Professional Documents
Culture Documents
085
BALANCE WORK
Construction of DLRB at km 4.085
As per GST
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.
Contd..
ABSTRACT ESTIMATE 2 RE DLRB @ KM 4.085
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 )
Contd..
ABSTRACT ESTIMATE 3 RE DLRB @ KM 4.085
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)
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
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
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.
Contd..
ABSTRACT ESTIMATE 5 RE DLRB @ KM 4.085
1 2 3 4 5
200 208.50 41700
IRR-CAW-7-23 Rmt
Asst.Engineer
SRBC sub Div No.2
Gorakallu@Nandyal
Contd..
6
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".
GENERAL ABSTRACT
Sl.
Description of Item Amount(Rs)
No.
9 Provision towards for Sign boards and fixing KM and HM stones 26000
Name of Work : Construction of DLRB at KM 4.085 across Kundu River in Nandyal town
ABSTRACT
Total : Rs 148646018
Provision towards for Sign boards and fixing KM and HM stones Rs 26000
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
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
83338999.00 86785611.00
Value of Work Done : 66946023 63499411 14551630 10150805 126507655 150285022 0
83338998.00 86785611.00
Total ECV : 68170550 64723937 14551630 10150805 126507655 151509548 0
Provision towards for Sign boards and 9000 26000 26000 17000.00
fixing KM and HM stones
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
320000836.00 320000836.00
Amount as per the Revised Estimate (A-B)= 0 (A-B)= 0
Name of the work : “ Construction of DLRB at km 4.085 across Kundu River in Nandyal Town".
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.
Under Piers
L/S slope pier +201.00 to +199.105 1 1 9.900 5.600 1.895 105.06
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.
Under Piers
L/S slope pier +199.105 to + 194.800 1 1 9.900 5.600 4.305 238.67
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 over excavation portion under return 1 2 11.550 0.40+0.62 2 0.900 10.60
wall
Cum 236.00
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)
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
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
Cum 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.
346917.01
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
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.
Cum 349.00
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.
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
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
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)
18.124
qty (4) & (5) 1 4 (21.274+18 30.000 2363.640
.12)/2
14.130
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)
Sl.
Description of item No.s L B D Quantity
No.
1 2 3 4 5 6 7
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.
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
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.
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
10 dia 512.8
12 dia 2679
16 dia
25 dia
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
As per Reformulated SSR 2016-17Excluding VAT and Excise duty(Pre GST Difference (As per the rates of July 2017 )
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.
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
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
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
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
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.
Rs.(32.627-28.783) / kg 3.84
Add contractor's profit @ 13.615% 0.52
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
1 Cum Providing hearting / casing embankment with homogeneous soil from approved borrow areas
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
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
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
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)
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
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
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
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
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)
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
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 )
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)
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
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)
CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 43 RE DLRB @KM 4.085
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.
CONTD..
PRE GST DATA(EXCLUDING VAT AND EXCISE DUTY) 44 RE DLRB @KM 4.085
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.
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
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.
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
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
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
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
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
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
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
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.
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
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)
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
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.
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".
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.
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 2876317.73