Cost estimate for construction of SLB @ KM 25.

100 of CBR Right Canal (Lingala)

Sl. Data
Reference Quantity Unit Description of work Rate Per Amount
No. Code

1 2 3 4 5 6 7 8
Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and
IRR-CCDW-1-2

technical specification, including setting out,

Sl.No 04 of construction of shoring and bracing, removal of
1 Data 170 Cum stumps and other deleterious matter, dressing of 85.90 Cum 14603
Booklet sides and bottom and backfilling with approved
material.

Excavation in ordnary rock (including HDR)

without blasting for foundations of canal cross
IRR-CCDW-1-4

drainage and other appurtenant structures and

Sl.No 05 of placing the excavated stuff neatly in specified
2 Data 597 Cum dump area or disposing off the same as directed 109.70 Cum 65491
Booklet etc., complete with initial lead upto 50 m and
initial lift upto 3 m.

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less than 15 N
/sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded
IRR-CCDW-2-3

aggregates for foundation filling including cost of

Sl.No 08 of all materials, machinery, labour, formwork,
3 Data 38 Cum cleaning, batching, mixing, placing in position, 4611.80 Cum 175248
Booklet levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts

Providing and laying insitu vibrated M-15 ( 28

days cube compressive strength not less than 15 N
/ sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded
IRR-CCDW-2-19

aggregates for piers and abutments including cost

Sl.No 14 of of all materials, labour, machinery, formwork,
4 Data 98 Cum cleaning, batching, mixing, placing in position, 5516.30 Cum 540597
Booklet levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.

Providing and laying insitu vibrated M-20 ( 28

days cube compressive strength not less than 20 N
/ sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded
aggregates for sub-structure / super- structure
IRR-CCDW-2-8

works including cost of all materials, machinery,

Sl.No 10 of labour, formwork, scaffolding, cleaning, batching,
5 Data 21 Cum mixing, placing in position, levelling, vibrating, 5287.00 Cum 111027
Booklet finishing, curing etc., complete with initial lead
upto 50 m and all lifts.
 Cost estimate for construction of SLB @ KM 25.100 of CBR Right Canal (Lingala)

Sl. Data
Reference Quantity Unit Description of work Rate Per Amount
No. Code

1 2 3 4 5 6 7 8
Providing and laying insitu vibrated M-20 ( 28
days cube compressive strength not less than 20 N
/ sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded
IRR-CCDW-2-19

aggregates for piers and abutments including cost

Sl.No 15 of of all materials, labour, machinery, formwork,
6 Data 102 Cum cleaning, batching, mixing, placing in position, 5792.70 Cum 590855
Booklet levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.

Providing and laying insitu vibrated M-25 ( 28

days cube compressive strength not less than 25 N
/ sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded
IRR-CCDW-2-19

aggregates for piers and abutments including cost

Sl.No 16 of of all materials, labour, machinery, formwork,
7 Data 9 Cum cleaning, batching, mixing, placing in position, 5930.80 Cum 53377
Booklet levelling, vibrating, finishing, curing etc., complete
with initial lead upto 50 m and all lifts.

Providing and laying insitu vibrated M-20 ( 28

days cube compressive strength not less than 20 N
IRR-CCDW-2-24

/ sq mm ) grade cement concrete using 20 mm

Sl.No 17 of down size approved, clean, hard, graded
8 Data 79 Cum aggregates for deck slab & kerb including cost of 7773.20 Cum 614083
Booklet 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 vibrated M-25 ( 28

days cube compressive strength not less than 25 N
IRR-CCDW-2-9

/ sq mm ) grade cement concrete using 20 mm

down size approved, clean, hard, graded
Sl.No 11 of
aggregates for sub-structure / super- structure
9 Data 12 cum 5501.40 cum 66017
Booklet works 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- 25 ( 28 days cube

compressive strength not less than 25 N / sqmm )
grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for
IRR-CCDW-2-26

wearing coat including cost of all materials,

machinery, labour, formwork, cleaning, batching,
Sl.No 20 of mixing, placing in position in alternate panels,
10 Data 9 cum levelling, compacting, finishing, curing, packing 4839.30 cum 43554
Booklet joints with asphalt mortar etc., complete with
initial lead upto 50 m and all lifts.
 Cost estimate for construction of SLB @ KM 25.100 of CBR Right Canal (Lingala)

Sl. Data
Reference Quantity Unit Description of work Rate Per Amount
No. Code

1 2 3 4 5 6 7 8
Providing and laying insitu vibrated M-15 ( 28
days cube compressive strength not less than 15 N
/sq mm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded
aggregates for bed and side lining(of thickness 100
IRR-CAW-7-15

mm) of canal including finishing the junction of

Sl.No 26 of bed and sides to required curveture, cost of all
11 Data 40 cum materials, machinery, labour, formwork including 4974.70 cum 198988
Booklet supports, 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 vibrated M-15 ( 28

days cube compressive strength not less than 15 N
/ sq mm ) grade cement concrete using 20 mm
down size approved, clean, hard, graded
IRR-CCDW-2-10

aggregates for sub-structure / super- structure

works including cost of all materials, machinery,
Sl.No 13 of labour, formwork, scaffolding, cleaning, batching,
12 Data 2 Cum mixing, placing in position, levelling, vibrating, 5043.90 Cum 10088
Booklet finishing, curing etc., complete with initial lead
upto 50 m and all lifts.

Laying and fixing of 100 mm Dia 300 mm long

precast porus CC plugs in bed and sides using
IRR-CAW-5-7

1.181 Kgs of cement per each using 20 mm HG

Sl.No 25 of metal and placing in local filters of size
13 Data 20 Nos 600x600x750 mm in size including excavation of 397.00 Nos 7940
Booklet drains and Cost of procuring of all materials
2-1

Providing, fabricating and placing in position

reinforcement steel bars for RCC works including
Sl.No 07 of cleaning, straightening, cutting, bending, hooking,
IRR-CCDW -

14 Data 10.62 MT lapping, welding wherever required,tying with 58626.90 MT 622618

Booklet 1.25 mm dia soft annealed steel wire, including
cost of all materials, machinery, labour etc.,
complete with initial lead upto 50 and all lifts.

Supply and fixing of 12.7mm thick Mastic pads

MBS-W-

including cost and conveyance of all materials and

101)

Sl.No 33 of
21(P.No.

15 Data 15 Sqm labour charges etc.,MBS-W-21(P.No.101) (PH 546.50 Sqm 8198

Booklet Dept)

Providing and fixing 100 mm dia perforated PVC

IRR-CAW-7-

pipes 40 cm long for Weep holes including cost of

Sl.No 27 of all materials, labour, drilling 8 mm dia holes etc.
16 Data 18 Nos complete with all leads and lifts. 189.20 Nos 3406
23

Booklet

Back filiing using excavated soils behind sides of

Sl.No 23 of box & wing ,return walls in layers including cost of
17 Data 90 Cum all materials, machinery, labour, watering, 43.00 Cum 3870
Booklet ramming etc., complete as directed by the
Engineer-In-Charge

Sl.No 34 of Supply and fixing of CI drainage Spouts complete

SPST-
RBR-

18 Data 12 Nos as per MORTH Specification 2705 and as per 1586.80 Nos 19042
11

Booklet drawing (As per R&B data 14.9)

Total cost of the structure = 3149002

 QUANTITY ESTIMATE OF SLB @ 25.100 KM OF CBR RIGHT CANAL (LINGALA)

Data Length Width Height

s.no Code Description of item Unit Nos Quantity
(m.) (m.) (m.)
Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and technical
IRR-CCDW-1-2 specification, including setting out, construction of
shoring and bracing, removal of stumps and other
1 deleterious matter, dressing of sides and bottom and Cum
backfilling with approved material.

a) Abutments 2 X 1 3.44 5.85 1.50 60.37

b) Return walls 2 x 2 2.4 1.50 1.981 28.53
Extra widening at Structure portion 2 x 1 5.85 1.2 2.12 29.76
Extra widening at U/s & D/s
2 x 2 10 (1.20+0)/2 2.12 50.88
Total quantity in Cum 169.54
Or Say 170.00
Excavation in ordnary rock (including HDR) without
IRR-CCDW-1-4

blasting for foundations of canal cross drainage and

other appurtenant structures and placing the excavated
stuff neatly in specified dump area or disposing off the
2 same as directed etc., complete with initial lead upto 50 Cum
m and initial lift upto 3 m.

a)Abutments 2 X 1 3.44 5.85 4.06 163.29

b)Pier 2 x 1 3.30 6.26 2.50 103.29
Extra widening at Structure portion 2 x 1 5.85 1.2 7.78 109.23
Extra widening at U/s & D/s
2 x 2 10 (1.20+0)/2 7.78 186.72
Excavation for CC lining slopes at Structure portion
2 x 1 5.85 3.676 0.10 4.30
Excavation for CC lining slopes U/s & D/s 2 x 2 10 3.676 0.10 14.70
Excavation for CC lining bed (structure+U/s & D/s)
1 x 1 25.85 6.00 0.10 15.51
Total quantity in Cum 597.04
Or Say 597.00
Providing and laying insitu vibrated M-15 ( 28 days cube
compressive strength not less than 15 N /sq mm ) grade
cement concrete using 40 mm down size approved,
IRR-CCDW-2-3

clean, hard, graded aggregates for foundation filling

including cost of all materials, machinery, labour,
3 formwork, cleaning, batching, mixing, placing in Cum
position, levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts

a) Abutments 2 X 1 3.44 5.85 0.50 20.12

b) Return walls(u/s&d/s) 2 x 2 3.184 1.50 0.30 5.73
For filling between abutments and canal profile 2 x 1 5.25 1/2 x 1.5*1.5 11.81
Total quantity in Cum 37.67
Or Say 38.00
Providing and laying insitu vibrated M-15 ( 28 days cube
compressive strength not less than 15 N / sq mm )
grade cement concrete using 40 mm down size
IRR-CCDW-2-19

approved, clean, hard, graded aggregates for piers and

abutments including cost of all materials, labour,
4 machinery, formwork, cleaning, batching, mixing, cum
placing in position, levelling, vibrating, finishing, curing
etc., complete with initial lead upto 50 m and all lifts.

a) Abutments 2 X 1 5.25 (2.84+0.95) 4.10

/2 81.58
(2.88+3)/
b) Return walls(u/s & d/s) 2 x 2 2 (0.5+1.1)/2 1.70
15.99
Sub Total 97.57
Total quantity in Cum 97.57
Or Say 98.00
 QUANTITY ESTIMATE OF SLB @ 25.100 KM OF CBR RIGHT CANAL (LINGALA)

Data Length Width Height

s.no Code Description of item Unit Nos Quantity
(m.) (m.) (m.)
Providing and laying insitu vibrated M-20 ( 28 days cube
compressive strength not less than 20 N / sq mm )
IRR-CCDW-2-8 grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for sub-
structure / super- structure works including cost of all
5 materials, machinery, labour, formwork, scaffolding, cum
cleaning, batching, mixing, placing in position, levelling,
vibrating, finishing, curing etc., complete with initial
lead upto 50 m and all lifts.

a) Pier 2 x 1 3.30 6.26 0.50 20.66

Total quantity in Cum 20.66
Or Say 21.00
Providing and laying insitu vibrated M-20 ( 28 days cube
compressive strength not less than 20 N / sq mm )
grade cement concrete using 40 mm down size
IRR-CCDW-2-19

approved, clean, hard, graded aggregates for piers and

abutments including cost of all materials, labour,
machinery, formwork, cleaning, batching, mixing,
6 placing in position, levelling, vibrating, finishing, curing cum
etc., complete with initial lead upto 50 m and all lifts.

a) Pier 2 x 1 1.20 4.70 7.55 85.16

Pier Cut Water portion 2 x 1 (3.142 x 1.2x1.2)/4 7.55 17.08
Total quantity in Cum 102.24
102.24
Or Say 102.00
Providing and laying insitu vibrated M-25 ( 28 days cube
compressive strength not less than 25 N / sq mm )
grade cement concrete using 40 mm down size
IRR-CCDW-2-19

approved, clean, hard, graded aggregates for piers and

abutments including cost of all materials, labour,
7 machinery, formwork, cleaning, batching, mixing, cum
placing in position, levelling, vibrating, finishing, curing
etc., complete with initial lead upto 50 m and all lifts.

d) Pier Bed Block 2 x 1 1.25 4.70 0.30 3.53

Pier Bed Block Cut water portion 2 x 1 (3.142 x 1.25x1.25)/4 0.30 0.68
e) abutment bed block 2 x 1 5.25 0.37 0.30 1.17
f) abutment dirt wall 2 x 1 5.25 0.53 0.60 3.34
Total quantity in Cum 8.71
Or Say 9.00
Providing and laying insitu vibrated M-20 ( 28 days cube
compressive strength not less than 20 N / sq mm )
grade cement concrete using 20 mm down size
IRR-CCDW-2-24

approved, clean, hard, graded aggregates for deck slab &

kerb including cost of all materials,machinery, labour,
8 formwork, scaffolding, cleaning, batching, mixing, Cum
placing in position, levelling, vibrating, finishing, curing
etc., complete with initial lead upto 50 m and all lifts.

(4.7+5.20)/
Slab 1 x 3 7.26 0.60 64.69
2
(0.475+0.4
Kerb 2 x 3 7.26 0.23 4.41
25)/2
Parapet walls 2 x 3 7.26 0.20 1.00 8.71
ornamental pillars 2 x 2 0.50 0.5 1.200 1.20

Total quantity in Cum 79.01

Or Say 79.00
 QUANTITY ESTIMATE OF SLB @ 25.100 KM OF CBR RIGHT CANAL (LINGALA)

Data Length Width Height

s.no Code Description of item Unit Nos Quantity
(m.) (m.) (m.)
Providing and laying insitu vibrated M-25 ( 28 days cube
compressive strength not less than 25 N / sq mm )
IRR-CCDW-2-9 grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for sub-
structure / super- structure works including cost of all
9 materials, machinery, labour, formwork, scaffolding, Cum
cleaning, batching, mixing, placing in position, levelling,
vibrating, finishing, curing etc., complete with initial
lead upto 50 m and all lifts.

Approach slab 1 x 2 3.50 4.25 0.300 8.93

1 x 2 4.25 0.5 0.600 2.55
Total quantity in Cum 11.48
Or Say 12.00
Providing and laying insitu M- 25 ( 28 days cube
compressive strength not less than 25 N / sqmm ) grade
cement concrete using 20 mm down size approved,
clean, hard, graded aggregates for wearing coat
IRR-CCDW-2-26

including cost of all materials, machinery, labour,

formwork, cleaning, batching, mixing, placing in position
10 in alternate panels, levelling, compacting, finishing, Cum
curing, packing joints with asphalt mortar etc., complete
with initial lead upto 50 m and all lifts.

a) Deck slab 1 x 3 7.26 4.25 0.075 6.94

b) Approach slab 1 x 2 3.50 4.25 0.075 2.23
Total quantity in Cum 9.17
Or Say 9.00
Providing and laying insitu vibrated M-15 ( 28 days cube
compressive strength not less than 15 N /sq mm ) grade
cement concrete using 20 mm down size approved,
clean, hard, graded aggregates for bed and side lining(of
thickness 100 mm) of canal including finishing the
IRR-CAW-7-15

junction of bed and sides to required curveture, cost of

all materials, machinery, labour, formwork including
11 supports, cleaning, batching, mixing, placing in position, Cum
levelling, vibrating, finishing, curing etc., complete with
initial lead upto 50 m and all lifts.

a) U/s & D/s of the structure

i) Side slopes of the canal 2 x 2 10.00 3.68 0.10 14.70
ii) lug 2 x 2 10.00 0.55 0.10 2.20
iii) Bed of the canal 2 x 1 10.00 (6+8.40)/2 0.10 14.40
c) Lining below structure portion
i) Side slopes of the canal 1 x 2 5.85 3.68 0.10 4.30
ii) lug 1 x 2 5.85 0.55 0.10 0.64
iii) Bed of the canal 1 x 1 5.85 8.40 0.10 4.91
Deduct piers portion 2 x 1 5.85 1.20 0.10 -1.40
Total quantity in Cum 39.76
Or Say 40.00

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

compressive strength not less than 15 N / sq mm )
IRR-CCDW-2-10

grade cement concrete using 20 mm down size

approved, clean, hard, graded aggregates for sub-
12 structure / super- structure works including cost of all cum
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.

U/s & D/s side slopes of the structure 2 x 4 3.68 0.30 0.20 1.76
Bottom lug 2 x 4 0.30 0.30 0.20 0.14
Top lug 2 x 4 0.30 0.30 0.20 0.14
Total Quantity in cum 2.05
Or Say 2.00
 QUANTITY ESTIMATE OF SLB @ 25.100 KM OF CBR RIGHT CANAL (LINGALA)

Data Length Width Height

s.no Code Description of item Unit Nos Quantity
(m.) (m.) (m.)

Laying and fixing of 100 mm Dia 300 mm long precast

IRR-CAW-5-7 porus CC plugs in bed and sides using 1.181 Kgs of
cement per each using 20 mm HG metal and placing in
13 local filters of size 600x600x750 mm in size including No
excavation of drains and Cost of procuring of all
materials

Porous plugs(bed &sides) 1 x 20 20.00

Total Quantity in No 20.00
Or Say 20.00
Providing, fabricating and placing in position
2-1

reinforcement steel bars for RCC works including

cleaning, straightening, cutting, bending, hooking,
lapping, welding wherever required,tying with 1.25 mm
IRR-CCDW -

14 dia soft annealed steel wire, including cost of all MT

materials, machinery, labour etc., complete with initial
lead upto 50 and all lifts.

as per statement
10.62
Total Quantity in MT 10.62
Supply and fixing of 12.7mm thick Mastic pads including
21(P.No.
MBS-W-

cost and conveyance of all materials and labour charges

101)

15 etc.,MBS-W-21(P.No.101) (PH Dept) Sqm

Between Slab joints on pier 1 x 2 5.20 0.68 7.02

on abutments 1 x 2 5.20 0.68 7.02
for Parapet walls 1 x 4 0.20 1.00 0.80
Total quantity in Sqm 14.84
Or Say 15.00
Providing and fixing 100 mm dia perforated PVC pipes
IRR-CAW-

40 cm long for Weep holes including cost of all

7-23

16 materials, labour, drilling 8 mm dia holes etc. complete No

with all leads and lifts.

Abutement walls 2 x 3 3 18.00

Total quantity in No 18.00
Or Say 18.00
Back filiing using excavated soils behind sides of box &
wing ,return walls in layers including cost of all
17 materials, machinery, labour, watering, ramming etc., Cum
complete as directed by the Engineer-In-Charge

(4.25+3.05)
return walls 1 x 2 3.03 /2 1.98 43.80
2 x 2 3.8 0.3 1.98 9.03
piers 2 x 1 6.26 (3.3-1.2) 1.425 37.47
Total quantity in Cum 90.29
Or Say 90.00
RBR-SPST-

Supply and fixing of CI drainage Spouts complete as per

18 MORTH Specification 2705 and as per drawing (As per Nos
11

R&B data 14.9)

Total quantity in Nos 3 x 4 12

 STEEL QUANTITIES FOR SLB @ 25.100 KM
Dia in Spacing Length in Total Unit Total
Sl.No Description of Bar No Weight in
mm in mm m length in m Weight Kgs
1 Pier footing
Bottom & Top main bar 16 130 3.90 2 2 48 748.80 1.580 1183.10
Distribution top & Bottom 12 200 6.16 2 2 17 418.88 0.889 372.38
2 Pier straight portion
stirrups 8 200 13.07 2 1 39 1019.46 0.395 402.69
Vertical rods 20 9.35 1 2 40 748.00 2.469 1846.81
3 Slab (3 spans)
bottom main 20 280 7.94 1 3 18 428.76 2.469 1058.61
Crank bars 20 280 8.34 1 3 18 450.36 2.469 1111.94
bottom main 20 140 7.94 1 3 34 809.88 2.469 1999.59
Distribution Bottom 10 140 5.20 1 3 52 811.20 0.617 500.51
Distribution top 10 140 5.60 1 3 52 873.60 0.617 539.01
4 Bed Block
Pier 12 5.66 1 2 6 67.92 0.889 60.38
12 5.66 1 2 6 67.92 0.889 60.38
10 120 2.70 1 2 46 248.40 0.617 153.26
Abutment 12 5.45 1 2 3 32.70 0.889 29.07

10 140 1.04 1 2 38 79.04 0.617 48.77

5 Kerb
stirrups 12 300 1.73 2 2 23 159.16 0.889 141.49
distribution 10 300 6.70 2 2 4 107.20 0.617 66.14
main rods 12 6.70 2 2 6 160.80 0.889 142.95
6 Approach Slab
Main bar 12 150 4.65 1 2 24 223.20 0.889 198.42
Distribution 12 150 3.90 1 2 29 226.20 0.889 201.09
7 Hand Rails/Parapet wall
stirrups 10 2.77 2 2 46 509.68 0.617 314.47
distribution 10 300 6.70 2 2 6 160.80 0.617 99.21
Total Quantity in Kg= 10619.72
Or Say 10.62 MT
Name of the work: Constuction of SLB @ Km 25.100 of C.B.R. Main Canal

Statement showing the calculation of Seignorage Charges

Fine Coarse
Sl. Quantity Units Description of items Aggregate Aggregate
No. Qty Qty
1 2 3 4 5 6

Providing and laying insitu vibrated M-15 ( 28 days

cube compressive strength not less than 15 N /sq
mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
1 38.00 Cum foundation filling including cost of all materials, 15.20 34.20
machinery, labour, formwork, cleaning, batching,
mixing, placing in position, levelling, vibrating,
finishing, curing etc., complete with initial lead upto
50 m and all lifts ( FA 0.40 cum ; CA 0.90 Cum)

Providing and laying insitu vibrated M-15 ( 28 days

cube compressive strength not less than 15 N / sq mm
) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for piers and
2 98.00 Cum abutments including cost of all materials, labour, 39.20 88.20
machinery, formwork, cleaning, batching, mixing,
placing in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and
all lifts. ( FA 0.40 cum ; CA 0.90 Cum)

Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for sub-
3 21.00 Cum structure / super- structure works including cost of all 8.40 18.90
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. ( FA 0.40 cum ;
CA 0.90 Cum)

Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for piers and
4 102.00 Cum abutments including cost of all materials, labour, 40.80 91.80
machinery, formwork, cleaning, batching, mixing,
placing in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and
all lifts. ( FA 0.40 cum ; CA 0.90 Cum)
 Providing and laying insitu vibrated M-25 ( 28 days
cube compressive strength not less than 25 N / sq mm
) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for piers and
5 9.00 Cum abutments including cost of all materials, labour, 3.60 8.10
machinery, formwork, cleaning, batching, mixing,
placing in position, levelling, vibrating, finishing,
curing etc., complete with initial lead upto 50 m and
all lifts. ( FA 0.40 cum ; CA 0.90 Cum)

Providing and laying insitu vibrated M-20 ( 28 days

cube compressive strength not less than 20 N / sq mm
) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for deck slab
6 79.00 Cum & kerb including cost of all materials,machinery, 35.55 63.20
labour, formwork, scaffolding, cleaning, batching,
mixing, placing in position, levelling, vibrating,
finishing, curing etc., complete with initial lead upto
50 m and all lifts. ( FA 0.45 cum ; CA 0.80 Cum)

Providing and laying insitu vibrated M-25 ( 28 days

cube compressive strength not less than 25 N / sq mm
) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for sub-
7 12.00 No structure / super- structure works including cost of all 5.40 9.60
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. ( FA 0.45 cum ;
CA 0.80 Cum)

Providing and laying insitu M- 25 ( 28 days cube

compressive strength not less than 25 N / sqmm )
grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for wearing
coat including cost of all materials, machinery, labour,
8 9.00 Cum formwork, cleaning, batching, mixing, placing in 4.05 7.20
position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar
etc., complete with initial lead upto 50 m and all lifts. (
FA 0.45 cum ; CA 0.80 Cum)
 Providing and laying insitu vibrated M-15 ( 28 days
cube compressive strength not less than 15 N /sq
mm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for bed and
side lining(of thickness 100 mm) of canal including
9 40.00 Cum finishing the junction of bed and sides to required 18.00 32.00
curveture, cost of all materials, machinery, labour,
formwork including supports, 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 vibrated M-15 ( 28 days

cube compressive strength not less than 15 N / sq mm
) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for sub-
10 2.00 Cum structure / super- structure works including cost of all 0.90 1.60
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. ( FA 0.45 cum ;
CA 0.80 Cum)

Laying and fixing of 100 mm Dia 300 mm long precast

porus CC plugs in bed and sides using 1.181 Kgs of
11 20.00 No cement per each using 20 mm HG metal and placing in 4.06 1.60
local filters of size 600x600x750 mm in size including
excavation of drains and Cost of procuring of all
materials ( CA 0.08 cum ; FA 0.203 Cum)

Total 175.16 356.40

Or Say 175.00 356.00
Seignorage Charges calculations ( Rates adopted as per G.O MS No.100 Dt: 31-10-2015 )
Sl.No. Description Total Qty Seignorage Charges per Cu.m amount
1 Sand 175.00 50 8750

Coarse
2 Aggregate 356.00 75 26700

Total Seignorage charges = Rs. 35450 /-

 DATA SSR 2016-17

Laying and fixing of 160 mm Dia 300 mm long precast porus CC plugs in bed and sides

as per IRR-
CAW-5-7
using 20 mm HG metal and placing in local filters of size 600x600x750 mm in size
34
including Excavation of drains and Cost of procuring of all materials including 50 m lead
and for all lifts.
in IRR CAW 5-7 laying & fixing 100 mm dia 300 mm long is available . But as per CE CDO drawing size of
Note: porous plug is 160 mm dia 300 mm long hence data is worked out accordingly.
DATA:
EWE in all soils= 1x0.60x0.75x0.60 = 0.27 cum
Volume of plug=3.14/4*0.16*0.16= 0.006
Quantity of metal 20-40 mm= 0.32*0.32*0.375-vol.of plug 0.032
Quantity of metal 05 to 20 mm=0.48*0.48*0.45-0.32*0.32*0.375 0.065
Quantity of Sand = 0.525*0.6*0.6-0.48*0.48*0.45 0.085

Plug
metal Qty = 3.14/4*0.16*0.16*0.375*80% 0.006
Qty of Metal ( 0.032+0.065+0.006) 0.103

Qty of Sand (0.001+0.085) 0.086

add 1/3 of metal qty 0.0343
deduct qty of plug -0.0030
Sand qty 0.117

Qty of Porous plug = 3.143 x 0.16 x 0.16 /4 x 0.40= 0.008

cement required per plug (3.14/4 x 0.16 x0.16 x .4*50/.127)= 3.150

DATA Rate Analysis Unit 1 Plug

A. MATERIALS:
Unit
Sl.No Particulars Qty Rate in Rs Amount in Rs.
1 Coarse aggregate 40 mm Cum 0.032 1175.00 37.60
2 Coarse aggregate 20 mm Cum 0.071 1225.00 86.98
3 Sand (Un-Screened ) cum 0.117 95.00 11.12
4 Cement Kg 3.15 5.00 15.75
Total cost of Materials Rs. 151.44

B. MACHINERY
Sl.No Description Unit Quantity Rate in Rs. Amount in Rs.

1 Excavation of drain with Excavator Cum 0.27 35.00 9.45

2 Machine mixing Charges Cum 0.008 352.50 2.82
Total hire charges of Machinery Total Rs. 12.27

C. LABOUR
Unit
Sl.No Particulars Qty Rate in Rs Amount in Rs.
1 Mazdoor Day 0.30 350.00 105.00
Total cost of Labour Rs. 105.00

ABSTRACT
A. Cost of Materials Rs. 151.44
B. Hire charges of Machinery Rs. 12.27
C. Cost of Labour Rs. 105.00
Total Rs: 268.71
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 36.58
Total cost for 1.00 Plug Rs: 305.29
Rate per each plug (A+B+C+D)/1.0 Rs. 305.29
Add for Lead charges:
Lead Charges for FA for 34 Kms 0.117 441.00 Rs. 51.60
Lead Charges for CA for 25 Kms 0.103 336.00 Rs. 34.61
 DATA SSR 2016-17

Rate per each plug Rs. 391.50

Or say Rs. 391.50
Laying and fixing of 100 mm Dia 300 mm long precast porus CC plugs in bed and sides

IRR-CAW-
using 1.181 Kgs of cement per each using 20 mm HG metal and placing in local filters of size

5-7
35
600x600x750 mm in size including Excavation of drains and Cost of procuring of all materials
including 50 m lead and for all lifts.
DATA:
EWE in all soils= 1x0.60x0.75x100 = 0.27 cum
Qty of Metal = 1X0.30X 0.45 x100 = 0.081 cum
6 mm to 40 mm cum
Deduct Qty of Plug = 11/4x0.1x0.1x0.325 -0.003 cum
0.078 cum
Add metal for plug
11/4x0.1x0.1x0.4x80% 0.0024 cum
0.0804 cum
Qty of Sand =0.60x0.6x0.75=0.27-0.081= 0.189 cum
Add 1/3 metal qty =0.078/3 = 0.026 cum
0.215 cum
Deduct Qty of Plug 11/4x0.1x0.1x0.15= -0.012 cum
0.203 cum
Qty of Porus plug =11/4x0.1x0.1x0.4= 0.003 cum
Cement Required for 0.003 = 0.003x50/0.127= 1.181 Kgs

DATA Rate Analysis Unit 1 Plug

A. MATERIALS:

Sl.No Particulars Unit Qty Rate in Rs Amount in Rs.

1 Coarse aggregate Cum 0.08 1225.00 98.49
2 Sand (Un-Screened ) cum 0.203 95.00 19.29
3 Cement Kg 1.181 5.00 5.91
Total cost of Materials Rs. 123.68

B. MACHINERY
Sl.No Description Unit Quantity Rate in Rs. Amount in Rs.

1 Excavation of drain with Excavator Cum 0.27 35.00 9.45

2 Machine mixing Charges Cum 0.003 352.50 1.06
Total hire charges of Machinery Total Rs. 10.51

C. LABOUR

Sl.No Particulars Unit Qty Rate in Rs Amount in Rs.

1 Mazdoor Day 0.30 350.00 105.00
Total cost of Labour Rs. 105.00

ABSTRACT
A. Cost of Materials Rs. 123.68
B. Hire charges of Machinery Rs. 10.51
C. Cost of Labour Rs. 105.00
D. Add for contractor's profit and overheads on Total Rs: 239.19
(A+B+C) 13.615% Rs: 32.57
Total cost for 1.00 Plug Rs: 271.76
Rate per each plug (A+B+C+D)/1.0 Rs. 271.76
Add for Lead charges:
Lead Charges for FA for 34 Kms 0.203 441.00 89.52
Lead Charges for CA for 25 Kms 0.08 336.00 Rs. 26.88
Rate per each plug Rs. 388.16
Or say Rs. 388.20