You are on page 1of 54

ABSTRACT ESTIMATE 1 RE DLRB @ KM 4.

085

BALANCE WORK
Construction of DLRB at km 4.085

As per GST

S.no Description of item Quantity Rate/per Amount(Rs)

1 2 3 4 5
1 Earth work in excavation in all kinds of soils of
foundation of structures as per drawing and
technical specification, including setting out,
construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing of
sides and bottom and backfilling with approved
material.

IRR-CCDW-1-2
1634 93.90 153433
Cum
2 Excavation in ordnary rock without blasting
including boulders above 0.3 m upto 0.60 m dia. For
foundations of canal cross drainage and other
appurtenant structures and placing the excavated
stuff neatly in specified dump area or disposing off
the same as directed etc.,complete with initial lead
upto 50 m and initial lift upto 3 m.

IRR-CCDW-1-3 4047 365.00 1477155


Cum
3 Providing and laying insitu vibrated M-10 ( 28 days
cube compressive strength not less than 10 N / sq
mm ) grade cement concrete using 40 mm down size
approved, clean, hard, graded aggregates for
foundation filling including cost of all materials,
machinery, labour, formwork, cleaning, batching,
mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto
50 m and all lifts.

IRR-CCDW-2-5 236 4597.14 1084925


Cum

Contd..
ABSTRACT ESTIMATE 2 RE DLRB @ KM 4.085

S.no Description of item Quantity Rate/per Amount(Rs)

1 2 3 4 5
4 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 with
placing and sinking plums of size 150 to 80 mm upto
15 percent for gravity type retaining walls / piers /
abutments etc., including cost of all materials,
machinery, labour, formwork, scaffolding, cleaning,
batching, mixing, placing in position, levelling,
vibrating,finishing, curing etc.,complete with initial
lead upto 50 m and all lifts. If water is to be brought
from other place add only lead charges @ 500 ltr /
cum. (Cement content: 260 kg / cum with use of
super plasticiser(0.4% by wt. of cement), CA :
0.765cum, Blending Ratio of CA--50:30:20, FA :
0.34 cum, plums of size 150 to 80 mm : 0.25cum )

1294 5542.16 7171552


Cum
5 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 sub-
structure / super- structure 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.
(Cement content: 330 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA : 0.80cum,
Blending Ratio of CA--65:35, FA : 0.45 cum)

2988.00 5583.74 16684204


Cum

Contd..
ABSTRACT ESTIMATE 3 RE DLRB @ KM 4.085

S.no Description of item Quantity Rate/per Amount(Rs)

1 2 3 4 5
6 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 & kerb 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. ( Cement
content : 330 kg / cum ) If water is to be brought
from other place add only lead charges @ 500 ltr /
cum. (Cement content: 300 kg / cum with use of
super plasticiser(0.4% by wt. of cement),CA :
0.80cum, Blending Ratio of CA--65:35, FA : 0.45
cum)

1312 8206.58 10767026


Cum
Bed Blocks with M25 Grade 73 8428.12 615253
cum

7 Providing and laying insitu M- 20 ( 28 days cube


compressive strength not less than 20 N /sqmm )
grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for wearing
coat including cost of all materials, machinery,
labour, formwork, cleaning, batching, mixing,
placing in position in alternate panels, levelling,
compacting, finishing, curing, packing joints with
asphalt mortar etc., complete with initial lead upto 50
m and all lifts. ( Cement content : 300 kg / cum ) If
water is to be brought from other place add only lead
charges @ 500 ltr / cum. to the data (Cement content:
300 kg / cum with use of super plasticiser(0.4% by
wt. of cement), CA : 0.80cum, Blending Ratio of
CA--65:35, FA : 0.45 cum)

for wearing coat over Deck Slab M25 194 5061.72 981974
Cum
for wearing coat over approach Slab M35 6 5327.58 31965
Cum

Contd..
ABSTRACT ESTIMATE 4 RE DLRB @ KM 4.085

S.no Description of item Quantity Rate/per Amount(Rs)

1 2 3 4 5
CC Pavement with M 30 Grade 487 5194.65 2529795
Cum
Pedestals with M 30 Grade 6 5194.65 31168
Cum

8 Providing and constructing protective railing


consisting of in-situ railing posts of size 15 x 15 cm
at bottom, 10 x 10 cm at top and 75 cm height at 2 m
centre to centre in M-20 grade concrete using 20 mm
down size graded aggregates and with each post
reinforced by 4 Nos. of 8 mm dia main bars
embedded in kerb concrete for a depth of 40 cm and
5 Nos. of 6 mm dia. stirrups including fixing 3 rows
of 40 mm dia. GI pipes with one coat of red oxide
primer and two coats of synthetic enamel paint, cost
of all materials, machinery, labour, formwork,
finishing, curing etc., complete with lead upto 50 m
and all lifts.

IRR-CCDW-5-5
587 1285.99 754876
Rmt
9 Providing, fabricating and placing in position
reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking,
lapping, welding wherever required,tying with 1.25
mm dia soft annealed steel wire, including cost of all
materials, machinery, labour etc., complete with
initial lead upto 50 and all lifts.

IRR-CCDW-2-1 352031 47.87 16851743


Kg
10 Providing and forming 35 mm wide and 10 mm thick
construction / contraction joints for concrete lining
by mastic filler including cost of all materials, labour
etc., complete with all leads and lifts.
IRR-CAW-7-36 493 21.76 10728
Rmt
11 Providing and fixing 100 mm dia perforated PVC
pipes 40 cm long for Weep holes including cost of
all materials, labour, drilling 8 mm dia holes etc.
complete with all leads and lifts.

Contd..
ABSTRACT ESTIMATE 5 RE DLRB @ KM 4.085

S.no Description of item Quantity Rate/per Amount(Rs)

1 2 3 4 5
200 208.50 41700
IRR-CAW-7-23 Rmt

12 Supply and fixing 100 MM drainage spouts 68.00 1000.00 68000


L.S. No's
13 Supply and fixing Elastomeric bearings of size 102 6000.00 612000
630x220x61 MM
SSR Item No-M-066 L.S. No's
P
14 Formation of embankment under approach roads on 12528 233.90 2930299
either side
15 Construction of Granular sub-base by providing
HBT material confirming to Grading - III of
MoRT&H Table 400-2 including cost, seigniorage
charges and conveyance of all materials to work site
and spreading in uniform layers with motor grader or
by approved means, on prepared surface mixing by
mix in place method with Rotavator / approved
means at OMC and compacting with vibratory roller
to achieve the desired density etc., complete for
finished item of work as per MoRT&H Specification
401 (4th revision) and as directed by the Engineer-
in-charge.

349 1350.14 471199


GST 63268996
63268996

Asst.Engineer
SRBC sub Div No.2
Gorakallu@Nandyal

Deputy Executive Engineer Executive Engineer


SRBC Sub Div No.2 SRBC.Division No.4
Gorakallu@Nandyal Gorakallu@Nandyal

Contd..
6

CHECK SLIP TO ACCOMPANY TO THE PROJECT / SCHEME / WORK REVISED ESTIMATE

1 Name of the Project / Scheme / Work Name of the work : Revised Estimate for “ Construction of
: DLRB at km 4.085 across Kundu River in Nandyal Town".

2 Estimate Amount : Rs Crores


3 Category Project / Scheme / work :
4 Location / District / Mandal / Village : Nandyal / Kurnool / Nandyal.
5 Scope of Work in brief Name of the work : Revised Estimate for “ Construction of
: DLRB at km 4.085 across Kundu River in Nandyal Town".

6 Ayacut Proposed - WET / ID : -


7 Cropping pattern : -
8 Source / River Basin / Sub Minor Basin : -
9 Availability of water at the site : -
10 Allocation of water / Utilisation : -
11 Reference in which hydrological clearance : -
12 was
Costaccorded
per Acre by the competent authority : -
13 B.C. Ratio : -
14 Whether the report accompanying the .-Yes-
estimate detailed estimate and abstract :
estimate are enclosed
15 Whether the salient features are enclosed : .-Yes-

16 Whether command area plan / Index plan .-Yes-


enclosed :
As per approved Hp's and C/S
17 Whether the approved Designs/ Drawings / Drwg:CE/CDO/EE/C1/11/2012
Hydraulic particulars / Cross sections are : & CE/CDO/EE/C1/11/2012
enclosed
18 Whether C.C.Lining Thickness grade of
concrete and CNS Layer thickness proposed
are with reference to the relevant to IS codes : .-Yes-

19 Whether the data enclosed is based on the .-Yes-


Reformulated BASIC SCHEDULE
OF RATES (Excluding VAT and
Excise Duty) :
FOR THE YEAR 2016-17 as part of
implementation of GST Act .

20 Whether GST Cement / Steel rates are .-Yes-


adopted as per july 2017 month rates :

21 Whether the quotation for non SSR items are


:
enclosed
22 Whether the lead statemen with certificates .-Yes-
:
is enclosed
23 Whether Barrow area / quarry maps are .-Yes-
enclosed :

24 Whether the component and Certificate of


:
L.A.is enclosed
25 Whether Geologiclal and founadation -
investigations carried out. :

26 Whether the extent of LA / forest lands is YES


furnished :

27 Are the rates of LA adopted based on the YES


Certificate issued by the Revenue :
Authorities9
28 Whether provision for compenatory Does not araise
afforestration and NPV is provided in :
Consultation with forest Dept.
7

29 Whether the cost of CM & CD works is based …


on cost curves updated with SSR 2016-17 :

30 Whether provision for distributories and field Does not araise


channels is based on the estimate prepared
for a model block covering 10% of the :
command

31 Provisions made for dewatering and other LS ….


Provisions reasonable :

32 Whether provision for formation of road , NH Does not araise


Crossing, Railways crossings and other road
is based on their specification and standards :

33 Whether the site was inspected by the


competent authority before submitting the
estimate as indicated below. If so furnish the
date of inspection and confirm whether the :
estimate is prepered keeping in view of the
observations.
i) Upto RS 10.00 Lakhs EE :
ii) Rs 10.00 Lakhs to RS 50.00 Lakhs SE :
iii) Above RS 50.00 Lakhs ENC / CE :
34 Are the Detailed estimate. DATA s Checked YES
in SEs Office :

35 Are the provisions examined / abstract YES


estimate checked in CE s Office. :

36 Whether the check slip for Admn Approval in Yes


enclosed :

37 Whether the the Chief engineer signed : YES

38 Construction programme of Project / : …


Scheme / work :
39 Q.C. Check authority proposed this work Provision made

Asst.Exe.Engineer Deputy Executive Engineer, Executive engineer


SRBC.SubDiv-2, SRBC.SubDiv-2 , SRBC. Division-4 ,
Gorukallu@Nandyal Gorukallu@Nandyal Gorukallu@Nandyal
GENERAL ABSTRACT 8 RE DLRB @KM 4.085

GENERAL ABSTRACT

Construction of DLRB at KM 4.085 across Kundu River in Nandyal town

Revised Estmiate (R2) SSR 2016-17

Sl.
Description of Item Amount(Rs)
No.

1 Construction of DLRB at km 4.085 on Kundu River 150285022


2 Dismantling of Existing bridge at km 4.120 of Kundu River 1224526
ECV 151509548
Deduct Tender Premium (1.89%) -2863530
148646018
L.S. Provisions
1 Provision towords VAT @ 5% on working items

2 Provision towards Price Escalation 29729204


3 Provision towords labour Cess @ 1 % on working items 0
4 Provision towards Seigniorage charges 2876318
5 Provision towards NAC @ 0.10% on working items 181252
6 Provision towards GST @ 18% on working item 32657902
7 Ornamental Pillasters 10500

8 Provision towords for shifting of Electrical and Telephone lines 2156503

9 Provision towards for Sign boards and fixing KM and HM stones 26000

10 Provision towards for Advertisement charges and tender Shedules 115000

Provision towords for Photographic charges and video graphic


11 58060
charges and other Unforcean etems etc.,

12 Provision towards Land Acquisition & valuation 100000000

13 Provision towards Pilon Estimate 1150000

Provision towards Drainage System on either sides of approaches


14 1000000
and other protection works

15 Provision towards Shiftifing of Drinking water pipe line 900000

16 Provision towards Miscelleneous items 494080


Total: 171354818
Total: 320000836

Asst.Exe.Engineer Deputy Executive Engineer Executive Engineer,


SRBC Sub Div-2, SRBC Sub Div-2, SRBC Division No.4
Gorakallu @ Nandyal, Banaganepalli, Gorakallu @ Nandyal
CONSTRUCTION PROGRAMME OF BALA NCE WORK OF CONSTRUCTION OF DLRB @ KM 4.085KM ON KUNDU
RIVER IN NANDYAL TOWN

Name of Work : Construction of DLRB at KM 4.085 across Kundu River in Nandyal town

ABSTRACT

As per Revised Estimate (R2)


S.no Description of item
Qty Rate Amount

Earth work in excavation in all kinds of soils of foundation of structures as


per drawing and technical specification, including setting out, construction
22059.00 93.90 2071340.00
1 of shoring and bracing, removal of stumps and other deleterious matter,
dressing of sides and bottom and backfilling with approved material.
0.00

Excavation in ordnary rock without blasting including boulders above 0.3 m


upto 0.60 m dia. For foundations of canal cross drainage and other
appurtenant structures and placing the excavated stuff neatly in specified 6072.28 365.00 2216381.00
2
dump area or disposing off the same as directed etc.,complete with initial
lead upto 50 m and initial lift upto 3 m.
0.00

Excavation for foundation in hard rock of all toughness including boulders


above 1.2 m dia. by controlled blasting method and controlling fly-rock by
muffling arrangements for dam, spillway, intake structure and other
1526.20 691.00 1054601.00
3 appurtenant structures etc., including placing and levelling the excavated
rock neatly in dump area or other place as directed etc., complete with
lead upto upto 1 km and all lifts.
New Item 0.00

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


strength not less than 10 N / sq mm ) grade cement concrete using 40 mm
down size approved, clean, hard, graded aggregates for foundation filling
99.79 4597.14 458758.00
4 including cost of all materials, machinery, labour, formwork, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete with initial lead upto 50 m and all lifts.
0.00

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, clean, hard, graded aggregates with placing and
sinking plums of size 150 to 80 mm upto 15 percent for gravity type
retaining walls / piers / abutments etc., including cost of all materials,
machinery, labour, formwork, scaffolding, cleaning, batching, mixing,
0.00 5542.16 0.00
5 placing in position, levelling, vibrating,finishing, curing etc.,complete with
initial lead upto 50 m and all lifts. If water is to be brought from other
place add only lead charges @ 500 ltr / cum. (Cement content: 260 kg /
cum with use of super plasticiser(0.4% by wt. of cement), CA : 0.765cum,
Blending Ratio of CA--50:30:20, FA : 0.34 cum, plums of size 150 to 80
mm : 0.25cum )
0.00

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, clean, hard, graded aggregates including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing 19542.11 5085.07 99373015.00
6
etc.,complete for plain concrete works with initial lead upto 1 km and all
lifts. ( Cement content : 260 kg /cum with use of super plasticiser,CA :
0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)-Abutment &
Sidewalls
0.00
As per Revised Estimate (R2)
S.no Description of item
Qty Rate Amount

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 sub-structure /
super- structure works including cost of all materials,machinery, labour,
formwork, scaffolding, cleaning, batching, mixing, placing in 1621.69 5583.74 9055084.00
7
position,levelling, vibrating, finishing, curing etc., complete with initial lead
upto 50 m and all lifts.(Cement content: 330 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA : 0.80cum, Blending Ratio of CA--
65:35, FA : 0.45 cum)
0.00

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 approved, clean, hard, graded aggregates for deck slab & kerb
including cost of all materials,machinery, labour, formwork,scaffolding,
cleaning, batching, mixing, placing in position, levelling, vibrating,
771.60 8206.58 6332193.00
8a finishing, curing etc., complete with initial lead upto 50 m and all lifts.
( Cement content : 330 kg / cum ) If water is to be brought from other
place add only lead charges @ 500 ltr / cum. (Cement content: 300 kg /
cum with use of super plasticiser(0.4% by wt. of cement),CA : 0.80cum,
Blending Ratio of CA--65:35, FA : 0.45 cum)
0.00
Bed Blocks & Dirt Wall with M25 Grade 50.35 8428.12 424356.00
8b
0.00

Providing and laying insitu M- 20 ( 28 days cube compressive strength not


less than 20 N /sqmm ) grade cement concrete using 20 mm down size
approved, clean, hard, graded aggregates for wearing coat including cost
of all materials, machinery, labour, formwork, cleaning, batching, mixing,
placing in position in alternate panels, levelling, compacting, finishing,
9 curing, packing joints with asphalt mortar etc., complete with initial lead 0.00
upto 50 m and all lifts. ( Cement content : 300 kg / cum ) If water is to be
brought from other place add only lead charges @ 500 ltr / cum. to the
data (Cement content: 300 kg / cum with use of super plasticiser(0.4% by
wt. of cement), CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45
cum)
for wearing coat over Deck Slab M25 107.00 5061.72 541604.00
9a
0.00
for wearing coat over approach Slab M35 6.00 5327.58 31965.00
9b
0.00
CC Pavement with M 30 Grade(approach slab) 22.00 5194.65 114282.00
9c
0.00
Pedestals with M 30 Grade 3.17 5194.65 16491.00
9d
0.00

Providing and constructing protective railing consisting of in-situ railing


posts of size 15 x 15 cm at bottom, 10 x 10 cm at top and 75 cm height at
2 m centre to centre in M-20 grade concrete using 20 mm down size
graded aggregates and with each post reinforced by 4 Nos. of 8 mm dia
main bars embedded in kerb concrete for a depth of 40 cm and 5 Nos. of 6 344.00 1285.84 442329.00
10
mm dia. stirrups including fixing 3 rows of 40 mm dia. GI pipes with one
coat of red oxide primer and two coats of synthetic enamel paint, cost of all
materials, machinery, labour, formwork, finishing, curing etc., complete
with lead upto 50 m and all lifts.
0.00

Providing, fabricating and placing in position reinforcement steel bars


for RCC works including cleaning, straightening, cutting, bending, hooking,
lapping, welding wherever required,tying with 1.25 mm dia soft annealed 301297.09 47.87 14423092.00
11
steel wire, including cost of all materials, machinery, labour etc., complete
with initial lead upto 50 and all lifts.
0.00
Providing and forming 35 mm wide and 10 mm thick construction /
contraction joints for concrete lining by mastic filler including cost of all 0.00 21.76 0.00
12
materials, labour etc., complete with all leads and lifts.
0.00 0.00
Providing 20 thick MM expansion joints / contraction joints for concrete
lining by mastic filler including cost of all materials, labour etc., complete 389.00 828.00 322092.00
12
with all leads and lifts.
New Item 0.00 0.00
As per Revised Estimate (R2)
S.no Description of item
Qty Rate Amount
Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for
Weep holes including cost of all materials, labour, drilling 8 mm dia holes 9558.00 208.50 1992843.00
13
etc. complete with all leads and lifts.
0.00
Supply and fixing 100 MM drainage spouts 55.00 1000.00 55000.00
14
0.00
Supply and fixing Elastomeric bearings of size 630x220x61 MM SSR Item
66.00 8260.00 545160.00
15 No-M-066
0.00
Formation of embankment under approach roads on either side 0.00 233.90 0.00
16
0.00

Construction of Granular sub-base by providing HBT material confirming


to Grading - III of MoRT&H Table 400-2 including cost, seigniorage
charges and conveyance of all materials to work site and spreading in
uniform layers with motor grader or by approved means, on prepared
0.00 1350.14 0.00
17 surface mixing by mix in place method with Rotavator / approved means at
OMC and compacting with vibratory roller to achieve the desired density
etc., complete for finished item of work as per MoRT&H Specification 401
(4th revision) and as directed by the Engineer-in-charge.
0.00
Providing rubble and Murum filling in layers of 22.5 to 30 cm including cost
of all materials, machinery, labour, watering, ramming etc., complete with 5713.03 335.10 1914436.00
18
initial lead upto 50 m and all lifts.
New Item 0.00
Road Work 0.00 8900000.00
19
New Item

Value of Work Done : Rs 150285022


As per Revised Estimate (R2)
S.no Description of item
Qty Rate Amount

Dismantling of Existing bridge at km 4.120 of Kundu River Rs 1224526

Total ECV : Rs 151509548

Add/Deduct Tender Premium (-1.89%) Rs -2863530

Total : Rs 148646018

Provision towords VAT @ 5% on working items Rs

Provision towards Price Escalation Rs 29729204

Provision towords labour Cess @ 1 % on working items Rs 0

Provision towards Seigniorage charges Rs 2876318

Provision towards NAC @ 0.10% on working items Rs 181252

Provision towards GST @ 18% on working item Rs 32657902

Ornamental Pillasters Rs 10500

Provision towords for shifting of Electrical and Telephone lines Rs 2156503

Provision towards for Sign boards and fixing KM and HM stones Rs 26000

Provision towards for Advertisement charges and tender Shedules Rs 115000


Provision towords for Photographic charges and video graphic charges and
other Unforcean etems etc., Rs 58060

Provision towards Land Acquisition & valuation Rs 100000000

Provision towards Pilon Estimate Rs 1150000


Provision towards Drainage System on either sides of approaches and
other protection works Rs 1000000

Provision towards Shiftifing of Drinking water pipe line Rs 900000

Provision towards Miscelleneous items Rs 494080

Total Provisions: Rs 171354818

Grand Total Rs 320000836


CONSTRUCTION PROGRAMME OF BALA NCE WORK OF CONSTRUCTION OF DLRB @ KM 4.085KM ON KUNDU RIVER IN NANDYAL TOWN
Name of Work : Construction of DLRB at KM 4.085 across Kundu River in Nandyal town

COMPARATIVE STATEMENT
Comparison with Original Estimate Comparison with Revised Estimate (R2)
Variation in Quantity
As per Revised Estimate (R1) Value of Work Done by M/s SV Balance Work as per Revised Variation in Quantity Variation in amount(Rs) w.r.t Variation in amount(Rs) w.r.t
As per Original Estimate Value of Work Done by M/s KVCR As per Revised Estimate (R2) w.r.t Revised Estimate
Sent to Government for approval Constructions Approved Drawings w.r.t Original Estimate Original Estimate Revised Estimate (R1)
(R1)
S.no Description of item Unit Remarks
Rate Rate
Qty Rate Amount Qty Rate Amount Qty incorpora Amount Qty incorporati Amount Qty Rate Amount Qty Rate Amount Excess Less Excess Less Excess Less Excess Less
ting GST ng GST

Earth work in excavation in all kinds


of soils of foundation of structures as
per drawing and technical Variation due
specification, including setting out, to change in
construction of shoring and bracing, 1634.00 93.90 153433.00 1634.00 93.90 153433.00 Cum 0.00 93.90 0.00 93.90 0.00 22059.00 93.90 2071340.00 22059.00 93.90 2071340.00 20425.00 1917907.00 20425.00 1917907.00 the
1 Construction
removal of stumps and other
drawings
deleterious matter, dressing of sides
and bottom and backfilling with
approved material.
0.00 0.00 0.00 0.00

Excavation in ordnary rock without


blasting including boulders above 0.3
m upto 0.60 m dia. For foundations of
canal cross drainage and other
appurtenant structures and placing
4047.00 365.00 1477155.00 4047.00 365.00 1477155.00 Cum 2028.28 365.00 740320.74 0.00 365.00 0.00 4044.00 365.00 1476060.00 6072.28 365.00 2216381.00 2025.28 739226.00 2025.28 739226.00
2 the excavated stuff neatly in specified
dump area or disposing off the same
as directed etc.,complete with initial
lead upto 50 m and initial lift upto 3
m.
0.00 0.00 0.00 0.00

Excavation for foundation in hard rock


of all toughness including boulders
above 1.2 m dia. by controlled
blasting method and controlling fly-
rock by muffling arrangements for
dam, spillway, intake structure and
0.00 0.00 0.00 0.00 0.00 1526.20 691.00 1054601.00 1526.20 691.00 1054601.00 1526.20 1054601.00 1526.20 1054601.00
3 other appurtenant structures etc.,
including placing and levelling the
excavated rock neatly in dump area
or other place as directed etc.,
complete with lead upto upto 1 km
and all lifts.
New Item 0.00 0.00 0.00 0.00

Providing and laying insitu vibrated M-


10 ( 28 days cube compressive
strength not less than 10 N / sq mm )
grade cement concrete using 40 mm
down size approved, clean, hard,
graded aggregates for foundation
236.00 4978.92 1175025.00 236.00 4597.14 1084925.00 Cum 99.79 4597.14 496856.38 4597.14 0.00 0.00 4597.14 0.00 99.79 4597.14 458758.00 136.21 716267.00 136.21 626167.00
4 filling including cost of all materials,
machinery, labour, formwork,
cleaning, batching, mixing, placing in
position, levelling, vibrating, finishing,
curing etc.,complete with initial lead
upto 50 m and all lifts.

down size approved, clean, hard, 0.00 0.00 0.00 0.00 0.00
graded aggregates with placing and
sinking plums of size 150 to 80 mm
upto 15 percent for gravity type
retaining walls / piers / abutments
etc., including cost of all materials,
machinery, labour, formwork,
scaffolding, cleaning, batching,
1294.00 5957.64 7709186.00 1294.00 5542.16 7171555.00 Cum 5542.16 0.00 5542.16 0.00 0.00 5542.16 0.00 0.00 5542.16 0.00 1294.00 7709186.00 1294.00 7171555.00
5 mixing, placing in position, levelling,
vibrating,finishing, curing
etc.,complete with initial lead upto 50
m and all lifts. If water is to be
brought from other place add only
lead charges @ 500 ltr / cum.
(Cement content: 260 kg / cum with
use of super plasticiser(0.4% by wt. 0.00 0.00 0.00 0.00 0.00 0.00
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 including cost of
all materials, machinery, labour,
formwork, centering, scaffolding,
cleaning, batching, mixing, placing in 0.00 5085.07 0.00 Cum 5085.07 0.00 5085.07 0.00 19542.11 5085.07 99373015.00 19542.11 5085.07 99373015.00 19542.11 99373015.00 19542.11 99373015.00
6
position, levelling, vibrating, finishing,
curing etc.,complete for plain concrete
works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg
/cum with use of super
plasticiser,CA : 0.90 cum, Blending
Ratio of CA -- 50:30:20, FA : 0.40
0.00 0.00 0.00 0.00
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 sub-structure
/ super- structure works including
cost of all materials,machinery,
labour, formwork, scaffolding, 2988.00 6040.68 18049552.00 2988.00 5583.74 16684215.00 Cum 1621.69 5583.74 9796104.31 5583.74 0.00 0.00 5583.74 0.00 1621.69 5583.74 9055084.00 1366.31 8994468.00 1366.31 7629131.00
7
cleaning, batching, mixing, placing in
position,levelling, vibrating, finishing,
curing etc., complete with initial lead
upto 50 m and all lifts.(Cement
content: 330 kg / cum with use of
super plasticiser(0.4% by wt. of
cement),CA : 0.80cum, Blending Ratio
strength not less than 20 N / sq mm ) 0.00 0.00 0.00 0.00
grade cement concrete using 20 mm
down size approved, clean, hard,
graded aggregates for deck slab &
kerb including cost of all
materials,machinery, labour,
formwork,scaffolding, cleaning,
batching, mixing, placing in position,
1312.00 8699.29 11413468.00 1312.00 8206.58 10767033.00 Cum 8206.58 0.00 617.60 8206.58 5068380.72 154.00 8206.58 1263813.00 771.60 8206.58 6332193.00 540.40 5081275.00 540.40 4434840.00
8a levelling, vibrating, finishing, curing
etc., complete with initial lead upto 50
m and all lifts. ( Cement content : 330
kg / cum ) If water is to be brought
from other place add only lead
charges @ 500 ltr / cum. (Cement
content: 300 kg / cum with use of
super plasticiser(0.4% by wt. of 0.00 0.00 0.00 0.00 0.00
Bed Blocks & Dirt Wall with M25
73.00 8971.96 654953.00 73.00 8428.12 615253.00 Cum 15.75 8428.12 141308.37 12.60 8428.12 106194.31 22.00 8428.12 185419.00 50.35 8428.12 424356.00 22.65 230597.00 22.65 190897.00
8b Grade
0.00 0.00 0.00 0.00
concrete using 20 mm down size
approved, clean, hard, graded
aggregates for wearing coat
including cost of all materials,
machinery, labour, formwork,
cleaning, batching, mixing, placing in
position in alternate panels, levelling,
9 compacting, finishing, curing, packing 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
joints with asphalt mortar etc.,
complete with initial lead upto 50 m
and all lifts. ( Cement content : 300
kg / cum ) If water is to be brought
from other place add only lead
charges @ 500 ltr / cum. to the data
(Cement content: 300 kg / cum with
for wearing coat over Deck Slab M25 194.00 5605.58 1087483.00 194.00 5061.72 981974.00 Cum 5061.72 0.00 5061.72 0.00 107.00 5061.72 541604.00 107.00 5061.72 541604.00 87.00 545879.00 87.00 440370.00
9a
0.00 0.00 0.00 0.00 0.00 0.00
for wearing coat over approach Slab
6.00 5834.62 35008.00 6.00 5327.58 31965.00 Cum 5327.58 0.00 5327.58 0.00 6.00 5327.58 31965.00 6.00 5327.58 31965.00 3043.00
9b M35
0.00 0.00 0.00 0.00 0.00 0.00
CC Pavement with M 30
487.00 5752.82 2801623.00 487.00 5194.65 2529795.00 Cum 5194.65 0.00 5194.65 0.00 22.00 5194.65 114282.00 22.00 5194.65 114282.00 465.00 2687341.00 465.00 2415513.00
9c Grade(approach slab)
0.00 0.00 0.00 0.00 0.00 0.00
Pedestals with M 30 Grade 6.00 5752.82 34517.00 6.00 5194.65 31168.00 Cum 5194.65 0.00 3.06 5194.65 15895.63 0.11 5194.65 596.00 3.17 5194.65 16491.00 2.83 18026.00 2.83 14677.00
9d
railing consisting of in-situ railing 0.00 0.00 0.00 0.00 0.00
posts of size 15 x 15 cm at bottom,
10 x 10 cm at top and 75 cm height
at 2 m centre to centre in M-20 grade
concrete using 20 mm down size
graded aggregates and with each post
reinforced by 4 Nos. of 8 mm dia
main bars embedded in kerb concrete
587.00 1292.52 758709.00 587.00 1285.81 754770.00 Rm 1285.84 0.00 1285.84 0.00 344.00 1285.84 442329.00 344.00 1285.84 442329.00 243.00 316380.00 243.00 312441.00
10 for a depth of 40 cm and 5 Nos. of 6
mm dia. stirrups including fixing 3
rows of 40 mm dia. GI pipes with one
coat of red oxide primer and two
coats of synthetic enamel paint, cost
of all materials, machinery, labour,
formwork, finishing, curing etc.,
complete with lead upto 50 m and all 0.00 0.00 0.00 0.00 0.00
Providing, fabricating and placing in
position reinforcement steel bars
for RCC works including cleaning,
straightening, cutting, bending,
hooking, lapping, welding wherever
346917.00 49.90 17311158.00 352031.00 47.87 16851724.00 kg 67676.16 47.87 3377040.33 103620.93 47.87 4960334.01 130000.00 47.87 6223100.00 301297.09 47.87 14423092.00 45619.91 2888066.00 50733.91 2428632.00
11 required,tying with 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.
0.00 0.00 0.00 0.00

Providing and forming 35 mm wide


and 10 mm thick construction /
contraction joints for concrete lining
493.00 24.99 12320.00 493.00 21.76 10728.00 Rm 21.76 0.00 21.76 0.00 21.76 0.00 0.00 21.76 0.00 493.00 12320.00 493.00 10728.00
12 by mastic filler including cost of all
materials, labour etc., complete with
all leads and lifts.
0.00 0.00 0.00 0.00

Providing 20 thick MM expansion


joints / contraction joints for concrete
lining by mastic filler including cost of 0.00 0.00 Sqm 0.00 0.00 0.00 0.00 0.00 389.00 828.00 322092.00 389.00 828.00 322092.00 389.00 322092.00 389.00 322092.00
13
all materials, labour etc., complete
with all leads and lifts.
New Item 0.00 0.00 0.00 0.00
Providing and fixing 100 mm dia
perforated PVC pipes 40 cm long for
Weep holes including cost of all
200.00 217.60 43520.00 200.00 208.50 41700.00 Rm 208.50 0.00 208.50 0.00 9558.00 208.50 1992843.00 9558.00 208.50 1992843.00 9358.00 1949323.00 9358.00 1951143.00
14 materials, labour, drilling 8 mm dia
holes etc. complete with all leads and
lifts.
0.00 0.00 0.00 0.00 0.00
Supply and fixing 100 MM drainage
68.00 1000.00 68000.00 68.00 1000.00 68000.00 Rm 1000.00 0.00 1000.00 0.00 55.00 1000.00 55000.00 55.00 1000.00 55000.00 13.00 13000.00 13.00 13000.00
15 spouts
0.00 0.00 0.00 0.00 0.00
Supply and fixing Elastomeric
bearings of size 630x220x61 MM SSR 102.00 6000.00 612000.00 102.00 8260.00 842520.00 Nos 6000.00 0.00 6000.00 0.00 66.00 8260.00 545160.00 66.00 8260.00 545160.00 36.00 66840.00 36.00 297360.00
16
Item No-M-066
0.00 0.00 0.00 0.00 0.00
Formation of embankment under
12528.00 242.40 3036787.00 12528.00 233.90 2930299.00 Cum 233.90 0.00 233.90 0.00 0.00 233.90 0.00 0.00 233.90 0.00 12528.00 3036787.00 12528.00 2930299.00
17 approach roads on either side
Construction of Granular sub-base by 0.00 0.00 0.00 0.00 0.00
providing HBT material confirming to
Grading - III of MoRT&H Table 400-2
including cost, seigniorage charges
and conveyance of all materials to
work site and spreading in uniform
layers with motor grader or by
approved means, on prepared
349.00 1467.41 512126.00 349.00 1350.14 471199.00 Cum 1350.14 0.00 1350.14 0.00 0.00 1350.14 0.00 0.00 1350.14 0.00 349.00 512126.00 349.00 471199.00
18 surface mixing by mix in place
method with Rotavator / approved
means at OMC and compacting with
vibratory roller to achieve the desired
density etc., complete for finished
item of work as per MoRT&H
Specification 401 (4th revision) and
as directed by the Engineer-in-charge. 0.00 0.00 0.00 0.00 0.00 0.00

Providing rubble and Murum filling in


layers of 22.5 to 30 cm including cost
of all materials, machinery, labour, 0.00 0.00 Cum 0.00 0.00 0.00 5713.03 335.10 1914436.00 5713.03 335.10 1914436.00 5713.03 1914436.00 5713.03 1914436.00
19
watering, ramming etc., complete
with initial lead upto 50 m and all lifts.
New Item 0.00 0.00 0.00 0.00 0.00 0.00
Road Work 0.00 0.00 0.00 0.00 8900000.00 0.00 8900000.00 8900000.00 8900000.00
20
New Item 0.00 0.00 0.00 0.00

83338999.00 86785611.00
Value of Work Done : 66946023 63499411 14551630 10150805 126507655 150285022 0

Dismantling of Existing bridge at km 1.00


4.120 of Kundu River 1224527 1224526 1224526

83338998.00 86785611.00
Total ECV : 68170550 64723937 14551630 10150805 126507655 151509548 0

Add/Deduct Tender Premium (- 2863530.46 1640248.05


1.89%) -1223282 -275026 -191850 -2390995 -2863530
80475467.54 85145362.95
Total : 68170550 63500655 14276604 9958954 124116660 148646018 0

Provision towords VAT @ 5% on 3408528 3408528.00


working items

0 12700131 29729204 29729203.51 17029072.51


Provision towards Price Escalation

Provision towords labour Cess @ 1 % 681706 635006 0 681706.00 635006.00


on working items

794167 1109274 2876318 2082150.73 1767043.73


Provision towards Seigniorage charges

Provision towards NAC @ 0.10% on 68171 63500 181252 113080.54 117751.54


working items

Provision towards GST @ 18% on 0 9185636 32657902 32657902.26 23472266.26


working item

10500 10500 10500


Ornamental Pillasters

Provision towords for shifting of 38000 2156503 2156503 2118503.00


Electrical and Telephone lines

Provision towards for Sign boards and 9000 26000 26000 17000.00
fixing KM and HM stones

Provision towards for Advertisement 115000 115000 115000


charges and tender Shedules
Provision towords for Photographic
charges and video graphic charges 4378 58060 58060 53682.00
and other Unforcean etems etc.,

Provision towards Land Acquisition & 182900000 100000000 100000000.00 82900000.00


valuation

1150000 1150000 1150000.00


Provision towards Pilon Estimate
Provision towards Drainage System
on either sides of approaches and 3310000 1000000 1000000.00 2310000.00
other protection works

Provision towards Shiftifing of 900000 900000.00 900000.00


Drinking water pipe line

Provision towards Miscelleneous 479735 494080 494080.36 14345.36


items

5129450.00 213899345.00 171354818.40 170315602.40 4090234.00 43300479.40 85845006.00

73300000.00 277400000.00 320000836.00 250791070.00 4090234.00 128445842.00 85845006.00


Total:

Original Estimate Value 73300000.00 R1 Estimate Value 277400000.00


ORIGINAL
A) As per the Estimate Contract R1
ESTIMATE
Value ( Work Value) R2 Estimate value 320000836.00 R2 Estimate value 320000836.00

68170550.00 64723937.00
Amount as per the Original Estimate (A) Difference 246700836.00 (A) Difference 42600836.00

151509548.00 151509548.00
Amount as per the Revised Estimate

Amount Increased due to change in 83338998.00 86785611.00


modification of drawing Value of Excess 250791070.00 Value of Excess 128445842.00

% of excess compare to sanctioned 122.25% 134.09%


ECV Values of Less 4090234.00 Values of Less 85845006.00

B) As per the Estimate (Incl LS


Provisions) (B) Difference 246700836.00 (B) Difference 42600836.00

Amount as per the Sanctioned 73300000.00 277400000.00


Estimate

320000836.00 320000836.00
Amount as per the Revised Estimate (A-B)= 0 (A-B)= 0

(+) 246700836.00 (+) 42600836.00


Difference in amount (Matched) (Matched)
Percentage of excess over the
Sanctioned Estimate (+) 336.56% (+) 15.36%
DETAILED ESTIMATE

Name of the work : “ Construction of DLRB at km 4.085 across Kundu River in Nandyal Town".

Construction of DLRB at km 4.085


Measurements

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
1 Earth work in excavation in all kinds of soils
of foundation of structures as per drawing
and technical specification, including setting
out, construction of shoring and bracing,
removal of stumps and other deleterious
matter, dressing of sides and bottom and
backfilling with approved material.

L/S Abutment +204.275 to +199.105 1 1 12.950 8.100 5.170 542.31

R/S Abutment +205.00 to +199.250 1 1 12.950 8.100 5.750 603.15

L/S Return walls +204.275 to +199.105 1 2 7.600 1.060 5.170 83.30

R/S Return walls +205.00 to +199.250 1 2 7.600 1.060 5.750 92.64

Under Piers
L/S slope pier +201.00 to +199.105 1 1 9.900 5.600 1.895 105.06

R/S Slope pier +203.00 to +199.250 1 1 9.900 5.600 3.750 207.90

Cum 1634.00
2 Excavation in ordnary rock without blasting
including boulders above 0.3 m upto 0.60
m dia. For foundations of canal cross
drainage and other appurtenant structures
and placing the excavated stuff neatly in
specified dump area or disposing off the
same as directed etc.,complete with initial
lead upto 50 m and initial lift upto 3 m.

L/S Abutment +199.105 to +197.30 1 1 12.950 8.100 1.805 189.34

R/S Abutment +199.250 to 197.300 1 1 12.950 8.100 1.950 204.55

L/S Return walls +199.105 to 198.800 1 2 7.600 1.060 0.305 4.91

R/S Return walls +199.250 to +198.800 1 2 7.600 1.060 0.450 7.25

Under Piers
L/S slope pier +199.105 to + 194.800 1 1 9.900 5.600 4.305 238.67

R/S Slope pier +199.250 to +194.800 1 1 9.900 5.600 4.450 246.71

Central piers in the drain bed +199.800 to 1 14 9.900 5.600 4.065 3155.09
+198.865
Cum 4047.00
Measurements

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
3 Providing and laying insitu vibrated M-10
( 28 days cube compressive strength not
less than 10 N / sq mm ) grade cement
concrete using 40 mm down size approved,
clean, hard, graded aggregates for
foundation filling including cost of all
materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in
position, levelling, vibrating, finishing,
curing etc.,complete with initial lead upto
50 m and all lifts.

for Piers 1 16 9.900 5.600 0.200 177.41

Abutments 1 2 12.950 8.100 0.200 41.96

Returns 1 4 7.600 1.060 0.200 6.44

for over excavation portion under return 1 2 11.550 0.40+0.62 2 0.900 10.60
wall
Cum 236.00

4 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 with placing
and sinking plums of size 150 to 80 mm
upto 15 percent for gravity type retaining
walls / piers / abutments etc., including
cost of all materials, machinery, labour,
formwork, scaffolding, cleaning, batching,
mixing, placing in position, levelling,
vibrating,finishing, curing etc.,complete
with initial lead upto 50 m and all lifts. If
water is to be brought from other place add
only lead charges @ 500 ltr / cum. (Cement
content: 260 kg / cum with use of super
plasticiser(0.4% by wt. of cement), CA :
0.765cum, Blending Ratio of CA--50:30:20,
FA : 0.34 cum, plums of size 150 to 80 mm
: 0.25cum )

for footings of Abutments 1 2 12.350 7.800 0.600 115.60

for footings of Returns 1 4 0.62+0.766 7.300 0.600 12.14


2
for body walls of Abutments 1 2 11.550 1.20+7.00 2 9.400 890.27

for body walls of Returns +199.600 to 1 4 0.766+3.06 3.200+6.500 4.400 163.29


+204.000 2 2
for body walls of Returns +204.000 to 1 4 2.204+3.06 3.200+0.500 5.400 105.17
+209.400 2 2
for body walls of Returns +209.400 to 1 4 3.060 0.500 1.200 7.34
+210.600
Cum 1294.00
Measurements

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
5 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 sub-
structure / super- structure 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.
(Cement content: 330 kg / cum with use of
super plasticiser(0.4% by wt. of
cement),CA : 0.80cum, Blending Ratio of
CA--65:35, FA : 0.45 cum)

Pier first step (+195.00 to +195.60) 1 16 9.300 5.000 0.600 446.40

Pedastals (+195.600 to +196.200)(Average 1 16 9.300 5.00+2.00/2 0.600 312.48


widths)
Pier super structure (196.200 - 207.500) 1 16 7.000 1.500 11.300 1898.40

For Semi circular portion 1 16 3.14 x 1.5 x1.5 11.300 319.33


4
Guide stones at 2.5m c/c on both side of 4 62 0.250 0.250 0.750 11.63
DLRB with 0.250 x 0.250 x 0.750m
Cum 2988.00

6 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 & kerb 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.
( Cement content : 330 kg / cum ) If water
is to be brought from other place add only
lead charges @ 500 ltr / cum. (Cement
content: 300 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA :
0.80cum, Blending Ratio of CA--65:35, FA :
0.45 cum)

Bed Blocks (RCC M 25 Grade)


Over piers 1 16 7.000 1.500 0.300 50.40

Over Abutments 1 2 10.550 1.200 0.300 7.60

Dirt wall over Abutments 1 2 10.550 0.440 1.600 14.85

Cum 73.00
Measurements

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
R.C.C. M.20 with 20 MSA for Girders and
Deck slabs

For Slab Quantity with effective span


16.50 m as per Most drawing No: BD
1-76
1 17 77.200 Cum 1312.00

7 Providing and laying insitu M- 20 ( 28 days


cube compressive strength not less than 20
N /sqmm ) grade cement concrete using 20
mm down size approved, clean, hard,
graded aggregates for wearing coat
including cost of all materials, machinery,
labour, formwork, cleaning, batching,
mixing, placing in position in alternate
panels, levelling, compacting, finishing,
curing, packing joints with asphalt mortar
etc., complete with initial lead upto 50 m
and all lifts. ( Cement content : 300 kg /
cum ) If water is to be brought from other
place add only lead charges @ 500 ltr /
cum. to the data (Cement content: 300
kg / cum with use of super plasticiser(0.4%
by wt. of cement), CA : 0.80cum, Blending
Ratio of CA--65:35, FA : 0.45 cum)

Approach slabs 1 2 3.500 10.550 0.300 22.16

CC Pavement
Construction of CC Pavement on L/S of 1 1 165.000 7.500 0.200 247.50
kundu river towords Nandyal.
Construction of CC Pavement on R/S of 1 1 145.000 7.500 0.200 217.50
kundu river towords SRBC Colony.
Cum 487.00
Wearing Coats with M25

Over Bridge slabs 1 20 17.230 7.500 0.075 194.00

Pedestals with M 30 Grade

on abutment 2 3 0.910 0.420 0.150 0.34

on Piers 16 6 0.910 0.420 0.150 5.50

Cum 6.00

Wearing Coats with M 35

Over Approach slabs 1 2 3.500 10.550 0.075 6.00

Cum
Measurements

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
8 Providing and constructing protective railing
consisting of in-situ railing posts of size 15
x 15 cm at bottom, 10 x 10 cm at top and
75 cm height at 2 m centre to centre in M-
20 grade concrete using 20 mm down size
graded aggregates and with each post
reinforced by 4 Nos. of 8 mm dia main bars
embedded in kerb concrete for a depth of
40 cm and 5 Nos. of 6 mm dia. stirrups
including fixing 3 rows of 40 mm dia. GI
pipes with one coat of red oxide primer and
two coats of synthetic enamel paint, cost of
all materials, machinery, labour, formwork,
finishing, curing etc., complete with lead
upto 50 m and all lifts.

1 2 293.250 587.00
Rmt
9 Providing, fabricating and placing in
position reinforcement steel bars for RCC
works including cleaning, straightening,
cutting, bending, hooking, lapping, welding
wherever required,tying with 1.25 mm dia
soft annealed steel wire, including cost of
all materials, machinery, labour etc.,
complete with initial lead upto 50 and all
lifts.

Asper Morth Standard Drawings for span 1 17 12713 /span 216121


15.07 steel Qty(kgs) for Slabs and Giders

Qty., vide separate statement 130796.01

346917.01

10 Providing 20 thick MM expansion joints

Deck slab joints 1 18 8.450 - - 152.10

Kerb joints 1 18 0.475 - - 8.55

Main girder joints 3 18 - - 1.700 91.80

In the CC Pavement on Both side of DLRB 2 78 3.750 - 0.200 117.00


(width wise )
along the length 1 2 310.00 - 0.200 124.00

Rmt 493.00
11 Providing and fixing 100 mm dia perforated
PVC pipes 40 cm long for Weep holes
including cost of all materials, labour,
drilling 8 mm dia holes etc. complete with
all leads and lifts.

200.00
Rmt
Measurements

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
12 Supply and fixing 100 MM drainage spouts

Bridge Deck slabs 4 17 - - - 68 Nos.

13 Supply and fixing Elastomeric bearings of


size 630x220x61 MM

Under Main girders 6 17 - - - 102 Nos.


14 Formation of embankment under approach 1 2 3.500 10.50+0.40 4.800 183.00
roads on either side 2

Construction of CC Pavement on L/S of 1 1 165.000 9.5+25 5.125+0.0/2 7272.00


kundu river towords Nandyal. /2
Construction of CC Pavement on R/S of 1 1 143.250 9.5+22.7 4.40+0.0 5073.00
kundu river towords SRBC Colony. 2 2

Cum 12528.00
15 Construction of Granular sub-base by
providing HBT material confirming to
Grading - III of MoRT&H Table 400-2
including cost, seigniorage charges and
conveyance of all materials to work site and
spreading in uniform layers with motor
grader or by approved means, on prepared
surface mixing by mix in place method with
Rotavator / approved means at OMC and
compacting with vibratory roller to achieve
the desired density etc., complete for
finished item of work as per MoRT&H
Specification 401 (4th revision) and as
directed by the Engineer-in-charge.

on either side of D.LR.B. 1 1 310.000 7.500 0.150 349.00

Cum 349.00

Asst exe. Engineer, Dy.Executive Engineer, Executive Engineer,


SRBC Sub-division No.1 SRBC Sub-division No.1 SRBC Division No.1
(CADA) :Panyam. (CADA) :Panyam. (CADA)Nandyal.
DETAILED DATA 24 RE DLRB @KM 4.085

DETAILED ESTIMATE
Name of the Work : Revised Estimate for "Construction of DLRB at KM 4.085 across Kundu River in
Nandyal town". Est amount : Rs 26.40 Crores.

Construction of DLRB at km 4.085


Measurements
Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
1 Earth work in excavation in all kinds of soils
of foundation of structures as per drawing
and technical specification, including setting
out, construction of shoring and bracing,
removal of stumps and other deleterious
matter, dressing of sides and bottom and
backfilling with approved material.

L/S Abutment +202.75 to +199.25 1 1 12.550 9.700 3.500 426.07


R/S Abutment +202.75 to +199.25 1 1 12.550 9.700 3.500 426.07
Horizantal & Return walls +202.750 to 1 2 (15+10.8)/ 14.000 3.550 1282.26
+199.200-Colony side 2
retaining walls on Nandyal side (204.175- 1 1 (12+15.6)/ 165.450 4.925 11244.81
199.25) 2
retaining walls on colony side (202.750- 1 1 (12+15.6)/ 153.150 3.500 7397.15
199.25) 2
Horizantal & Return walls +202.750 to 1 2 (15+10.8)/ 14.000 3.550 1282.26
+199.200-Nandyal Side 2
Cum 22059.00
2 Excavation in ordnary rock without blasting
including boulders above 0.3 m upto 0.60
m dia. For foundations of canal cross
drainage and other appurtenant structures
and placing the excavated stuff neatly in
specified dump area or disposing off the
same as directed etc.,complete with initial
lead upto 50 m and initial lift upto 3 m.

L/S horizantal portion ( returns) +199.25 to 1 1 (15+10.8)/ 14.000 0.850 153.51


+198.40 2
R/S horizantal portion ( returns) +199.25 1 1 (15+10.8)/ 14.000 0.850 153.51
to +198.40 2
L/S retaining walls +199.25 to 198.400- 1 1 (12+15.6)/ 165.450 0.850 1940.73
colony side 2
R/S Return walls +199.250 to +198.400- 1 1 (12+15.6)/ 153.150 0.850 1796.45
Nandyal side 2
Cum 4044.00

3 Excavation in hard rock of all toughness including


boulders above 1.2 m dia. by approved controlled
blasting methods for canals, cut-off trench of
embankment, filter/catch-water drains etc.,
including conrtolling fly-rock by muffling
arrnagements such as placing 50x50 mm opening
chain link mesh or waste tyres and sand bags,
monitoring ground vibeations at specified
locations,cost of all materials,
machinery,labour,placing excavated rock neatgly
in approved dump area or other place as directed
etc., complete with lead up to 1 km and all lifts.

CONTD..
DETAILED DATA 25 RE DLRB @KM 4.085

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
Abutments on both sides ( 199.25-195.00) 1 2 12.5 9.7 4.25 1030.625

for horizantal portion (198.4 -196.50) 1 2 10.8 8 2.75 475.2

for cut off 2 2 (0.60+0.45)/2 9.7 1 20.37

Cum 1526.20
4
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 including cost of all
materials, machinery, labour, formwork,
centering, scaffolding, cleaning, batching,
mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete for plain
concrete works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg /cum with
use of super plasticiser,CA : 0.90 cum,
Blending Ratio of CA -- 50:30:20, FA : 0.40
cum)-Abutment & Sidewalls
foundation concrete 1 2 9.700 11.550 0.600 134.44
for Abutments (195.6 to 207.50) 1 2 (8.7+1.2) 2 11.550 11.900 1360.71

for foundation returns and horizantal 2 2 10.800 8.000 1.000 345.60


portion
cut off walls 2 2 (0.45+0.6)/ 10.800 1.000 22.68
2
lean concrete b/n abutment and horizantal 1 2 (1.1+2)/2 11.055 1.900 65.11
portion
for body walls of Returns +197.5 to 2 2 (10.8+14.5) (7.20+0.5)/2 10.000 1948.10
+207.500 2

B/N horizantal wall& side walls sec 1

foundation concrete 1 7.800 0.600 4.680


wall portion( 209.775-199.00) 1 (5.5+0.5)/2 10.775 32.325

1 1 1.5/2 2.400 1.800


38.805
b/n section 2-2( +199.00 to +208.775)

for foundation concrete 1 7.000 0.600 4.200


walls 1 (5+0.5)/2 9.775 26.881
1 1 1.2/2 2.400 1.440
qty (1) & (2) 32.521

2 2 (38.805+32 30.000 4279.56


.521)/2

b/n section 3-3( +199.00 to +207.775)

foundation concrete 1 6.000 0.600 3.600


wall portion 1 (4.30+0.5)/ 8.775 21.060
2
triangle portion 1 1/2x(0.9x2. 1.080
4)
25.740
qty (2)&(3) 2 2 (32.521+25 30.000 3495.66
.74)/2

CONTD..
DETAILED DATA 26 RE DLRB @KM 4.085

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
B/n section 4-4 (+199.00 to +206.775)

foundation concrete 1 5.300 0.600 3.180


wall portion 1 (4.0+0.5)/2 7.775 17.494

triangle portion 1 0.5/2x2.4 0.600


21.274
qty (3) & (4)
1 4 (25.74+21. 30.000 2820.60
27)/2

B/n section 5-5 (+199.00 to +205.775)

foundation concrete 1 4.800 0.600 2.880


wall portion 1 (4.0+0.5)/2 6.775 15.244

18.124
qty (4) & (5) 1 4 (21.274+18 30.000 2363.640
.12)/2

B/n section 6-6(+199.00 to +204.775)

foundation concrete 1 4.300 0.600 2.580


wall portion 1 (3.5+0.5)/2 5.775 11.550

14.130

qty (5 ) & (6 ) 2 (18.12+14. 33.135 1068.60


13)/2
2 (18.12+14. 45.450 1465.76
13)/2
Kerb Walls on sides-Nandyal Side 1 2 0.475 0.225 32.74
153.15

parapet wall 1 2 0.250 0.650 49.77


153.15

Kerb Walls on sides-Colony Side 1 2 0.475 0.225 35.36


165.45

parapet wall 1 2 0.250 0.650 53.77


165.45

total 19542.11
5 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 sub-
structure / super- structure 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.
(Cement content: 330 kg / cum with use of
super plasticiser(0.4% by wt. of
cement),CA : 0.80cum, Blending Ratio of
CA--65:35, FA : 0.45 cum)

CONTD..
DETAILED DATA 27 RE DLRB @KM 4.085

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7

Cum 0.00
6 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 & kerb 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.
( Cement content : 330 kg / cum ) If water
is to be brought from other place add only
lead charges @ 500 ltr / cum. (Cement
content: 300 kg / cum with use of super
plasticiser(0.4% by wt. of cement),CA :
0.80cum, Blending Ratio of CA--65:35, FA :
0.45 cum)

For Slab Quantity with effective span


16.50 m as per Most drawing No: BD
1-76
1 2 77.200 Cum 154.00

Bed Blocks (RCC M 25 Grade)


Over Abutments 1 2 10.550 1.200 0.300 7.60
Dirt wall over Abutments 1 2 10.550 0.440 1.600 14.85
Cum 22.00
R.C.C. M.20 with 20 MSA for Girders and
Deck slabs

7 Providing and laying insitu M- 20 ( 28 days


cube compressive strength not less than 20
N /sqmm ) grade cement concrete using 20
mm down size approved, clean, hard,
graded aggregates for wearing coat
including cost of all materials, machinery,
labour, formwork, cleaning, batching,
mixing, placing in position in alternate
panels, levelling, compacting, finishing,
curing, packing joints with asphalt mortar
etc., complete with initial lead upto 50 m
and all lifts. ( Cement content : 300 kg /
cum ) If water is to be brought from other
place add only lead charges @ 500 ltr /
cum. to the data (Cement content: 300
kg / cum with use of super plasticiser(0.4%
by wt. of cement), CA : 0.80cum, Blending
Ratio of CA--65:35, FA : 0.45 cum)

Approach slabs 1 2 3.500 10.550 0.300 22.16


Cum 22.00
Wearing Coats with M25
Over Bridge slabs 1 11 17.230 7.500 0.075 107.00
CONTD..
DETAILED DATA 28 RE DLRB @KM 4.085

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7

Pedestals with M 30 Grade


on abutment 2 1 0.910 0.420 0.150 0.11
Cum 0.11
Wearing Coats with M 35
Over Approach slabs 1 2 3.500 11.050 0.075 6.00
Cum
8 Providing and constructing protective railing
consisting of in-situ railing posts of size 15
x 15 cm at bottom, 10 x 10 cm at top and
75 cm height at 2 m centre to centre in M-
20 grade concrete using 20 mm down size
graded aggregates and with each post
reinforced by 4 Nos. of 8 mm dia main bars
embedded in kerb concrete for a depth of
40 cm and 5 Nos. of 6 mm dia. stirrups
including fixing 3 rows of 40 mm dia. GI
pipes with one coat of red oxide primer and
two coats of synthetic enamel paint, cost of
all materials, machinery, labour, formwork,
finishing, curing etc., complete with lead
upto 50 m and all lifts.

1 2 172.000 344.00
Rmt
9 Providing, fabricating and placing in
position reinforcement steel bars for RCC
works including cleaning, straightening,
cutting, bending, hooking, lapping, welding
wherever required,tying with 1.25 mm dia
soft annealed steel wire, including cost of
all materials, machinery, labour etc.,
complete with initial lead upto 50 and all
lifts.

Asper Morth Standard Drawings for span 1 2 12713 /span 25426


15.07 steel Qty(kgs) for Slabs and Giders

steel for retaining walls 19542 5kgs/cum 97710.5673


123136.567
Wastage @ 6156.828
5%
129293.396
Say 130000.000
10 Providing 20 thick MM expansion joints

Deck slab joints 1 11 9.970 (0.27+0.12)/ - 21.39


2
Kerb joints 4 13 0.475 0.270 - 6.67
Main girder joints 3 11 0.300 - 1.700 56.10
constructions joints of side walls-Dirt wall 1 2 3.750 - 0.200 1.50

along the length 1 2 310.00 - 0.200 124.00


Abutment & Horizontal Portion 1 1 (7.2+0.5)/2 13.500 51.98

Between 1&1 1 1 (5.5+0.5)/2 10.775 32.33

CONTD..
DETAILED DATA 29 RE DLRB @KM 4.085

Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
1 1 (5.0+0.5)/2 9.775 26.88

1 1 1/2*1.2*2. 1.44
4
1 1 (4.3+0.5)/2 8.775 21.06

1 1 1/2*0.9*2. 1.08
4
1 1 (4.0+0.5)/2 7.775 17.49

1 1 1/2*0.5*2. 0.60
4
1 1 (4.0+0.5)/2 6.775 15.24

1 1 (3.5+0.5)/2 5.775 11.55

0.35x0.1 0.035
sqm 389.00
11 Providing and fixing 100 mm dia perforated
PVC pipes 40 cm long for Weep holes
including cost of all materials, labour,
drilling 8 mm dia holes etc. complete with
all leads and lifts.

(4.5+10.5)/2, 1.5 m c/c staggered 1 4 7.5 153.150 4594.50


1 4 7.5 165.450 4963.50
9558.00
Rmt

12 Supply and fixing 100 MM drainage spouts

Bridge Deck slabs 5 11 - - - 55.00


13 Supply and fixing Elastomeric bearings of
size 710x220x61 MM
Under Main girders 6 11 - - - 66.00
14
318.6m
Construction of Granular sub-base by providing
HBT material confirming to Grading - III of
MoRT&H Table 400-2 including cost,
seigniorage charges and conveyance of all
materials to work site and spreading in uniform
layers with motor grader or by approved
means, on prepared surface mixing by mix in
place method with Rotavator / approved means
at OMC and compacting with vibratory roller to
achieve the desired density etc., complete for
finished item of work as per MoRT&H
Specification 401 (4th revision) and as
directed by the Engineer-in-charge.

Cum 0.00
15 Earthwork Concrete
Providing rubble and Murum filling in layers of
1 1 21206.855 15493.826 5713.029
22.5 to 30 cm including cost of all materials,
machinery, labour, watering, ramming etc.,
complete with initial lead upto 50 m and all
lifts.
Cum 5713.03

Asst exe. Engineer, Dy.Executive Engineer, Executive Engineer,


CONTD..
STEEL FOR REINFORCEMENT -DLRB at km 4.085 of Kundu
Sl. Executed Balance Total length in M
Particulars No. L Dia
No. Quantity quantity 6 8 10 12 16 20 25 28
1 Pier Footing
1 Bottom Mat longittudinal 528 9200 16 2732.4 2125.2 4857.6
2 Bottom Mat - Transverse 592 4900 25 1638.36 1262.44 2900.8
2 Pier Footing
1 Top Mat longittudinal 560 9200 16 2732.4 2419.6 5152
2 Top Mat - Transverse 992 5820 16 3571.2 ( As per 5773.44
Drawing)
3 PIERS
1 Vertical bars 1216 13800 25 9952.21 6828.59 16780.8
2 Lateral ties 912 19310 10 7488.08 17611
4 BED BLOCKS OVER PIERS
1 Longitudinals 192 6900 16 415.23 909.57 1324.8
2 2 - Legged stirrups 800 3900 12 900 2220 3120
5 BED BLOCKS OVER ABUTMENTS
1 Longitudinals 24 11450 16 274.8 274.8
2 2L - Stirrups 154 3400 12 523.6 523.6
6 DIRT WALLS OVER BRIDGE
ABUTMENT
1 Horizantal Face bars 32 11450 12 366.4 366.4
4 11450 16 45.8 45.8
2 2L - Stirrups 92 5100 12 469.2 469.2
7 Pedestal (abutment )
1 Dowel Bars (shorter) 30 1590 12 47.7 47.7
2 Dowel Bars (longerr) 30 1960 12 58.8 58.8
Stirrups 12 4660 12 55.92 55.92
Link Bars
Top Mat longittudinal 18 860 12 15.48 15.48
Top Mat - Transverse 30 370 12 11.1 11.1

Bottom Mat longittudinal 18 860 12 15.48 15.48


Bottom Mat - Transverse 30 370 12 11.1 11.1
8 Pedestal (Piers )
1 Dowel Bars (shorter) 480 1590 12 307.04 456.16 763.2
2 Dowel Bars (longerr) 480 1960 12 233.7 707.1 940.8
Stirrups 192 4660 12 279 615.72 894.72
Link Bars
Top Mat longittudinal 288 860 12 90.9 156.78 247.68
Top Mat - Transverse 480 370 12 78 99.6 177.6

Bottom Mat longittudinal 288 860 12 90.9 156.78 247.68


Bottom Mat - Transverse 480 370 12 78 99.6 177.6
9 Mess type
for Abutment 6 12330 8 73.98 73.98
for Piers 96 12330 8 1183.68 1183.68

9 APPROACH - SLABS ( top mat)


1 Longitudinal bars 48 10500 12 504 504
2 Transverse bars 142 3500 12 497 497
10 APPROACH - SLABS ( Bottom
mat)
1 Longitudinal bars 48 10500 12 504 504
2 Transverse bars 142 3500 12 497 497
11 W.C. OVER DECK SLAB
1 Longitudinals 850 17070 6 14509.5 14509.5
2 Transverse bars 1398 7400 6 10345.2 10345.2
12 W.C. OVER APPROACH SLABS
1 Longitudinals 48 10500 6 504 504
2 Transverse bars 142 3500 6 497 497
Total 30587.42 49067.88 25856 1257.66 17611 10146.06 17428 0 19681.6
Unit weight Kg/M 0.22 0.39 0.62 0.89 1.58 2.47 3.85 4.83
Weight in Kgs. 5688.3 490.49 10919 9029.993 27537 0 75774 0

10 dia 512.8
12 dia 2679
16 dia
25 dia

Total Weight in Kgs. 129438 Kgs

Total: 129373 +(5%) wastage+ laps 135910 Kgs

Dy.Executive Engineer,
Asst. Exe. Engineer, Asst. Exe. Engineer,
SRBC Sub-division No.4 SRBC Sub-division No.4 SRBC Sub-division No.4(CADA),
Executive Engineer, SRBC
(CADA) :Panyam. (CADA) :Panyam. Panyam.
Division No.1(CADA), Nandyal.
DATA OF RE DLRB @ KM 4.085 32 RE DLRB @KM 4.085

DATA
RATES OF CEMENT & STEEL ADOPTED

1. Reformulated SSR Proccedings L.no.ENC/IW/P&M/EE.I/DEE.2/AEE(K)/BOCES/POST-GST/Vol.1 Dt: 06.06.2018.

2. Cement Rateand steel proceedings : Pro.No.ENC/IW/SE(P&M)/EE.1/DEE.2/AEE/POST-GST/Reformulation of SoRS from 2008-


2009 to 2016-17/vol.2/ Dt: 17.09.2018.

As per Reformulated SSR 2016-17Excluding VAT and Excise duty(Pre GST Difference (As per the rates of July 2017 )

Cement 4153 per MT Cement 3900 per MT For Kunool


4.15 per kg 3.90 per kg -0.25
Steel 28783 per MT Steel 32627 per MT
28.78 per kg 32.63 per kg 3.84
NOTE:
In the SSR Rate which is nclusive of 13.615 % towards controctors profit & over head charges.

Data for Structures


Excavation for Structures- Mechanical Means
Earth work in excavation in all kinds of soils of foundation of structures as per drawing and technical
specification, including setting out, construction of shoring and bracing, removal of stumps and other deleterious
IRR- matter, dressing of sides and bottom and backfilling with approved material.
1 1 CUM
CCDW-1-2
Rate as per Standard Data IRR-CCDW-1-2
inclusive of 13.615% towards contractor's profit and overheads Cum 93.90
93.90
Excavation in ordnary rock without blasting including boulders above 0.3 m upto 0.60 m dia. for
foundations of canal cross drainage and other appurtenant structures and placing the
excavated stuff neatly in specified dump area or disposing off the same as directed etc.,
complete with initial lead upto 50 m and initial lift upto 3 m.
IRR-
2 1 Cum
CCDW-1-3
Rate as per Standard Data IRR-CCDW-1-3
inclusive of 13.615% towards contractor's profit and overheads Cum 365.00
Rate after deducting 0.385% towards insurance 365.00

Excavation for foundation in hard rock of all toughness including boulders


above 1.2 m dia. by controlled blasting method and controlling fly-rock
by muffling arrangements for dam, spillway, intake structure and other
appurtenant structures etc., including placing and levelling the excavated
New Item
IRR-CCDW-1-2
(b)
1 Cum rock neatly in dump area or other place as directed etc., complete with
lead upto upto 1 km and all lifts.
Rate as per Standard Data IRR-CCDW-1-2
inclusive of 13.615% towards contractor's profit and overheads 691.00
Rate per Rmt 691.00

Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than
10 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for foundation filling including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts.
(Cement content: 220 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
IRR-CCDW-2- Rate inclusive of 13.615% towards
cum 1.00 3919.10
5 contractor's profit and overheads
IRR-
3 1 Cum Rate after deducting 0.385% towards 3919.10
CCDW-2-5 cum 1.00
insurance
Add Difference in cost of cement.
Cement for mix
(3599+49.08)/16.36=230.00 Kg
Rs.(3.90-4.15) kg 230.00 -0.25 -57.50
Add for contractor's profit and overheads @ 13.615% on -57.50 -7.83
Add Lead charges
Coarse aggregate cum 0.90 430.10 387.09
Fine aggregate (Un-Screened) cum 0.40 890.70 356.28
Rate per cum 4597.14
Rate per Cum 4597.14
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

CONTD..
DATA OF RE DLRB @ KM 4.085 33 RE DLRB @KM 4.085
aggregates with placing and sinking plums of size 150 to 80 mm upto 15 percent for gravity
type retaining walls / piers / abutments etc., including cost of all materials, machinery,
labour, formwork, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50 m and all lifts.
Note:If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 260 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.765cum, Blending Ratio of CA--50:30:20, FA : 0.34 cum,
plums of size 150 to 80 mm : 0.25cum ) 2.82
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
IRR- IRR-CCDW-2- Rate inclusive of 13.615% towards
4 CCDW-2- 1 cum cum 1.00 4874.67
21 contractor's profit and overheads
21
Rate after deducting 0.385% towards 4874.67
cum 1.00
insurance
Add Difference in cost of cement.

Cement for mix


(4703.40+72.36)/18.09 =356.80 Kg

Rs.(3.900-4.153) kg 264.00 -0.25 -66.79


Add for contractor's profit and overheads @ 13.615% on -66.79 -9.09
Add Lead charges
Coarse aggregate cum 0.90 430.10 387.09
Fine aggregate (Un-Screened) cum 0.40 890.70 356.28
Rate per cum 5542.16
Rate per Cum 5542.16

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 including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg / cum with use of super plasticiser,
CA : 0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)

Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
Rate inclusive of 13.615% towards
IRR-DAW- IRR-DAW-2-5 cum 1.00 4416.40
New Item 1 Cum contractor's profit and overheads
2-5
Rate after deducting 0.385% towards 4416.40
cum 1.00
insurance
Add Difference in cost of cement.
Cement for mix
(3640+42)/14=263 Kg
Rs.(3.90-4.15) kg 263.00 -0.25 -65.75
Add for contractor's profit and overheads @ 13.615% on -65.75 -8.95
Add Lead charges
Coarse aggregate cum 0.90 430.10 387.09
Fine aggregate (Un-Screened) cum 0.40 890.70 356.28
Rate per cum 5085.07
Rate per Cum 5085.07
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 sub-structure / super- structure 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.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
IRR-CCDW-2- Rate inclusive of 13.615% towards
cum 1.00 4935.13
9 contractor's profit and overheads
IRR- Rate after deducting 0.385% towards
5 1 Cum
cum 1.00 4935.13
CCDW-2-9 insurance
Add Difference in cost of cement.
Cement for mix
(5200.80+78.80) /15.76=335 Kg
Rs.(3.900-4.153) kg 335.00 -0.25 -84.75
Add for contractor's profit and overheads @ 13.615% on -84.75 -11.54
Add Lead charges
Coarse aggregate cum 0.80 430.10 344.08
Fine aggregate (Un-Screened) cum 0.45 890.70 400.82
Rate per cum 5583.74
Rate per Cum 5583.74

CONTD..
DATA OF RE DLRB @ KM 4.085 34 RE DLRB @KM 4.085

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 & kerb 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. ( Cement content : 300 kg / cum )
If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
IRR-CCDW-2- Rate inclusive of 13.615% towards
cum 1.00 7559.50
24 contractor's profit and overheads
Rate after deducting 0.385% towards 7559.50
cum 1.00
insurance
Add Difference in cost of cement.
IRR- Cement for mix
6 CCDW-2- 1 Cum (5200.80+78.80) /15.76=335 Kg
24 Rs.(3.900-4.153) kg 335.00 -0.25 -84.75
Add for contractor's profit and overheads @ 13.615% on -84.75 -11.54
Add Lead charges
Coarse aggregate cum 0.90 430.10 387.09
Fine aggregate (Un-Screened) cum 0.40 890.70 356.28
Rate per cum 8206.58
Rate per Cum 8206.58

for Bed Blocks


Add difference in Cement rate per Cum for M -20 to M - 25
330 kg - 380 kg 50 Kgs
add difference of rate 195.00
Add contractor's profit @ 13.615% 26.55

Rate per Cum for M25 for Bed blocks 8428.12

Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /
sqmm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m
and all lifts. (Cement content:300 kg / cum)
If water is to be brought from other place add only lead charges @ 500 ltr / cum. to the data
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
IRR-CCDW-2- Rate inclusive of 13.615% towards
cum 1.00 4193.10
26 contractor's profit and overheads
Rate after deducting 0.385% towards 4193.10
cum 1.00
insurance
Add Difference in cost of cement.
Cement for mix
(5200.80+78.80) /15.76=335 Kg
Rs.(3.900-4.153) kg 335.00 -0.25 -84.75
Add for contractor's profit and overheads @ 13.615% on -84.75 -11.54
Add Lead charges
Coarse aggregate cum 0.90 430.10 387.09
Fine aggregate (Un-Screened) cum 0.40 890.70 356.28
IRR-
7 CCDW-2- 1 Cum Rate per cum 4840.18
26 Rate per Cum for M20 Wearing Coat 4840.18

Add difference in Cement rate per Cum for M -20 to M - 25


330 kg - 380 kg 50 Kgs
add difference of rate 195.00
Add contractor's profit @ 13.615% 26.55

Rate per Cum for M25 Wearing Coat 5061.72

Add difference in Cement rate per Cum for M -25 to M - 35


380 kg - 440 kg 60 Kgs
add difference of rate 234.00
Add contractor's profit @ 13.615% 31.86

Rate per Cum for M35 Wearing Coat 5327.58

Add difference in Cement rate per Cum for M -25 to M - 30

CONTD..
DATA OF RE DLRB @ KM 4.085 35 RE DLRB @KM 4.085
380 kg - 410 kg 30 Kgs
add difference of rate 117.00
Add contractor's profit @ 13.615% 15.93

Rate per Cum for M 30 for Approach slab. 5194.65

Providing and constructing protective railing consisting of in-situ railing posts of size 15 x
15 cm at bottom, 10 x 10 cm at top and 75 cm height at 2 m centre to centre in M-20 grade
concrete using 20 mm down size graded aggregates and with each post reinforced by 4 Nos.
of 8 mm dia main bars embedded in kerb concrete for a depth of 40 cm and 5 Nos. of 6 mm
dia. stirrups including fixing 3 rows of 40 mm dia. GI pipes with one coat of red oxide primer
and two coats of synthetic enamel paint, cost of all materials, machinery, labour, formwork,
finishing, curing etc., complete with lead upto 50 m and all lifts.

Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
IRR-CCDW-5- Rate inclusive of 13.615% towards
cum 1.00 1273.40
5 contractor's profit and overheads
Rate after deducting 0.385% towards 1273.40
cum 1.00
insurance
Add Difference in cost of cement.
Cement for mix
IRR- 3 Kg per 1Rm
8 1 Rmt
CCDW-5-5
Rs.(3.900-4.153) kg 3.00 -0.25 -0.76
Add for contractor's profit and overheads @ 13.615% on -0.76 -0.10
Add Lead charges
Coarse aggregate cum 0.006 430.10 2.58
Fine aggregate (Un-Screened) cum 0.004 890.70 3.56
Rate per Rm 1278.68

Add difference in Steel rate per kg


()
Rs.(32.627-28.783) / kg 1.639 3.84 6.300316
for 1.639 Kg / Rmt
Add contractor's profit @ 13.615% 0.86
1285.84
Rate per Rmt 1285.84

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

IRR- Rate as per Standard Data IRR-CCDW-2-1 43.50


9 1 Kg
CCDW-2-1 Add difference in Steel rate per kg

Rs.(32.627-28.783) / kg 3.84
Add contractor's profit @ 13.615% 0.52

Rate per Kg 47.87

Providing and forming 35 mm wide and 10 mm thick construction / contraction joints


for concrete lining by mastic filler including cost of all materials, labour etc., complete with
all leads and lifts.
Rate as per Standard Data IRR-CAW-7-36
IRR-CAW- inclusive of 13.615% towards contractor's profit and overheads 21.40
10 1 Rmt
7-36
fine aggregate
Lead charges from lead sheet for 1 Cum 890.70
Lead charges for Cum 0.0004/1 Rmt
=0.0004 x 920 0.36
Rate per Rmt 21.76

Providing and forming 20 mm wide and 10 mm thick construction / contraction joints


for concrete lining by mastic filler including cost of all materials, labour etc., complete with
all leads and lifts.
Rate as per Standard Data IRR-CAW-7-36
IRR-CAW-
10 7-36 1 Rmt inclusive of 13.615% towards contractor's profit and overheads 16.20
New Item fine aggregate
Lead charges from lead sheet for 1 Cum 890.70
Lead charges for Cum 0.0004/1 Rmt
=0.0004 x 920 0.36
Rate per Rmt 16.56
Per Sqm 0.20x0.10 828.00

CONTD..
DATA OF RE DLRB @ KM 4.085 36 RE DLRB @KM 4.085
Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for Weep holes
including cost of all materials, labour, drilling 8 mm dia holes etc. complete with all
leads and lifts.
IRR-CAW- Rate as per Standard Data IRR-CAW-7-23 for 40 cm long
11 1 No
7-23 inclusive of 13.615% towards contractor's profit and overheads 208.50
Rate after deducting 0.385% towards insurance 208.50
Rate for 1 RMT 208.50

Construction of Granular sub-base by providing HBT material confirming to Grading - III of MoRT&H Table 400-2 including
cost, seigniorage charges and conveyance of all materials to work site and spreading in uniform layers with motor grader
or by approved means, on prepared surface mixing by mix in place method with Rotavator / approved means at OMC and
compacting with vibratory roller to achieve the desired density etc., complete for finished item of work as per MoRT&H
Specification 401 (4th revision) and as directed by the Engineer-in-charge.

Unit = cum
Taking output = 300 cum Page 95 of MoRT&H SDB
(A) Labour
0.40 day Mate 450.00 day 180.00
2.00 day Mazdoor skilled 445.00 day 890.00
8.00 day Mazdoor unskilled 350.00 day 2800.00
Total 3870.00
(B) Machinery
6.00 hr Motor grader 3.35M Blade @50 cum/Hr 3220.00 hr 19320.00
12.00 hr Tractor with Rotavator 425.00 hr 5100.00
6.00 hr Vibratory roller 8T 2637.20 hr 15823.20
3.00 hr Water tanker 8 KL 879.90 hr 2639.70
Total 42882.90
12 (C) Material
Coarse graded Granular sub-base material as per Table
400-2 of MORT&H
9.5mm to 4.75mm @ 66%
255 cum 534.00 Cum 136170.00

2.36mm and below @34%


129 cum 417.00 Cum 53793.00
(Rate of 2.36mm & below HBT metal)
Total 189963.00
(D) Over head charges @ 6% on (A) + (B)+( C) 14202.95
(E) Total of (A) + (B)+( C)+(D) 250918.85
(F) Add Contractors Profit at 10% on (E) 25091.89
Cost per 300 cum (E) + (F) 276010.74
Rate per Cum 920.04
Rate to be adopted 1 Cum 920.04

Conveyance for Coarse aggregate

Lead charges from lead sheet for 1 Cum 430.10


Rate per Cum 1350.14

Rate of Elastomeric bearings of 630 x 220 x 61


rate as per SSR Item No-M-066- As Local Rate
13 for 630 x 220 x 61
Rate per 1 no Elastomeric bearing 6000.00

1 Cum Providing hearting / casing embankment with homogeneous soil from approved borrow areas

in layers of 25 cm before compaction including cost of


all materials, machinery, labour, all operations such as sorting-out, spreading in layers of 25
cm before compaction, breaking clods, sectioning, watering and compacting each layer
to density control of not less than 95 percent or as stipulated by sheep's foot / pad foot
14 IRR-CAW-2-7 Vibratory roller/ 8 to 10 tonne power roller etc., complete with initial lead upto 1 km and all lifts.
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
Rate inclusive of 13.615% towards
IRR-CAW-2-7 cum 1.00 164.70 164.70
contractor's profit and overheads
Lead charges from lead sheet for 1 Cum 69.20
Rate after deducting 0.385% towards
cum 1.00 233.90
insurance
1 Cum
Providing rubble and Murum filling in layers of 22.5 to 30 cm including cost of all materials,
machinery, labour, watering, ramming etc., complete with initial lead upto 50 m and all lifts.
Rate Amount
Sl No Description Unit Quantity
in Rs in Rs.
New Item IRR-CAW-5-2
Rate inclusive of 13.615% towards
IRR-CAW-5-2 cum 1.00 265.90 265.90
contractor's profit and overheads
Lead charges from lead sheet for 1 Cum 69.20
Rate after deducting 0.385% towards
cum 1.00 335.10
insurance

CONTD..
DATA OF RE DLRB @ KM 4.085 37 RE DLRB @KM 4.085
Dismantling and Demolition
Dismantling of existing structures like culverts , bridges, retaining walls and other structures comprising of masonry,
cement, concrete, wood work , steel work, including T&P and scaffolding wherever necessary sorting the dismantled
15 material, disposal of unserviceable materials and stacking the materials with all lifts and lead of 1000 m as per MoRT&H
specification No. 202

Amount in
Sl No
Description Unit Quantity Rate in Rs Rs
II By Mechanical Means
A) Cement Concrete
Labour :-
1 Mate Day
mazdoor (unskilled) Day 0.52 350 182.00

B Machinery
Air compressor 210/250 cfm with 2 leads of pneumatic breaker @1.5 hour 0.83 1416.9 1176.03
cum per hour

1 Tractor with trolley 3t hour 0.27 425 114.75


Total 1472.78
c&d Overheads & Contractors Profit 13.615% 200.52
Cost for 1.25 cum = a+b+c+d 1673.30
Rate per cum = (a+b+c+d)/1.25 1338.64

B) Reinforced Cement Concrete


Labour :-
1 Mate Day
mazdoor (unskilled) Day 0.96 350 336.00
Blacksmith Day 0.25 445 111.25
447.25

B Machinery
Air compressor 210/250 cfm with 2 leads of pneumatic breaker @1.5 hour 1.25 1416.9 1771.13
cum per hour

1 Tractor with trolley 3t hour 0.27 425 114.75


Total 2333.13
c&d Overheads & Contractors Profit 13.615% 317.65
Cost for 1.25 cum = a+b+c+d 2650.78

2120.62
Rate per cum = (a+b+c+d)/1.25
Dismantling of CRS masonry of existing DLRB (BLDG SSR Sl.No.S- cum 460 460.00
01,P-80 of SSR 2016-17 )
16

Asst.Exe.Engineer Dy.Executive Engineer Executive Engineer


SRBC Sub Div-3 SRBC Sub Div-3 SRBC Division No.IV
Gorakallu @ Nandyal Gorakallu @ Nandyal Gorakallu @ Nandyal

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 38 RE DLRB @KM 4.085

1 IRR-CCDW-1-2 Excavation for Structures- Mechanical Means ( Data adopted from MORTH)
Earth work in excavation in all kinds of soils of foundation of structures as per drawing and
technical specification, including setting out, construction of shoring and bracing, removal of stumps
and other deleterious matter, dressing of sides and bottom and backfilling with approved material.
Depth upto 3 m
Unit = cum
DATA: Taking output = 240 cum Unit 240.00 cum
A. Materials:
As per original SoRs (with subsumed taxes)

Sl No Description Unit Quantity Rate Amount


in Rs. in Rs.
NIL 0.00 0.00 0.00

B. Machinery:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Hydraulic excavator 1.0 cum bucket capacity hour 6.00 1706.60 10239.60

Fuel/ Energy charges hour 6.00 872.70 5236.20


Total in Rs. 15475.80

C. Labour:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector day 0.32 450.00 144.00
2 Mazdoor day 8.00 350.00 2800.00
3 crew for excavator hour 6.00 236.60 1419.60
Total in Rs. 4363.60
labour component/unit qty 18.20
Add contractor's profit and overhead charges 13.615% 2.50
labour component/unit qty (including contractor's profit) 20.70

Abstract
a) Material Rs 0.00
b) Machinery Rs 15475.80
c) Labour Rs 4363.60
Total Rs 19839.40
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 2701.13
Add CP on subsumed taxes deducted in the material cost as per G.O.Ms.No 9 dt 31.1.19

Total cost for 240.00 cum Rs: 22540.53


Rate per cum (A+B+C+D)/240.0 Rs. 93.90

2 IRR-CCDW-1-3 Excavation in ordnary rock (including HDR) without blasting including boulders above 0.3 m upto 0.60 m dia.
for foundations of canal cross drainage and other appurtenant structures and placing the
excavated stuff neatly in specified dump area or disposing off the same as directed etc.,
complete with initial lead upto 50 m and initial lift upto 3 m.

DATA: Out turn of 1 crowbarman / Stone breaker, two mazdoors : 4 cum per day.
DATA: RATE ANALYSIS UNIT : 10.00 cum

As per original SoRs (with subsumed taxes)


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 NIL 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

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

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crowbarman Day 1.25 400.00 500.00
2 Stone breaker Day 1.25 400.00 500.00
3 work inspector Day 0.25 450.00 112.50
4 mazdoor Day 6.00 350.00 2100.00
Total cost of Labour Rs: 3212.50
labour component/unit qty 321.30
Add contractor's profit and overhead charges 13.615% 43.70
labour component/unit qty (including contractor's profit) 365.00

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 3212.50
Total Rs: 3212.50
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 437.38
Add CP on subsumed taxes deducted in the material cost as per G.O.Ms.No 9 dt 31.1.19
Total cost for 10.00 cum Rs: 3649.88

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 39 RE DLRB @KM 4.085

Rate per cum (A+B+C+D)/10.0 Rs. 365.00

3 IRR-CCDW-2-5 Providing and laying insitu vibrated M-10 ( 28 days cube compressive strength not less than
10 N / sq mm ) grade cement concrete using 40 mm down size approved, clean, hard, graded
aggregates for foundation filling including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position, levelling, vibrating, finishing, curing etc.,
complete with initial lead upto 50 m and all lifts.
(Cement content: 220 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 0.40 cum)

DATA: Requirement of materials :


For 1 cum CC :- Coarse aggregates : 0.90 cum Blending ratio : 50 :30 : 20
Fine aggregate : 0.40 cum Cement content : 220 kg Super plasticizer : 0.88 kg
Average output of 300/200 ltr mixer : 50 x 9 x 8 / 220 16.36 cum per day
Formwork & scaffolding :
Shuttering at 1 sqm / cum of concrete considered for foundation filling work.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 ) 224.57 / sqm
Scaffolding for foundation concreting assumed @ : 10 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3) 88.50 / sqm
Labour for erection & dismantling scaffolding : 10 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting same as in item : IRR-CCDW-2-3.

DATA: RATE ANALYSIS UNIT : 16.36 cum

As per original SoRs (with subsumed taxes)


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 3599.20 4.15 14947.48
Cement for incidentals @ 3 kg / cum kg 49.08 4.15 203.83
2 Coarse aggregate 40-20 mm cum 7.36 1119.00 8238.08
Coarse aggregate 20-10 mm cum 4.42 1167.00 5154.87
Coarse aggregate 10 mm below cum 2.94 857.00 2523.69
3 Fine aggregate (Un-Screened) cum 6.54 95.00 621.68
4 Super Plasticizer kg 14.40 48.00 691.05
5 Use rate of shuttering for 40 uses sqm 16.36 224.57 3673.92
Scaffolding @ of shuttering 10% 367.39
6 Sundries LS 0.50 30.00 15.00
Total cost of Materials Rs: 36436.99

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 79.30 634.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 79.30 39.65
3 Water tanker 8000 ltr Hour 1.00 402.50 402.50
Fuel / Energy charges Hour 1.00 299.90 299.90
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.80 150.40
Total hire charges of Machinery Rs: 2020.75

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Water tanker Hour 1.00 177.50 177.50
4 Crew for Vibrator Hour 8.00 158.20 1265.60
5 Mason Class-I Day 1.00 445.00 445.00
6 work inspector Day 1.00 450.00 450.00
7 mazdoor 0.00
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 3.00 350.00 1050.00
for conveying concrete Day 16.36 350.00 5726.00
8 for cleaning/ washing/ curing Day 1.00 350.00 350.00
9 Labour cost for shuttering sqm 16.36 88.50 1447.86
Total cost of Labour Rs: 17975.11
labour component/unit qty 1098.70
Add contractor's profit and overhead charges 13.615% 149.60
labour component/unit qty (including contractor's profit) 1248.30

ABSTRACT:
A. Cost of Materials Rs: 36436.99
B. Hire charges of Machinery Rs: 2020.75
C. Cost of Labour Rs: 17975.11
Total Rs: 56432.85
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 7683.33
Add CP on subsumed taxes deducted in the material cost as per G.O.Ms.No 9 dt 31.1.19

Add lead charges: FA 6.54 890.70


Add lead charges: CA 14.72 430.10

Total cost for 16.36 cum Rs: 64116.18


Rate per cum (A+B+C+D)/16.36 Rs. 3919.10

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 40 RE DLRB @KM 4.085

4 IRR-CCDW-2-21 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 with placing and sinking plums of size 150 to 80 mm upto 15 percent for gravity
type retaining walls / piers / abutments etc., including cost of all materials, machinery,
labour, formwork, scaffolding, cleaning, batching, mixing, placing in position, levelling, vibrating,
finishing, curing etc.,complete with initial lead upto 50 m and all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 260 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.765cum, Blending Ratio of CA--50:30:20, FA : 0.34 cum,
plums of size 150 to 80 mm : 0.25cum )

DATA: Requirement of materials :


For 1 cum plum CC :- Coarse aggregates : 0.765 cum Blending ratio : 50 :30 : 20
Fine aggregate : 0.34 cum Cement content : 260 kg Super plasticizer : 1.04 kg
Plums of size 150 to 80 mm : 0.25 cum
Average output of 300/200 ltr mixer : 50 x 10 x 8 / 260 15.38 cum per day
Formwork & scaffolding :
Shuttering at 2.75 sqm / cum of concrete considered for gravity type walls / piers.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3) Rs 224.57 / sqm
Cost of scaffolding materials considered @ : 30 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 ) Rs 88.50 / sqm
Labour for erecting & dismantling scaffolding : 30 % of labour for shuttering
Consider 15.38 cum concrete. Quantity of plum concre 18.09 cum per day
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-3 with average 3 mazdoors extra for lift
involved and 2 mazdoors extra for handling plums.

DATA: RATE ANALYSIS UNIT : 18.09 cum


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 4703.40 4.153 19533.22
Cement for incidentals @ 4 kg / cum kg 72.36 4.15 300.51
2 Coarse aggregate 40-20 mm cum 6.92 1119.00 7742.84
Coarse aggregate 20-10 mm cum 4.15 1167.00 4844.98
Coarse aggregate 10 mm below cum 2.77 857.00 2371.98
3 Plums of size 150 to 80 mm cum 4.52 350.00 1582.88
4 Fine aggregate (Un-Screened) cum 6.15 95.00 584.31
5 Super Plasticizer kg 18.81 48.00 903.05
Use rate of shuttering for 40 uses sqm 49.75 224.57 11171.67
6 Scaffolding @ of shuttering 30% 3351.50
Total cost of Materials Rs: 52386.94

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 79.30 634.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 79.30 39.65
3 Needle vibrator 60 mm dia ( petrol ) Hour 8.00 8.20 65.60
Fuel / Energy charges Hour 8.00 28.20 225.60
Total hire charges of Machinery Rs: 1398.35

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 1.00 445.00 445.00
5 work inspector Day 1.00 450.00 450.00
6 mazdoor
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 5.00 350.00 1750.00
for placing plums Day 2.00 350.00 700.00
for conveying concrete Day 15.38 350.00 5383.00
for conveying plums Day 2.00 350.00 700.00
for cleaning/ washing/ curing Day 1.00 350.00 350.00
7 Labour for shuttering sqm 49.75 88.50 4402.65
Labour for scaffolding @ 30% 1320.80
Total cost of Labour Rs: 23830.20
labour component/unit qty 1317.30
Add contractor's profit and overhead charges 13.615% 179.40
labour component/unit qty (including contractor's profit) 1496.70

ABSTRACT:
A. Cost of Materials Rs: 52386.94
B. Hire charges of Machinery Rs: 1398.35
C. Cost of Labour Rs: 23830.20
Total Rs: 77615.49
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 10567.35
Total cost for 18.09 cum Rs: 88182.84
Rate per cum (A+B+C+D)/18.09 Rs. 4874.67

5 IRR-CCDW-2-9 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

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 41 RE DLRB @KM 4.085

aggregates for sub-structure / super- structure 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.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

DATA: Requirement of materials :


For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65 :35
Fine aggregate : 0.45 cum Cement content : 330 kg Super plasticizer : 1.32 kg
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 330 15.76 cum per day
Formwork & scaffolding :
Shuttering 2 sqm / cum of concrete considered for sub / super structure works.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 ) 224.57 / sqm
Scaffolding for sub/ super structure concreting assumed : 25 % of shuttering.
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 ) 88.50 / sqm
Labour for erecting & dismsntling scaffolding : 25 % of labour for shuttering.
Labour for concreting :
Requirement of labour for concreting: same as in item IRR-CCDW-2-5

DATA: RATE ANALYSIS UNIT : 15.76 cum


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 4.15 21598.92
Cement for incidentals @ 5 kg / cum kg 78.80 4.15 327.26
2 Coarse aggregate 20-10 mm cum 8.20 1225.00 10039.12
Coarse aggregate 10 mm below cum 4.41 857.00 3781.77
3 Fine aggregate (Un-Screened) cum 7.09 95.00 673.74
4 Super Plasticizer kg 20.80 48.00 998.55
5 Use rate of shuttering sqm 31.52 224.57 7078.37
Scaffolding @ of shuttering 25% 1769.59
6 Sundries LS 0.50 30.00 15.00
Total cost of Materials Rs: 46282.32

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428
Fuel / Energy charges Hour 8.00 79.30 634.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 79.30 39.65
3 Water tanker 8000 ltr Hour 1.00 402.50 402.50
Fuel / Energy charges Hour 1.00 299.90 299.90
4 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.80 150.40
Total hire charges of Machinery Rs: 2020.75

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Water tanker Hour 1.00 177.50 177.50
4 Crew for Vibrator Hour 8.00 158.20 1265.60
5 Mason Class-I Day 1.00 445.00 445.00
6 work inspector Day 1.00 450.00 450.00
7 mazdoor 0.00
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 4.00 350.00 1400.00
for conveying concrete Day 15.76 350.00 5516.00
for cleaning/ washing/ curing Day 1.00 350.00 350.00
8 Labour cost for shuttering sqm 31.52 88.50 2789.52
Labour cost for scaffolding @ 25% 697.38
Total cost of Labour Rs: 20154.15
labour component/unit qty 1278.80
Add contractor's profit and overhead charges 13.615% 174.10
labour component/unit qty (including contractor's profit) 1452.90

ABSTRACT:
A. Cost of Materials Rs: 46282.32
B. Hire charges of Machinery Rs: 2020.75
C. Cost of Labour Rs: 20154.15
Total Rs: 68457.22
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 9320.45
Total cost for 15.76 cum Rs: 77777.67
Rate per cum (A+B+C+D)/15.76 Rs. 4935.13

6 IRR-CCDW-2-24 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 & kerb 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.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum.
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 42 RE DLRB @KM 4.085

DATA: Requirement of materials :


For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65 :35
Fine aggregate : 0.45 cum Cement content : 330 kg Super plasticizer : 1.32 kg
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 330 15.76 cum per day
Formwork & scaffolding :
Shuttering at 2.5 sqm / cum of concrete considered for deck slab and kerb.
Use rate of shuttering for 30 uses ( Annexure-A Item-IRR-CCDW-2-3 ) Rs: 271.42 / sqm
Cost of scaffolding materials considered @ : 250 % of shuttering
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3) Rs: 88.50 / sqm
Labour for erecting & dismantling scaffolding @ : 250 % of labour for shuttering
Labour for concreting :
Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 0.5 mazdoor and 1 mason extra.

DATA: RATE ANALYSIS UNIT : 15.76 cum


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 4.15 21598.92
Cement for incidentals @ 5 kg / cum kg 78.80 4.15 327.26
2 Coarse aggregate 20-10 mm cum 8.20 1167.00 9563.80
Coarse aggregate 10 mm below cum 4.41 857.00 3781.77
3 Fine aggregate (Un-Screened) cum 7.09 95.00 673.74
4 Super Plasticizer kg 20.80 48.00 998.55
5 Use rate of shuttering for 30 uses sqm 39.40 271.42 10694.08
Scaffolding @ of shuttering 250% 26735.20
6 Sundries LS 1.00 30.00 30.00
Total cost of Materials Rs: 74403.32

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 79.30 634.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 79.30 39.65
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.80 150.40
Total hire charges of Machinery Rs: 1318.35

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 2.00 445.00 890.00
5 work inspector Day 1.00 450.00 450.00
6 mazdoor
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 4.00 350.00 1400.00
for conveying concrete Day 15.76 350.00 5516.00
for cleaning/ washing/ curing Day 1.00 350.00 350.00
7 Labour cost for shuttering sqm 39.40 88.50 3486.90
Labour cost for scaffolding @ 250% 8717.25
Total cost of Labour Rs: 29138.90
labour component/unit qty 1848.90
Add contractor's profit and overhead charges 13.615% 251.70
labour component/unit qty (including contractor's profit) 2100.60

ABSTRACT:
A. Cost of Materials Rs: 74403.32
B. Hire charges of Machinery Rs: 1318.35
C. Cost of Labour Rs: 29138.90
Total Rs: 104860.57
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 14276.77
Total cost for 15.76 cum Rs: 119137.34
Rate per cum (A+B+C+D)/15.76 Rs. 7559.50

7 IRR-CCDW-2-26 Providing and laying insitu M- 20 ( 28 days cube compressive strength not less than 20 N /
sqmm ) grade cement concrete using 20 mm down size approved, clean, hard, graded
aggregates for wearing coat including cost of all materials, machinery, labour, formwork,
cleaning, batching, mixing, placing in position in alternate panels, levelling, compacting,
finishing, curing, packing joints with asphalt mortar etc., complete with initial lead upto 50 m
and all lifts.
Note: If water is to be brought from other place add only lead charges @ 500 ltr / cum. to the data
(Cement content: 330 kg / cum with use of super plasticiser(0.4% by wt. of cement),
CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 cum)

DATA: Requirement of materials :


For 1 cum CC :- Coarse aggregates : 0.80 cum Blending ratio : 65 :35
Fine aggregate : 0.45 cum Cement content : 330 kg Super plasticizer : 1.32 kg
Average output of 300/200 ltr mixer : 50 x 13 x 8 / 330 15.76 cum per day
Formwork & scaffolding :
Shuttering at 0.5 sqm / cum of concrete considered for wearing coat.
Use rate of shuttering for 40 uses ( Annexure-A Item-IRR-CCDW-2-3 ) Rs: 224.57 / sqm
Labour for shuttering ( Annexure-B Item-IRR-CCDW-2-3 ) Rs: 88.50 / sqm
No scaffolding required for wearing coat concrete laying.

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 43 RE DLRB @KM 4.085

Labour for concreting :


Requirement of labour for concreting same as in item IRR-CCDW-2-4 with 1 mason and 1.5 mazdoor extra for
finishing and packing joints with asphalt mortar.

DATA: RATE ANALYSIS UNIT : 15.76 cum


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement for mix kg 5200.80 4.153 21598.92
Cement for incidentals @ 5 kg / cum kg 78.80 4.15 327.26
2 Coarse aggregate 20-10 mm cum 8.20 1167.00 9563.80
Coarse aggregate 10 mm below cum 4.41 857.00 3781.77
3 Fine aggregate (Un-Screened) cum 7.09 95.00 673.74
4 Super Plasticizer kg 20.80 48.00 998.55
5 Use rate of shuttering sqm 7.88 224.57 1769.59
6 Sundries ( asphalt mortar etc ) LS 5.00 30.00 150.00
Total cost of Materials Rs: 38863.63

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Concrete mixer 300/200 ltr ( diesel ) Hour 8.00 53.50 428.00
Fuel / Energy charges Hour 8.00 79.30 634.40
2 5 hp pump ( diesel ) Hour 0.50 10.20 5.10
Fuel / Energy charges Hour 0.50 79.30 39.65
3 Needle vibrator 40 mm dia ( petrol ) Hour 8.00 7.60 60.80
Fuel / Energy charges Hour 8.00 18.80 150.40
Total hire charges of Machinery Rs: 1318.35

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 0.50 111.10 55.55
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 2.00 445.00 890.00
5 work inspector Day 1.00 450.00 450.00
6 mazdoor 0.00
for batching materials Day 11.00 350.00 3850.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 4.00 350.00 1400.00
for conveying concrete Day 15.76 350.00 5516.00
for cleaning/ washing/ curing Day 2.00 350.00 700.00
7 Labour cost for shuttering sqm 7.88 88.50 697.38
Total cost of Labour Rs: 17982.13
labour component/unit qty 1141.00
Add contractor's profit and overhead charges 13.615% 155.30
labour component/unit qty (including contractor's profit) 1296.30

ABSTRACT:
A. Cost of Materials Rs: 38863.63
B. Hire charges of Machinery Rs: 1318.35
C. Cost of Labour Rs: 17982.13
Total Rs: 58164.11
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 7919.04
Total cost for 15.76 cum Rs: 66083.15
Rate per cum (A+B+C+D)/15.76 Rs. 4193.10

8 IRR-CCDW-5-5 Providing and constructing protective railing consisting of in-situ railing posts of size 15 x
15 cm at bottom, 10 x 10 cm at top and 75 cm height at 2 m centre to centre in M-20 grade
concrete using 20 mm down size graded aggregates and with each post reinforced by 4 Nos.
of 8 mm dia main bars embedded in kerb concrete for a depth of 40 cm and 5 Nos. of 6 mm
dia. stirrups including fixing 3 rows of 40 mm dia. GI pipes with one coat of red oxide primer
and two coats of synthetic enamel paint, cost of all materials, machinery, labour, formwork,
finishing, curing etc., complete with lead upto 50 m and all lifts.

DATA: Consider 10 m length railing.


No. of RCC post @ 2 m interval : 6 Nos.
Quantity of concrete for 6 posts ( 0.125x0.125x0.75x6 ) : 0.07 cum
Quantity of 8 mm main steel ( 6x4x1.2x0.39 ) : 11.23 kg
Quantity of 6 mm stirrups ( 6x5x0.6x0.22 ) : 3.96 kg
total steel with 5% wastage say : 16.39 kg
Cement including finishing say : 30 kg
20-10 mm CA : 0.04 cum 10-4.75 m : 0.02 cum
Sand including finishing : 0.04 cum
Formwork for 6 posts : 3.00 sqm
Use rate of shuttering for 40 uses ( Item-IRR-CCDW-2-3 Annexure-A ) Rs: 224.57 / sqm

DATA: RATE ANALYSIS UNIT : 10.00 Rm


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Cement kg 30.00 4.153 124.59
2 20-10 mm coarse aggregate cum 0.04 1167.00 46.68
3 10-4.75 mm coarse aggregate cum 0.02 857.00 17.14
4 Fine aggregate (Un-Screened) cum 0.04 95.00 3.80
5 Reinforcement steel kg 16.39 28.783 471.75
6 40 mm dia GI pipes B class Rm 30.00 270.00 8100.00

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 44 RE DLRB @KM 4.085

7 Use rate of shuttering sqm 3.00 224.57 673.70


8 Sundries ( paints/ binding wire etc ) LS 4.00 30.00 120.00
Total cost of Materials Rs: 9557.67

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

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mason Class I Day 0.50 445.00 222.50
2 Bar bender Day 0.50 555.00 277.50
3 work inspector Day 0.50 450.00 225.00
4 mazdoor Day 1.50 350.00 525.00
5 Painter Cl- II Day 0.50 400.00 200.00
6 Fitter shuttering Day 0.50 400.00 200.00
Total cost of Labour Rs: 1650.00
labour component/unit qty 165.00
Add contractor's profit and overhead charges 13.615% 22.50
labour component/unit qty (including contractor's profit) 187.50

ABSTRACT:
A. Cost of Materials Rs: 9557.67
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 1650.00
Total Rs: 11207.67
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 1525.9
Total cost for 10.00 Rm Rs: 12733.57
Rate per Rm (A+B+C+D)/10.0 Rs. 1273.40

9 IRR-CCDW-2-1 Providing, fabricating and placing in position reinforcement steel bars for RCC works including
cleaning, straightening, cutting, bending, hooking, lapping, welding wherever required,tying with
1.25 mm dia soft annealed steel wire, including cost of all materials, machinery, labour etc.,
complete with initial lead upto 50 and all lifts.

DATA: Lap jointing considered assuming all reinforcement below 36 mm dia.


Quantity of binding wire per tonne : 8 kg
Wastage of steel : 5 percent
Cleaning,straightening : 1 Bar benders & 2 mazdoors
Marking, cutting, bending & stacking : 2 Bar benders & 4 mazdoors
Fixing & tying with binding wire : 2 Bar benders & 4 mazdoors
Checking / correcting & misc. : 1 Bar benders & 1 mazdoors

DATA: RATE ANALYSIS UNIT : 1000.00 kg


A. MATERIALS:
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Rein.Steel with 5 % wastage kg 1050.00 28.78 30222.15
2 Binding wire 1.25 mm dia kg 8.00 39.67 317.39
3 Sundries ( chairs / spacers etc ) LS 3.00 30.00 90.00
Total cost of Materials Rs: 30629.54

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

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 work inspector Day 1.00 450.00 450.00
2 Bar bender Day 6.00 555.00 3330.00
3 mazdoor Day 11.00 350.00 3850.00
Total cost of Labour Rs: 7630.00
labour component/unit qty 7.60
Add contractor's profit and overhead charges 13.615% 1.00
labour component/unit qty (including contractor's profit) 8.60

ABSTRACT:
A. Cost of Materials Rs: 30629.54
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 7630.00
Total Rs: 38259.54
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 5209.04
Total cost for 1000.00 kg Rs: 43468.58
Rate per kg (A+B+C+D)/1000.0 Rs. 43.50

10 IRR-CAW-7-36 Providing and forming 35 mm wide and 10 mm thick construction / contraction joints
for concrete lining by mastic filler including cost of all materials, labour etc., complete with
all leads and lifts.

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 45 RE DLRB @KM 4.085

DATA: Consider 100 m length mastic filler joint.


Asphalt 80/100 Gr : 35 kg
Sand ( screened ) : 0.04 cum

DATA: RATE ANALYSIS UNIT : 100.00 Rm


A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Asphalt 80/100 Gr kg 35.00 38.00 1330.00
Sand (Screened ) cum 0.04 165.00 6.60
Total cost of Materials Rs: 1336.60

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

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Mason Cl- II Day 0.50 400.00 200.00
2 mazdoor Day 1.00 350.00 350.00
Total cost of Labour Rs: 550.00
labour component/unit qty 5.50
Add contractor's profit and overhead charges 13.615% 0.70
labour component/unit qty (including contractor's profit) 6.20

ABSTRACT:
A. Cost of Materials Rs: 1336.60
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 550.00
Total Rs: 1886.60
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 256.86
Total cost for 100.00 Rm Rs: 2143.46
Rate per Rm (A+B+C+D)/100.00 Rs. 21.40

11 IRR-CAW-7-23 Providing and fixing 100 mm dia perforated PVC pipes 40 cm long for Weep holes
including cost of all materials, labour, drilling 8 mm dia holes etc. complete with all
leads and lifts.

DATA: Consider 10 Nos 100 mm dia PVC pipes 40 cm long each

DATA RATE ANALYSIS UNIT: 10 Nos.


A. MATERIALS:

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


1 PVC pipe 100 mm dia 10 Nos Rm 10.00 162.00 1620.00
Total cost of Materials Rs. 1620.00

B. MACHINERY
Rate in
Sl.No Description Unit Quantity Amount in Rs.
Rs.
1 Nill 0.00 0.00
0.00 0.00
Total hire chargs of Machinery Rs. 0.00

C. LABOUR

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


1 Pipe fitter Day 0.25 510.00 127.50
2 Mazdoor Day 0.25 350.00 87.50
Total cost of Labour Rs. 215.00
labour component/unit qty 21.50
Add contractor's profit and overhead charges 13.615% 2.93
labour component/unit qty (including contractor's profit) 24.40

ABSTRACT
A. Cost of Materials Rs. 1620.00
B. Hire charges of Machinery Rs. 0.00
C. Cost of Labour Rs. 215.00
Total Rs: 1835.00
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 249.84
Total cost for 10.00 Nos. Rs: 2084.84
Rate per No. (A+B+C+D)/10.0 Rs. 208.50

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 46 RE DLRB @KM 4.085

Construction of Granular sub-base by providing HBT material confirming to Grading - III of MoRT&H Table 400-2 including cost, seigniorage charges and conveyance of all
materials to work site and spreading in uniform layers with motor grader or by approved means, on prepared surface mixing by mix in place method with Rotavator / approved
12
means at OMC and compacting with vibratory roller to achieve the desired density etc., complete for finished item of work as per MoRT&H Specification 401 (4th revision) and as
directed by the Engineer-in-charge.
Unit = cum
Taking output = 300 cum Page 95 of MoRT&H SDB
(A) Labour
0.40 day Mate 450.00 day 180.00
2.00 day Mazdoor skilled 445.00 day 890.00
8.00 day Mazdoor unskilled 350.00 day 2800.00
Total 3870.00
(B) Machinery
6.00 hr Motor grader 3.35M Blade @50 cum/Hr 3220.00 hr 19320.00
12.00 hr Tractor with Rotavator 425.00 hr 5100.00
6.00 hr Vibratory roller 8T 2637.20 hr 15823.20
3.00 hr Water tanker 8 KL 879.90 hr 2639.70
Total 42882.90
(C) Material
Coarse graded Granular sub-base material as per Table 400-2 of MORT&H
9.5mm to 4.75mm @ 66%
255 cum 534.00 Cum 136170.00

2.36mm and below @34%


129 cum 417.00 Cum 53793.00
(Rate of 2.36mm & below HBT metal)
Total 189963.00
(D) Over head charges @ 6% on (A) + (B)+( C) 14202.95
(E) Total of (A) + (B)+( C)+(D) 250918.85
(F) Add Contractors Profit at 10% on (E) 25091.89
Cost per 300 cum (E) + (F) 276010.74
Rate per Cum 920.04
Rate to be adopted 1 Cum 920.04

Conveyance for Coarse aggregate

Lead charges from lead sheet for 1 Cum 430.10


Rate per Cum 1350.14

13 Rate of Elastomeric bearings of 630 x 220 x 61


rate as per SSR Item No-M-066- As Local Rate
for 630 x 220 x 61
Rate per 1 no Elastomeric bearing 6000.00

14 IRR-CAW-2-7 Providing hearting / casing embankment with homogeneous soil from approved borrow
areas in layers of 25 cm before compaction including cost of all materials, machinery,
labour, all operations such as excavation, sorting out, transporting, spreading in layer of
specified thickness, breaking clods, sectioning, watering, compacting each layer to density
control of not less than 95 percent or as stipulated by Sheep foot roller / Vibratory roller/
8 to 10 tonne power roller etc., complete with initial lead upto 1 km and all lifts.

DATA: All data same as in item: IRR-CAW-2-6 except compaction. : 677.28 cum
Daily progress as per data in item: IRR-CAW-2-6
1 Stripping of borrow area :
Deploy dozer as per data in item: IRR-CAW-2-6 : 2.00 hour
2 Collection of soil for embankment:
Deploy shovel as per data in item: IRR-CAW-2-6 : 8.00 hours
Deploy tippers as per data in item: IRR-CAW-2-6 : 48.00 hours
3 Spreading soil in 25 cm layer:
Deploy shovel cum dozer as per data in item: IRR-CAW-2-6 : 4.06 hours
4 Watering:
Water tanker 8000 ltr : 6.00 hours
Deploy 5 hp pump as per data in item: IRR-CAW-2-6 : 3.00 hours
5 Compaction:
Soil collected for embankment layer gets compacted to some extent during levelling by dozer.
Generally about 8 to 10 passes of Vibratory Roller is adequate for achieving required
density control of 95 percent.
Effective length of roller drum : 1.9 m
Speed of roller per hour : 4.0 km
Thickness of layer : 0.25 m
Number of roller passes to achieve specified density control : 9 Nos
Output of roller / hr with 50 min /hr working and 75 % effenciancy
50 / 60 ( 1.9 x 4000 x 0.25 x 0.75 /9 ) 131.944444444 say : 131.94 cum
Time for rolling 812.74 cum spread soil say : 6.16 hours
6 Sorting out/ sectioning etc :
Assume 4 mazdoors as per data in item: IRR-CAW-2-6

DATA: RATE ANALYSIS UNIT : 677.28 cum


A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
1 Nill 0.00 0.00 0.00
0.00 0.00 0.00
Total cost of Materials Rs: 0.00

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Angle dozer 90 hp Hour 6.06 1715.50 10395.93
Fuel / Energy charges Hour 6.06 610.50 3699.63
2 Shovel 0.5 cum Hour 8.00 1003.10 8024.80
Fuel / Energy charges Hour 8.00 476.00 3808.00
3 Tippers 5 cum 3 Nos Hour 48.00 446.70 21441.60
Fuel / Energy charges Hour 48.00 299.90 14395.20
4 Pump 5 hp ( diesel ) Hour 3.00 10.20 30.60
Fuel / Energy charges Hour 3.00 79.30 237.90
5 Water tanker 8000 ltr Hour 6.00 402.50 2415.00
Fuel / Energy charges Hour 6.00 299.90 1799.40

CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 47 RE DLRB @KM 4.085

6 Vibratory Roller 8 tonne Hour 6.16 1342.20 8267.95


Fuel / Energy charges Hour 6.16 1031.40 6353.42
7 Sundries LS 5.00 30.00 150.00
Total hire charges of Machinery Rs: 81019.44

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 Crew for Dozer Hour 6.06 236.60 1433.80
2 Crew for Shovel Hour 8.00 236.60 1892.80
3 Crew for Tipper Hour 48.00 177.50 8520.00
4 Crew for Pump Hour 3.00 111.10 333.30
5 Crew for Water tanker Hour 6.00 177.50 1065.00
6 Crew for Roller Hour 6.16 263.60 1623.78
7 work inspector Day 2.00 450.00 900.00
8 mazdoor Day 4.00 350.00 1400.00
Total cost of Labour Rs: 17168.67
labour component/unit qty 25.30
Add contractor's profit and overhead charges 13.615% 3.40
labour component/unit qty (including contractor's profit) 28.70

ABSTRACT:
A. Cost of Materials Rs: 0.00
B. Hire charges of Machinery Rs: 81019.44
C. Cost of Labour Rs: 17168.67
Total Rs: 98188.11
D. Add for contractor's profit and overheads on (A+B+C) 13.615% Rs: 13368.3
Total cost for 677.28 cum Rs: 111556.41
Rate per cum (A+B+C+D)/677.28 Rs. 164.70

15 Dismantling and Demolition


Dismantling of existing structures like culverts , bridges, retaining walls and other structures comprising of masonry, cement, concrete, wood work , steel work, including
T&P and scaffolding wherever necessary sorting the dismantled material, disposal of unserviceable materials and stacking the materials with all lifts and lead of 1000 m as
per MoRT&H specification No. 202

Sl No Amount in Rs
Description Unit Quantity Rate in Rs
II By Mechanical Means
A) Cement Concrete
Labour :-
1 Mate Day
mazdoor (unskilled) Day 0.52 350 182.00

B Machinery
Air compressor 210/250 cfm with 2 leads of pneumatic breaker @1.5 cum per hour hour 0.83 1416.9 1176.03

1 Tractor with trolley 3t hour 0.27 425 114.75


Total 1472.78
c&d Overheads & Contractors Profit 13.615% 200.52
Cost for 1.25 cum = a+b+c+d 1673.30
Rate per cum = (a+b+c+d)/1.25 1338.64

B) Reinforced Cement Concrete


Labour :-
1 Mate Day
mazdoor (unskilled) Day 0.96 350 336.00
Blacksmith Day 0.25 445 111.25
447.25

B Machinery
Air compressor 210/250 cfm with 2 leads of pneumatic breaker @1.5 cum per hour hour 1.25 1416.9 1771.13

1 Tractor with trolley 3t hour 0.27 425 114.75


Total 2333.13
c&d Overheads & Contractors Profit 13.615% 317.65
Cost for 1.25 cum = a+b+c+d 2650.78
Rate per cum = (a+b+c+d)/1.25 2120.62

16 Dismantling of CRS masonry of existing DLRB (BLDG SSR Sl.No.S-01,P-80 of SSR 2016-17 ) cum 460 460.00

Asst Exe Engineer, Asst Exe Engineer, Deputy Executive Engineer, Executive Engineer,
SRBC Sub Div No.4(CADA), SRBC Sub Div No.4(CADA), SRBC Su Div No.4(CADA), SRBC Div No.1(CADA),
Panyam. Panyam. Panyam Nandyal.

CONTD..
IRR-
DAW-1-
5 Excavation for foundation in hard rock of all toughness including boulders
(b) above 1.2 m dia. by controlled blasting method and controlling fly-rock
by muffling arrangements for dam, spillway, intake structure and other
appurtenant structures etc., including placing and levelling the excavated
rock neatly in dump area or other place as directed etc., complete with
lead upto upto 1 km and all lifts.

DATA: RATE ANALYSIS


UNIT :
A. MATERIALS: 480.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Use rate of drill rod 1.5 m length Rm 464.00 26.85 12459.95
Reconditioning charges @ 10% 1246.00
2 Use rate of 50 m air hose 4 Nos. Hour 70.00 11.56 809.38
3 Use rate of chain link wire mesh sqm 715.00 71.97 51457.66
4 Use rate of sand bag Nos 580.00 71.83 41658.50
5 Explosive small dia. kg 149.00 70.00 10430.00
6 Ordinary detonators Nos 23.00 7.00 161.00
7 Electric delay detonators Nos 500.00 20.00 10000.00
8 Fuse coil Rm 700.00 9.00 6300.00
9 Sundries LS 10.00 30.00 300.00
Total cost of Materials Rs: 134822.49

B. MACHINERY:
Sl No Unit Quantity Rate Amount
Particulars in Rs. in Rs
1 Shovel 0.85 cum capacity Hour 12.00 1706.60 20479.20
Fuel / Energy charges Hour 12.00 872.70 10472.40
2 Angle dozer 90 hp Hour 2.00 1715.50 3431.00
Fuel / Energy charges Hour 2.00 610.50 1221.00
3 Dumpers 5 cum capacity 3 Nos. Hour 36.00 580.70 20905.20
Fuel / Energy charges Hour 36.00 399.90 14396.40
4 Tipper 5 cum capacity 1 No Hour 4.00 446.70 1786.80
Fuel / Energy charges Hour 4.00 299.90 1199.60
5 Air compressor 8.5 cmm ( ele ) 2 Nos Hour 35.00 170.80 5978.00
Fuel / Energy charges Hour 35.00 315.20 11032.00
6 Jack hammers 4 Nos. Hour 70.00 19.80 1386.00
Fuel / Energy charges Hour 70.00 0.00 0.00
Total hire charges of Machinery Rs: 92287.60
C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Shovel Hour 12.00 236.60 2839.20
2 Crew for Angle dozer Hour 2.00 236.60 473.20
3 Crew for Dumper Hour 36.00 227.10 8175.60
4 Crew for Tipper Hour 4.00 177.50 710.00
5 Crew for Air compressor Hour 35.00 164.80 5768.00
6 Crew for Jack hammer Hour 70.00 329.60 23072.00
7 work inspector Day 4.50 450.00 2025.00
8 Blaster Day 1.50 510.00 765.00
9 Helper blaster Day 3.00 400.00 1200.00
10 Crowbarman Day 2.50 400.00 1000.00
11 Stone breaker Day 2.50 400.00 1000.00
13 mazdoor Day 20.00 350.00 7000.00
Total cost of Labour Rs. 54028.00
labour component/unit qty 112.60
Add contractor's profit and overhead charges 13.615% 15.30
labour component/unit qty (including contractor's profit) 127.90

ABSTRACT:
A. Cost of Materials Rs: 134822.49
B. Hire charges of Machinery Rs: 92287.60
C. Cost of Labour Rs: 54028.00
Add 20% extra on labor components (Municpal Limits) 10805.60

Total Rs: 291943.69


D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 39748.13
Total cost for 480.00 cum Rs: 331691.82
Rate per cum (A+B+C+D)/480 Rs: 691.00

IRR-
DAW-
2-5 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 including cost of all
materials, machinery, labour, formwork, centering, scaffolding, cleaning,
batching, mixing, placing in position, levelling, vibrating, finishing, curing
etc.,complete for plain concrete works with initial lead upto 1 km and
all lifts. ( Cement content : 260 kg / cum with use of super plasticiser,
CA : 0.90 cum, Blending Ratio of CA -- 50:30:20, FA : 0.40 cum)

DATA: RATE ANALYSIS


UNIT :
A. MATERIALS: 14.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Cement for mix kg 3640.00 4.153 15116.92
Cement for incidentals @ 3 kg kg 42.00 4.153 174.43
2 Coarse aggregate 40-20 mm cum 6.3 1119.00 7049.70
Coarse aggregate 20-10 mm cum 3.78 1167.00 4411.26
Coarse aggregate 10 mm below cum 2.52 875.00 2205.00
3 Fine aggregate (Un-Screened ) cum 5.6 95.00 532.00
4 Super plasticizer kg 14.56 55.00 800.80
5 Use rate of shuttering sqm 14.00 216.75 3034.50
6 Use rate of scaffolding @ 15% 455.18
Total cost of Materials Rs: 33779.79

B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Concrete mixer 300 / 200 ltr ( ele ) Hour 8.0 51.70 413.60
Fuel / Energy charges Hour 8.0 28.00 224.00
2 10 hp pump ( ele ) Hour 1.0 6.70 6.70
Fuel / Energy charges Hour 1.0 56.00 56.00
3 Needle vibrator 40 mm dia ( ele ) Hour 8.0 8.00 64.00
Fuel / Energy charges Hour 8.0 5.60 44.80
Total hire charges of Machinery Rs: 809.10

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Crew for Concrete mixer Hour 8.00 219.70 1757.60
2 Crew for Pump Hour 1.00 83.30 83.30
3 Crew for Needle vibrator Hour 8.00 158.20 1265.60
4 Mason Class-I Day 1.00 445.00 445.00
5 mazdoor
for batching cement ( cement handling Day 2.00 350.00 700.00
for batching other materials Day 9.00 350.00 3150.00
for loading mortar pans Day 4.00 350.00 1400.00
for laying Day 3.00 350.00 1050.00
for conveying concrete Day 14.00 350.00 4900.00
for cleaning / washing / curing Day 1.00 350.00 350.00
6 Labour cost of shuttering sqm 14.00 88.50 1239.00
7 Labour cost of scaffolding @ 15% 185.85
Total cost of Labour Rs: 16526.35
labour component/unit qty 1180.50
Add contractor's profit and overhead charges 13.615% 160.70
labour component/unit qty (including contractor's profit) 1341.20

ABSTRACT:
A. Cost of Materials Rs: 33779.79
B. Hire charges of Machinery Rs: 809.10
C. Cost of Labour Rs: 16526.35
Add 20% extra on labor components (Municpal Limits) 3305.27

Total Rs: 54420.51


D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 7409.35

Total cost for 14.00 cum Rs: 61829.86


Rate per cum (A+B+C+D)/14 Rs: 4416.40

IRR-
CAW-
5-2 Providing rubble and Murum filling in layers of 22.5 to 30 cm including cost of all materials,
machinery, labour, watering, ramming etc., complete with initial lead upto 50 m and all lifts.

RATE
DATA ANALYSIS UNIT : 10.00 cum
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
Rubble
stones at
1 quarry cum 10.00 0.00
2 Murum cum 4.00 165.00 660.00
Total cost of
Materials Rs: 660.00

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

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
1 mazdoor Day 4.00 350.00 1400.00
Total cost of
Labour Rs: 1400.00
labour component/unit qty 140.00
Add contractor's profi 13.615% 19.10
labour
D. Addcomponent/unit qty (including contra
159.10
for
contrac
ABSTRACT:
tor's
A. Cost of Materials Rs: 660.00
profit
B. Hire charges of Machinery Rs: 0.00
and
C. Cost of Labour
overhe Rs: 1400.00
Add 20%ads
extra
on on labor components (Municpal Limits) 280.00
(A+B+ Total Rs: 2340.00
C) 13.615% Rs: 318.59
Total cost for 10.00 cum Rs: 2658.59
Rate pecum (A+B+C+D)/10 Rs. 265.90

IRR-
CAW-
10 7-36 Providing and forming 20 mm wide and 10 mm thick construction / contraction joints
for concrete lining by mastic filler including cost of all materials, labour etc., complete with
all leads and lifts.

DATA: Consider 100 m length mastic filler joint.


Asphalt 80/100 Gr : 20 kg
Sand ( screened ) : 0.04 cum

RATE
DATA: ANALYSIS UNIT : 100.00 Rm
A. MATERIALS:
Sl No particulars Unit Quantity Rate Amount
in Rs. in Rs.
Asphalt 760.00
1 80/100 Gr kg 20.00 38.00
6.60
Sand
(Screened ) cum 0.04 165.00
Total cost of
Materials Rs: 766.60

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

C. LABOUR:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs.
200.00
1 Mason Cl- II Day 0.50 400.00
2 mazdoor Day 1.00 350.00 350.00
Total cost of
Labour Rs: 550.00
labour component/unit qty 5.50
Add contractor's profi 13.615% 0.70
labour component/unit qty (including contra
6.20

ABSTRACT:
A. Cost of Materials Rs: 766.60
B. Hire charges of Machinery Rs: 0.00
C. Cost of Labour Rs: 550.00
Add 20% extra on labor components (Municpal Limits) 110
D. Add for contractor's profit and Total Rs: 1426.60
overheads on (A+B+C) 13.615% Rs: 194.23
Total cost for 100.00 Rm Rs: 1620.83
Rate peRm (A+B+C+D)/100.00 Rs. 16.20
54

Lead Statement

Name of the work : Revised Estimate for “ Construction of DLRB at km 4.085 across
Kundu River in Nandyal Town".

Sl. Deduct Total Rate


AverageL Lead
Particulars Source Initial lead Per Cum
ead kms Charges
No. charges Rs
40mm HBG M/C
1 Tammarajupalle 38.00 430.10 0.00 430.10
metal
20mm HBG M/C
2 Tammarajupalle 38.00 430.10 0.00 430.10
metal
10mm HBG M/C
3 Tammarajupalle 38.00 430.10 0.00 430.10
metal
9.50mm to 4.75mm
4 Tammarajupalle 38.00 430.10 0.00 430.10
HBG M/C metal
2.36 and below HBG
5 Tammarajupalle 38.00 430.10 0.00 430.10
M/C metal
6 Soils/Gravel Dibaguntla 7.00 97.30 28.10 69.20
7 Stone chips Tammarajupalle 38.00 430.10 0.00 430.10
SRBC canal spoil at
8 R.R stone 32.00 373.70 0.00 373.70
44 km
Sand for
9 Panchalingala 87.00 890.70 0.00 890.70
mortor(screend)

1. Certified that the above mentioned leads are nearest to the best of my knowledge.
2. Sufficient quantity of material is available in the said quarries.
3. The Lead Charges are adopted as per the reformulated SOR 2016-17.

Asst.Executive.Engineer Dy., Exe. Engineer Executive Engineer


SRBC.Sub.Div-3 SRBC.Sub.Div-3 SRBC Division No.4
Gorakallu @ Nandyal Banagapalli Gorakallu @ Nandyal
Seigniorage charges calculations.
(As per G.O.Ms. No.11 Industries and Comeerce Department, dt. 11-02-2020)
Name of the work : Revised Estimate for “ Construction of DLRB at km 4.085 across Kundu River in Nandyal Town".
Stone /Coarse aggregate Earth/Fine aggregate Stone /Coarse aggregate Earth/Fine aggregate
Executed
Est. Quantity Balance
S.No Description of item Quantity Total Amount Total Amount.
Cum Quantity(Cum) Coefficient. Rate Rs. Amount. Coefficient. Rate Rs. Amount. Coefficient. Rate Rs. Amount. Coefficient. Rate Rs. Amount.
(Cum)

As per G.O No. 83 WR (reforms ) Dept.. Dt: 05.08.2015.(for Executed (As per G.O.Ms. No.11 Industries and Comeerce Department, dt. 11-02-2020)
Quantity) (for balance quantity)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 10 (6+9)
Vibrated M-10 grade cement concrete. (0.4% by wt. of
1 cement),CA : 0.90cum, Blending Ratio of CA--50:30:20, FA : 99.792 99.792 0.00 0.90 75.00 6736 0.40 50 1996 8732 0.90 90.00 0 0.40 100 0 0
0.40 cum) for foundation filling
Vibrated M-15 grade cement concrete .(0.4% by wt. of
2 cement),CA : 0.765cum, Blending Ratio of CA--50:30:20, FA : 0.000 0.765 75.00 0 0.34 50 0 0 0.765 90.00 0 0.34 100.00 0 0
0.34 cum,
Vibrated M-15 grade cement concrete .(0.4% by wt. of
3 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 19542.113 0.00 19542.11 0.90 75.00 0 0.40 50 0 0 0.90 90.00 1582911 0.40 100.00 781685 2364596
cum) Abutment & Side walls
Vibrated M-20 grade cement concrete .(0.4% by wt. of
3 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 1621.689 1621.69 0.00 0.80 75.00 97301 0.45 50 36488 133789 0.80 90.00 0 0.45 100.00 0 0
cum) Sub -structure/superstructure.
Vibrated M-20 grade cement concrete .(0.4% by wt. of
4 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 771.600 771.60 0.80 75.00 0 0.45 50 0 0 0.80 90.00 55555 0.45 100.00 34722 90277
cum) deck slab & kerb .
Vibrated M-25 grade cement concrete,(0.4% by wt. of
5 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 50.350 15.75 34.60 0.80 75.00 945 0.45 50 354 1299 0.80 90.00 2491 0.45 100.00 1557 4048
cum) for Bed Blocks
Vibrated M-25 grade cement concrete .(0.4% by wt. of
6 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 107.000 107.00 0.80 75.00 0 0.45 50 0 0 0.80 90.00 7704 0.45 100.00 4815 12519
cum) for wearing coat over deck slab.
Vibrated M-35 grade cement concrete .(0.4% by wt. of
7 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 6.000 6.00 0.80 75.00 0 0.45 50 0 0 0.80 90.00 432 0.45 100.00 270 702
cum) for wearing coat over approach slab.
Vibrated M-30 grade cement concrete,(0.4% by wt. of
8 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 22.000 22.00 0.80 75.00 0 0.45 50 0 0 0.80 90.00 1584 0.45 100.00 990 2574
cum) for CC Pavement
Vibrated M-30 grade cement concrete,(0.4% by wt. of
9 cement),CA : 0.80cum, Blending Ratio of CA--65:35, FA : 0.45 3.175 3.17 0.80 75.00 0 0.45 50 0 0 0.80 90.00 229 0.45 100.00 143 371
cum) for Pedastal
10 Vibrated M-20 grade cement concrete . For Railing Posts 344.000 344.00 0.006 75.00 0 0.004 50 0 0 0.006 90.00 186 0.004 100.00 138 323
11 Providing and filling Murram/Gravelly soils. 5713.029 5713.03 0 0 0 0 1.000 45.00 257086 257086

Total Segniorage charges. Rs. 143820.52 2732497

Total 2876317.73

Asst.Executive.Engineer Dy., Exe. Engineer Executive Engineer


SRBC.Sub.Div-3 SRBC.Sub.Div-3 SRBC Division No.4
Gorakallu @ Nandyal Banagapalli Gorakallu @ Nandyal
\

You might also like