etc as per drawing and Technical Specification Clause
Chapter-10 1703
(Traffic iii)200 m stone (precast)

10.10 (iii) Output Quantity :- 33.00 Each

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mason (1st class) MORD Labour Day 1.500 480.00 720.00
Mate MORD Labour Day 0.340 370.00 125.80
Mazdoor (Unskilled) MORD Labour Day 7.000 325.00 2,275.00
Tractor with trolley MORD Machinery Hours 6.000 432.90 2,597.40
HYSD reinforcement MORD SOR Sub- Tonne 0.066 76,032.80 5,018.16
Analysis
Excavation for Foundation(Item MORD SOR Sub- Cubic 1.390 271.84 377.86
no.11.1) Analysis Meter
Painting Two coatson new concrete MORD SOR Sub- Square 6.270 82.60 517.90
surfaces(item no 10.5) Analysis Meters
M 15 Grade concrete(item no 12.5) MORD SOR Sub- Cubic 1.580 5,077.25 8,022.06
Analysis Meter
Printing new letters and figures(Item no MORD SOR Sub- Cone 330.000 0.55 182.82
10.1(ii)) Analysis

HYSD reinforcement
SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Binding wire MORD Material Kilograms 8.00 65.00 520.00
Blacksmith MORD Labour Day 3.00 450.00 1,350.00
Mate MORD Labour Day 0.44 370.00 162.80
Mazdoor (Unskilled) MORD Labour Day 8.00 325.00 2,600.00
Steel Reinforcement (HYSD Bars) MORD Material Tonne 1.05 68,000.00 71,400.00
76,032.80

Excavation for Foundation(Item no.11.1)

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.32 370.00 118.40
Mazdoor (Unskilled) MORD Labour Day 8.00 325.00 2,600.00
271.84

Painting Two coatson new concrete surfaces(item no 10.5)

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Cement Primer MORD Material Litres 3.00 0.00 0.00
Mate MORD Labour Day 0.20 370.00 74.00
Mazdoor (Unskilled) MORD Labour Day 2.00 325.00 650.00
Paint (Synthetic Enamel) MORD Material Litres 6.00 190.00 1,140.00
Painter (Ist class) MORD Labour Day 3.00 480.00 1,440.00
82.60

M 15 Grade concrete(item no 12.5)

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Aggregate 10 mm MORD Material Cubic 0.08 3,104.00 248.32
Meter
Aggregate 20 mm MORD Material Cubic 0.24 3,424.00 821.76
Meter
Aggregate 40 mm MORD Material Cubic 0.48 2,914.00 1,398.72
Meter
Bhisti MORD Labour Day 0.27 380.00 102.60
Cement MORD Material Tonne 0.28 6,500.00 1,787.50
Concrete mixer 0.28/0.4 cum MORD Machinery Hours 0.40 277.50 111.00
Mason (1st class) MORD Labour Day 0.10 480.00 48.00
Mate MORD Labour Day 0.08 370.00 29.60
Mazdoor (Unskilled) MORD Labour Day 1.63 325.00 529.75
Sand (Coarse) MORD Material Cubic 0.48 0.00 0.00
Meter
5,077.25

Printing new letters and figures(Item no 10.1(ii))

SOR Resources Type
Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.08 370.00 28.86
Mazdoor (Unskilled) MORD Labour Day 0.50 325.00 162.50
Paint (Synthetic Enamel) MORD Material Litres 0.50 190.00 95.00
Painter (Ist class) MORD Labour Day 1.25 480.00 600.00
0.55

Total Value Of Item : (a) 19,837.00

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 19,837.00
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 694.30
Contractor Profit : 10.00
Contractor Profit Value : (b) 1,983.70
Final Amount :(a+b+c+d) forOutput Quantity 33.000 Each 22,515.00
Final Amount :(a+b+c+d) for Unit Quantity 1Each 682.27
 Details Of Measurements

Item No : 3.3
Item Description : Construction of Embankment with Material Obtained from Roadway Cutting
Construction of embankment with approved materials deposited at site from roadway cutting and excavation from drain and foundation of other
structures graded and compacted to meet requirement of Tables 300.1 and 300.2 as per Technical Specification Clause 301.5
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 0.500 1 500.000 9.800 0.600 (8.6+11.0)/2*0.6*0 2940.000
1.00 Con of Embankment m³ .500=2.940
0.500 0.700 2 200.000 3.250 0.600 200*2*3.25*0.60= 780.000
1.00 con of Enmankment m³ 780

Item No : 3.5(i)
Item Description : 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 a lift upto 1.5 m and lead upto 50 m as per
Technical Specification Clause 302.3
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.500 0.700 2 200.000 0.525 0.110 2*200*0.525*0.11 23.100
1.00 E/W cutting in Trenches m³ =23.1

Item No : 4.1(A)(i)
Item Description : Granular Sub-base with Well Graded Material (Table 400.1)
(A)By Mix in Place Method
Construction of granular sub-base by providing well graded material, spreading in uniform layers with motor grader on prepared surface, mixing by mix
in place method with rotavator at OMC, and compacting with smooth wheel roller to achieve the desired density, complete as per Technical
Specification Clause 401.
(i)For Grading I Material
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 0.500 1 500.000 4.050 0.125 1*500*4.05*.125= 253.125
1.00 GSB m³ 253.125
0.500 0.700 2 200.000 0.525 0.110 2*200*0.525*.110 23.100
1.00 GSB m³ =23.1
 0.500 0.700 0 200.000 3.000 0.075 10%*200*3.00*0.0 4.500
1.00 GSB (undulation) m³ 75=4.5

Item No : 4.7(2)(A)
Item Description : 2)WBM Grading 2
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with smooth wheel 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.
(A)By Manual Means
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 WBM G2 0.000 0.700 1 700.000 3.750 0.075 m³ 196.875

Item No : 4.7(3)(A)
Item Description : 3)WBM Grading 3
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with smooth wheel 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.
(A)By Manual Means
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 WBM G3 0.000 0.700 1 700.000 3.750 0.075 m³ 196.875

Item No : null
Item Description : Brick edgeing on both sides of the road of first class brick 8 cm (3") wide and 12 cm. deep laid with mud mortar all including labour &
supply of bricks finished to the required template and in proper aligment and also including dressing and ramming the excavated earth as directed by
Engineer in charge.
Unit Name : Kilometer
Km Chainage Chainage Number Kilomet Calculation
Description Unit Quantity
No. From To er Description
1.00 BOE 0.000 0.700 1 0.700 Km 0.700

Item No : 5.1(i)
Item Description : Prime Coat
(i)Low porosity
Providing and applying primer 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
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Primer 0.000 0.700 1 700.000 3.750 m² 2625.000

Item No : 5.2(iv)
Item Description : (iv)Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion pressure distributor at the rate of 0.30 to 0.35 kg
per sqm on the prepared non-bituminous surfaces (cement concrete pavement) cleaned with Hydraulic broom as per Technical Specification Clause
503.
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Tack Coat 0.000 0.700 1 700.000 3.750 m² 2625.000

Item No : 5.9Case-I(I)
Item Description : 20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of 13.2 mm to 5.6 mm aggregates either using penetration
grade bitumen or emulsion to required line, grade and level to serve as wearing course on a previously prepared base, including mixing in a suitable
plant, laying and rolling with a three wheel 80-100 kN static roller capacity, finished to required level and grades to be followed by seal coat of either
Type A or Type B or Type C as per Technical Specification Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 OGPC 0.000 0.700 1 700.000 3.750 m² 2625.000

Item No : 5.12 A. By Manual Case-III-Type c(I)

Item Description : Seal Coat
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and cross fall using Type A, Type B and
Type C as per Technical Specification Clause 510
A.By Manual Means
Case - III : Type C
(I)Bitumen (S-90)
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Seal Coat 0.000 0.700 1 700.000 3.750 m² 2625.000

Item No : 9.7
Item Description : Laying Cement Concrete Pipe NP3 (burried conduits) on first class bedding of granular material including fixing collar with cement
sand mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonary work in head wall and parapets
500 mm dia
Unit Name : Meter
Km Chainage Chainage Number Calculation
Description Meter Unit Quantity
No. From To Description
1.00 NP3 pipe Laying 500 mm 0.000 0.700 9 2.500 M 22.500

Item No : 11.1 I.(i)

Item Description : Excavation for Structures
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.
I.Ordinary soil
(i)Upto 3 m depth
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 EW in excavation for Structure for Parapet 0.000 0.700 6 3.000 1.250 0.900 m³ 2*3*3*1.25*0.9= 20.250
0.000 0.700 3 5.000 0.900 0.600 =1*3*5*0.9*0.6=8. 8.100
1.00 E/W in excavation for Pipe m³ 100

Item No : 11.4 I (i)

Item Description : Providing concrete for plain/reinforced concrete in open foundations complete as per drawings and technical specifications Clause
802, 803, 1202 & 1203
I.P.C.C grade M 10
(i)Nominal mix 1:3:6
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 PCC 1:3:6 0.000 0.700 2 3.000 1.250 0.075 m³ 0.563
1.00 PCC 1:3:6 for Pipe 0.000 0.700 1 5.000 0.900 0.075 m³ 4.500

Item No : 12.1(I)
Item Description : Brick masonry work in cement mortar in substructure complete excepting pointing and plastering, as per drawing and technical
specification Clauses 602, 603, 604, 1202 & 1204
I In 1:3 cement mortar
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
 0.000 0.700 6 3.000 0.775 1.700 2*3*3*(1.20+.35)/ 23.715
1.00 Brick Masonry Parapet m³ 2*1.70=7.905
0.000 0.700 -6 0.785 0.563 0.750 2*3*3.14*0.75*0.7 -1.989
1.00 Deduction for Pipe m³ 5/4*.75=0.663

Item No : 12.2
Item Description : Pointing with cement mortar (1:3) on brickwork as per drawing and technical specification Clauses 613.3 and 1204
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Pointing wall 0.000 0.700 6 3.000 1.600 m² 28.800
1.00 pointing top 0.000 0.700 6 3.000 0.350 m² 6.300
1.00 Pointing Inner side 0.000 0.700 6 3.000 0.300 m² 5.400
1.00 Pointing Wall Face 0.000 0.700 12 0.350 0.700 m² 2.940
1.00 Deduction 0.000 0.700 -6 0.785 0.563 m² 2-3*3.14*.75*.75/4 -2.652

Item No : 13.19
Item Description : Plastering with cement mortar (1:3) 15 mm thick on brickwork in parapet as per technical specifications Clauses 613.4 and 1208.4
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Plaster on four side wall 0.000 0.700 12 0.350 0.350 m² 4*3*0.35*0.35 1.470

Item No : 10.10 (ii)

Item Description : Kilometre Stone
Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8 fixing in position including painting and printing,
etc as per drawing and Technical Specification Clause 1703
ii)Ordinary Kilometer Stone (Precast)

Unit Name : Number

Km Chainage Chainage Number Number Calculation
Description Unit Quantity
No. From To Description
1.00 Kilometer Stone 0.000 0.700 1 2.000 Nos 2.000

Item No : 10.10 (iii)

Item Description : Kilometre Stone
Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8 fixing in position including painting and printing,
etc as per drawing and Technical Specification Clause 1703
iii)200 m stone (precast)

Unit Name : Number

Km Chainage Chainage Number Number Calculation
Description Unit Quantity
No. From To Description
1.00 Hectometer Stone 0.000 0.700 1 3.000 Nos 3.000

Item No : 3.3
Item Description : Construction of Embankment with Material Obtained from Roadway Cutting
Construction of embankment with approved materials deposited at site from roadway cutting and excavation from drain and foundation of other
structures graded and compacted to meet requirement of Tables 300.1 and 300.2 as per Technical Specification Clause 301.5
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 0.900 1 900.000 9.300 0.600 1*900*(8.10+10.5 5022.000
1.00 E/w m³ 0)/2*0.60=5022.0
0
0.000 0.900 -1 900.000 3.750 0.600 - -2025.000
1.00 Decduction of existing e/w m³ 1*900*(3.50+4.00)
/2*0.60
0.000 0.900 2 900.000 2.175 0.150 2*900*(1.875+2.1 587.250
1.00 E/w in Patri m³ 75)/2*0.15=587.2
5

Item No : 3.5(i)
Item Description : 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 a lift upto 1.5 m and lead upto 50 m as per
Technical Specification Clause 302.3
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 Excavation in trenches 0.000 0.900 2 900.000 0.525 0.110 m³ 103.950

Item No : 5.1(i)
Item Description : Prime Coat
(i)Low porosity
Providing and applying primer 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
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Primer 0.000 0.900 1 900.000 3.750 m² 3375.000

Item No : 5.2(iv)
Item Description : (iv)Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion pressure distributor at the rate of 0.30 to 0.35 kg
per sqm on the prepared non-bituminous surfaces (cement concrete pavement) cleaned with Hydraulic broom as per Technical Specification Clause
503.
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Tack coat 0.000 0.900 1 900.000 3.750 m² 3375.000

Item No : 4.1(A)(i)
Item Description : Granular Sub-base with Well Graded Material (Table 400.1)
(A)By Mix in Place Method
Construction of granular sub-base by providing well graded material, spreading in uniform layers with motor grader on prepared surface, mixing by mix
in place method with rotavator at OMC, and compacting with smooth wheel roller to achieve the desired density, complete as per Technical
Specification Clause 401.
(i)For Grading I Material
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 0.900 0 900.000 3.000 0.075 (1*900*3*0.075)*1 20.250
1.00 For undulation over BOE m³ 0%=20.25

Item No : 4.7(2)(A)
Item Description : 2)WBM Grading 2
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with smooth wheel 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.
(A)By Manual Means
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 G2 0.000 0.900 1 900.000 3.750 0.075 m³ 253.125

Item No : 4.7(3)(A)
Item Description : 3)WBM Grading 3
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with smooth wheel 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.
(A)By Manual Means
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 G3 0.000 0.900 1 900.000 3.750 0.075 m³ 253.125

Item No : 5.9Case-I(I)
Item Description : 20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of 13.2 mm to 5.6 mm aggregates either using penetration
grade bitumen or emulsion to required line, grade and level to serve as wearing course on a previously prepared base, including mixing in a suitable
plant, laying and rolling with a three wheel 80-100 kN static roller capacity, finished to required level and grades to be followed by seal coat of either
Type A or Type B or Type C as per Technical Specification Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Pc 0.000 0.900 1 900.000 3.750 m² 3375.000

Item No : 5.12 A. By Manual Case-III-Type c(I)

Item Description : Seal Coat
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and cross fall using Type A, Type B and
Type C as per Technical Specification Clause 510
A.By Manual Means
Case - III : Type C
(I)Bitumen (S-90)
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 Seal Coat 0.000 0.900 1 900.000 3.750 m² 3375.000

Item No : 11.1 I.(i)

Item Description : Excavation for Structures
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.
I.Ordinary soil
(i)Upto 3 m depth
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 0.900 6 3.000 1.250 0.900 3*2*3*1.25*0.90= 20.250
1.00 E/w/excavation for parapet m³ 20.25
0.000 0.900 3 5.000 0.900 0.600 3*5*0.90*0.60=8.1 8.100
1.00 for parapet m³ 0

Item No : 11.4 I (i)

Item Description : Providing concrete for plain/reinforced concrete in open foundations complete as per drawings and technical specifications Clause
802, 803, 1202 & 1203
I.P.C.C grade M 10
(i)Nominal mix 1:3:6
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
1.00 Pcc 1:3:6 for parapet 0.000 0.900 6 3.000 1.250 0.100 m³ 1.688
0.000 0.900 3 5.000 0.900 0.100 3*5*0.90*0.075=1. 1.350
1.00 for under pipe m³ 012

Item No : 9.7
Item Description : Laying Cement Concrete Pipe NP3 (burried conduits) on first class bedding of granular material including fixing collar with cement
sand mortar 1:2 but excluding excavation, protection works, backfilling, concrete and masonary work in head wall and parapets
500 mm dia
Unit Name : Meter
Km Chainage Chainage Number Calculation
Description Meter Unit Quantity
No. From To Description
1.00 Np-3 hp 500 mm 0.000 0.900 9 2.500 M 22.500

Item No : 12.1(I)
Item Description : Brick masonry work in cement mortar in substructure complete excepting pointing and plastering, as per drawing and technical
specification Clauses 602, 603, 604, 1202 & 1204
I In 1:3 cement mortar
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 0.900 6 3.000 0.775 1.700 3*3*3(1.20+0.35)/ 23.715
1.00 B/W m³ 2*1.7=23.715
0.000 0.900 -6 0.785 0.563 0.750 3*2*(3.14*0.75*0. -1.989
1.00 dEDUCTION FOR PIPE m³ 75/4)*0.75=-1.989
Item No : 12.2
Item Description : Pointing with cement mortar (1:3) on brickwork as per drawing and technical specification Clauses 613.3 and 1204
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 pointing wall 0.000 0.900 6 3.000 1.600 m² 28.800
1.00 Pointing top 0.000 0.900 6 3.000 0.350 m² 6.300
1.00 Pointing inner side 0.000 0.900 6 3.000 0.300 m² 5.400
1.00 Pointing wall face 0.000 0.900 12 0.350 0.700 m² 2.940
0.000 0.900 -6 0.785 0.563 2*3*3.14*0.75*0.75) -2.652
1.00 Deduction m² /4=

Item No : 13.19
Item Description : Plastering with cement mortar (1:3) 15 mm thick on brickwork in parapet as per technical specifications Clauses 613.4 and 1208.4
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
1.00 plastering 0.000 0.900 12 0.350 0.350 m² 1.470

Item No : 10.10 (ii)

Item Description : Kilometre Stone
Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8 fixing in position including painting and printing,
etc as per drawing and Technical Specification Clause 1703
ii)Ordinary Kilometer Stone (Precast)

Unit Name : Number

Km Chainage Chainage Number Number Calculation
Description Unit Quantity
No. From To Description
1.00 kilometer stone 0.000 0.900 1 2.000 Nos 2.000

Item No : 10.10 (iii)

Item Description : Kilometre Stone
Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8 fixing in position including painting and printing,
etc as per drawing and Technical Specification Clause 1703
iii)200 m stone (precast)

Unit Name : Number

 Km Chainage Chainage Number Number Calculation
Description Unit Quantity
No. From To Description
1.00 Hectometer stone 0.000 0.900 1 4.000 Nos 4.000

Item No : null
Item Description : Brick edgeing on both sides of the road of first class brick 8 cm (3") wide and 12 cm. deep laid with mud mortar all including labour &
supply of bricks finished to the required template and in proper aligment and also including dressing and ramming the excavated earth as directed by
Engineer in charge.
Unit Name : Kilometer
Km Chainage Chainage Number Kilomet Calculation
Description Unit Quantity
No. From To er Description
1.00 BOE 0.000 0.900 1 0.900 Km 0.900
 Bill Of Quantity

Group Name : Road Work, Total group amount (in Rs.) :4,515,866.74
Sr. SOR Item No. Item Description Quantity Unit Rate Amount
No.
Construction of Embankment with Material
Obtained from Roadway Cutting
Construction of embankment with approved
materials deposited at site from roadway
1 MORD 3.3 cutting and excavation from drain and 3584.250 Cubic Meter 56.78 2,03,513.72
foundation of other structures graded and
compacted to meet requirement of Tables
300.1 and 300.2 as per Technical Specification
Clause 301.5
Excavation in Cutting in Soil by manual means
with lead upto 50 m
Excavation for roadway in soil using manual
2 MORD 3.5(i) means for carrying of cut earth to embankment 103.950 Cubic Meter 144.63 15,034.29
site with a lift upto 1.5 m and lead upto 50 m as
per Technical Specification Clause 302.3
Prime Coat
(i)Low porosity
Providing and applying primer coat with
bitumen emulsion (SS-1) on prepared surface Square
3 MORD 5.1(i) of granular base including cleaning of road 3375.000 Meters 55.29 1,86,603.75
surface and spraying primer at the rate of 0.70-
1.0 kg/sqm using mechanical means as per
Technical Specification Clause 502
(iv)Providing and applying tack coat with
Bitumen emulsion (RS-1) using emulsion
pressure distributor at the rate of 0.30 to 0.35 Square
4 MORD 5.2(iv) kg per sqm on the prepared non-bituminous 3375.000 Meters 20.55 69,356.25
surfaces (cement concrete pavement) cleaned
with Hydraulic broom as per Technical
Specification Clause 503.
 Granular Sub-base with Well Graded Material
(Table 400.1)
(A)By Mix in Place Method
Construction of granular sub-base by providing
well graded material, spreading in uniform
5 MORD 4.1(A)(i) layers with motor grader on prepared surface, 20.250 Cubic Meter 4513.29 91,394.12
mixing by mix in place method with rotavator at
OMC, and compacting with smooth wheel
roller to achieve the desired density, complete
as per Technical Specification Clause 401.
(i)For Grading I Material
2)WBM Grading 2
Providing, laying, spreading and compacting
stone aggregates of specific sizes to water
bound macadam specification including
spreading in uniform thickness, hand packing,
rolling with smooth wheel roller 80-100 kN in
6 MORD 4.7(2)(A) stages to proper grade and camber, applying 253.130 Cubic Meter 5513.86 13,95,723.38
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.
(A)By Manual Means
3)WBM Grading 3
Providing, laying, spreading and compacting
stone aggregates of specific sizes to water
bound macadam specification including
spreading in uniform thickness, hand packing,
4.7(3)(A) rolling with smooth wheel roller 80-100 kN in
7 MORD stages to proper grade and camber, applying 253.130 Cubic Meter 5275.99 13,35,511.35
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.
(A)By Manual Means
 20mm thick Open-Graded Premix Carpet using
Bituminous (penetration grade/modified
bitumen) Binder
Providing, laying and rolling of open-graded
premix carpet of 20 mm thickness composed of
13.2 mm to 5.6 mm aggregates either using
penetration grade bitumen or emulsion to
required line, grade and level to serve as
5.9Case- Square
8 MORD I(I) wearing course on a previously prepared base, 3375.000 Meters 207.56 7,00,515.00
including mixing in a suitable plant, laying and
rolling with a three wheel 80-100 kN static roller
capacity, finished to required level and grades
to be followed by seal coat of either Type A or
Type B or Type C as per Technical
Specification Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
Seal Coat
Providing and laying seal coat sealing the voids
5.12 A. in a bituminous surface laid to the specified
By levels, grade and cross fall using Type A, Type Square
9 MORD Manual B and Type C as per Technical Specification 3375.000 Meters 74.58 2,51,707.50
Case-III- Clause 510
Type c(I) A.By Manual Means
Case - III : Type C
(I)Bitumen (S-90)
Excavation for Structures
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
10 MORD 11.1 I.(i) other deleterious material and disposal upto a 28.350 Cubic Meter 308.54 8,747.11
lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material.
I.Ordinary soil
(i)Upto 3 m depth
Providing concrete for plain/reinforced concrete
in open foundations complete as per drawings
and technical specifications Clause 802, 803,
11 MORD 11.4 I (i) 1202 & 1203 3.040 Cubic Meter 4466.06 13,576.82
I.P.C.C grade M 10
(i)Nominal mix 1:3:6
 Laying Cement Concrete Pipe NP3 (burried
conduits) on first class bedding of granular
material including fixing collar with cement sand
12 MORD 9.7 mortar 1:2 but excluding excavation, protection 22.500 Meter 64.33 1,447.43
works, backfilling, concrete and masonary work
in head wall and parapets
500 mm dia
Brick masonry work in cement mortar in
substructure complete excepting pointing and
12.1(I) plastering, as per drawing and technical
13 MORD specification Clauses 602, 603, 604, 1202 & 21.730 Cubic Meter 6712.72 1,45,867.41
1204
I In 1:3 cement mortar
Pointing with cement mortar (1:3) on brickwork Square
14 MORD 12.2 as per drawing and technical specification 40.790 Meters 68.32 2,786.77
Clauses 613.3 and 1204
Plastering with cement mortar (1:3) 15 mm Square
15 MORD 13.19 thick on brickwork in parapet as per technical 1.470 Meters 146.76 215.74
specifications Clauses 613.4 and 1208.4
Kilometre Stone
Reinforced cement concrete M15 grade
kilometre stone/local stone of standard design
as per IRC:8 fixing in position including painting
16 MORD 10.10 (ii) and printing, etc as per drawing and Technical 2.000 Each 2368.51 4,737.02
Specification Clause 1703
ii)Ordinary Kilometer Stone (Precast)

Kilometre Stone
Reinforced cement concrete M15 grade
kilometre stone/local stone of standard design
10.10 (iii) as per IRC:8 fixing in position including painting
17 MORD and printing, etc as per drawing and Technical 4.000 Each 682.27 2,729.08
Specification Clause 1703
iii)200 m stone (precast)

Brick edgeing on both sides of the road of first

class brick 8 cm (3") wide and 12 cm. deep laid
with mud mortar all including labour & supply of
18 Circle null bricks finished to the required template and in 0.900 Kilometer 96000.00 86,400.00
proper aligment and also including dressing
and ramming the excavated earth as directed
by Engineer in charge.
Total Amount :4,515,866.74
 Abstract Of Cost

Name Of Work Estimate Amount

C/O Ghat link Road 5,544,694.08

Cost Of The Work 4,515,866.74

Total Cost Of Charges 1,028,827.34

Total Cost Of Additional Charges 0.00

Stage1 Charges Stage2 Charges

Group Name Group Amt Total Charges Final Amt
Amt Amt

Road Work 4515866.74 90317.34 938510.01 1028827.35 5544694.09

Total : 4515866.74 90317.34 938510.01 1028827.35 5544694.09

Group Name : Road Work Total Cost (A) :

4,515,866.74
Stage I Charges / Taxes

Name Of Charges In Percentage/Amount Amount

Contingency 2.00 90,317.34

Stage I Tax Total (B) : 90,317.34

Stage II Charges / Taxes Base Amount (C = A+B) : 4,606,184.08

Name Of Charges In Percentage/Amount Amount

GST 12.00 552,742.09

Establishmengt 6.88 316,675.16
Depriciation 1.50 69,092.76
Stage II Tax Total (D) : 938,510.01

Estimate Final Amount : 5,544,694.09

Estimate Final Amount : 55.45 (in Lacs)

Junior Engineer Assistant Engineer Executive Engineer

CD1 - SITAPUR CD1 - SITAPUR CD1 - SITAPUR
 Signatures

Sign By:

EE. Executive Engineer Superintending Engineer Chief Engineer Chief Engineer(HQ1)

CD1 - SITAPUR SITAPUR-KHERI Lucknow Headquarters