NREGS Gravel Road Model Est (Corrected)

SSR- 2019-20 Initial Rates
Labour per Rate 1 60-63 mm size HBG metal 399.05

(IRC&MORTH)
Mate day (Road SSR) 460.00 W.I with I.T.I day 520.00 2 50 - 55 mm size HBG metal 434.30
(IRC&MORTH)
Mazdoor day 420.00 painter 2nd Class * day 460.00 3 40-45 mm size HBG metal 560.00
(IRC&MOST)
Mason(1st class) day 495.00 painter 1st Class * day 580.00 4 25-27 mm size HBG metal 899.05
(IRC&MOST)
Mason(2nd class) day 460.00 Surveyor day 645.00 5 40-45 mm size HG M/C metal 560.00
(IRC&MOST)
Blacksmith day 1st & 2nd cl 495.00 Asphalt/ Bitumen day 400.00 6 19-22 mm size HG M/C metal 937.15
(Road SSR) Sprayer (IRC&MOST)
7 12-14 mm size HG M/C metal 742.85
(IRC&MOST)
8 9.5-11.2 mm size HG M/C metal 624.75
(IRC&MOST)
Blasting charges 70.00 9 5-7 mm size HG M/c metal 480.00

(IRC&MORTH)
10 2.36 mm to 5mm HBG M/C 350.00

Stacking for metal and Stone 11 2.36 mm down and Stone Dust 350.00
Stacking for earth, Sand and gravel 12 Gravel 113.00
13 Sand for blindage 100.00
Mechanicl means Loading unloading 14 40 mm size HBG metal (SS 5) 608.00
Loading and Unloading for metal & Stone 90.80 14.30 105.10 15 20 mm size HBG metal (SS 5) 1016.00
Loading and Unloading for earth,Sand and 45.60 14.30 59.90 16 12 mm size HBG metal (SS 5) 808.00
17 10 mm size HBG metal (SS 5) 680.00
Manual means Loading unloading 18 Rough stone 300 mm thick (OTG) 163.80
Revetment
Loading and Unloading for metal & Stone 39.90 19.95 59.85 19 Rough stone 300 mm thick (Granite) 168.55
Revetment
Loading and Unloading for earth,Sand and 19.80 99.00 118.80 20 Jeddy stone 450-600mm 206.00
21 Soling stone 150 mm granite 95.00
22 Sand for Concrete 100.00
Manual means (No vehicle idle charges ) Loading unloading 23 Sand for mortar/ plastering 182.00
Loading and Unloading for metal & Stone 39.90 19.95 59.85 24 Quarry Rubbish 84.75
Loading and Unloading for earth,Sand and 19.80 99.00 118.80 25 1000mm Dia NP3 Class Plain end 5227.00
26 1000mm Dia Collar 961.00
25 900mm Dia NP3 Class Plain end 4397.00
27 600mm Dia NP3 Class Plain end 2136.00
29 Binding wire 55.00
30 Cement primer exterior grade kg 210.00 Bldg SSR
31 red oxide(lt) 142.00 Bldg SSR BMT-J.03
32 Epoxy paint(lt) 260.00 I&CAD Gates & Hoists
33 Synthetic enamel paint- 1st 276.00 Bldgs
34 RR masonry stone OTG 171.45
35 Water 77.00 M 189
Enter RED Cells only
Name of Work: Construction of Gravel road for Community from Koneru
to Bobbili Gorja
Grama panchayat Alajangi

Habitation Alajangi
Estimate cost ( Rs in lakhs) 8.82
MANDAL : Bobbili
SUB-DIVISION : PRI. Bobbili
DIVISION : PRI, Parvatipuram
Whether the Project area comes within Agency Area/ Municipal Area limits
BASIC RATES
Cement 3828.13
Steel 56500
Length of WBM road 1200 Rmt
NP3 600mm Dia Culverts 4 Nos
NP3 900mm Dia Culverts 1
Length of Retaining Wall wall 0.00 Rmt
ENTER THE QUARRY NAME & LEAD IN KM
Metal(40mm) Rapaka 65.00 km
Metal(20mm) Rapaka 65.00 km
Stone dust Rapaka 65.00 km
Sand (Mortar) Nandabalaga 3.00 km
Sand (Concrete) Nandabalaga 3.00 km
Sand (Filling) Nandabalaga 3.00 km
Gravel Local 6.00 km
Selected earth Local 5.00 km
RCC pipes Mettavalasa 8.00 km
Dy. Executive Engineer, Mandal Engineering. Officer

PRI-SD, Bobbili MPP ,Therlam
-----------------------------END OF INPUT------------------------------
GRANT : MGNREGS
GOVERNMENT OF ANDHRA PRADESH
PANCHAYAT RAJ ENGINEERING DEPARTMENT
VIZIANAGARAM DISTRICT - AP
DETAILED ESTIMATE
Construction of Gravel road for

Name of the Work :- : Community from Koneru to Bobbili
Gorja
Estimate Amount : 8.82 Lakhs
Work ID : 0270310
Grant : NREGS
Name of the Mandal : Bobbili
Name of the G P : Alajangi
Name of the Sub-Division : PRI Bobbili
Name of the Division : PRI Parvathipuram
Name of the Circle : PR Vizianagaram

Work: Construction of Gravel road for Community from Koneru to Bobbili Gorja
Estimate cost: 8.82 Lakhs
ABSTRACT ESTIMATE ( Input to be filled in Computer)
ITEMS TO BE PAID DETAILS
A WAGE COMPONENT (UNSKILLED LABOUR)
CW01 Amount for wage component : 123714
B MATERIAL COMPONENT
Cost towards supply of following materials :
MATERIAL TYPE QUANTITY UNIT RATE AMOUNT
1 CW 02 Cement 178.76 bags 245.00 43797
TOTAL COST OF MATERIALS (B) (1+2+3+4+5+6+7+8) 43797
CW 10 Cost towards engaging skilled labour,semi skilled labour,other materials and

2 641195
equipment charges including all other materials not covered above.
3 GST upto 12% 0

4 QC @ 0.5% 4044
5 Seigniorage charges 68239
6 LS amount for unforeseen items 1401
7 TOTAL OF MATERIAL COMPONENT 758676
TOTAL AMOUNT (TOTAL OF LABOUR & MATERIAL COMPONENTS) 882390
Deputy Executive Engineer, Mandal Engineering Officer,

Specification Report
Specification report to accompany the Detailed Estimate for the work
Construction of Gravel road for Community from Koneru to Bobbili Gorja

Estimate Cost Rs 40.00 Lakhs
The above work is proposed for administrative sanction under NREGS Grant.
The estimate is prepared with the following provisions

1 Earth work for road widening by using side earth
2 Providing GSB and shoulders with selected earth 150mm compact thickness
3 Construction of 600mm dia pipe culverts of 4nos
4 Construction of 900 mm dia pipeculvert of 1no
5 CC Retainingwall of 85m length
6 Provision is made for Seignerage charges.
7 Provision for Q.C.Charges @ 0.5 %
8 Provision is made for unforeseen items if any.
The estimate is prepared with the SSR 2021-22 and the work will be carried out as per APDSS and
as per the guide lines from time to time.

GENARAL ABSTRACT

S.No Item of Work Qty Rate Amount
1 Road part as per Sub Estimate 410429
CD Works
2 600 mm Dia Pipe Culverts 4 72587 290348
3 900mm Dia Pipe Culverts 1 107929 107929
4 Retaining wall as per sub estimate 1 0 0
808706
5 Provision for QC 0.5% 4044
6 Provision for Seigniorage Charges 68239
7 Provision for unforeseen items 1401
Total Amount
882390
Dy. Executive Engineer, Mandal Engineering Officer

Sub Estimate
Name of the sub Work : Road part Length 1.20 KM

Measurements
S.No Description of Item Nos Quantity Rate Per Amount
L B D
1 2 3 4 5 6 7 8 9 10
1 Clearing Light Jungle grubbing road land including uprooting wild vegetation,
grass, bushes, shrubs, saplings and trees of girth upto 300 mm, removal of
stumps of such trees cut earlier and disposal of unserviceable materials and
stacking of serviceable material to be used or auctioned, upto a lead of 1000
m including removal and disposal of top organic soil not exceeding 150 mm
in thickness as per Technical Specification Clause
0/0 to 1/2 2 1200 2.00 4800.00
Deduct voids 20% -960.00
3840.00 2.10 sqm 8064

2 Engaging Unskilled Labour for earth work excavation in Normal Soils
(chowdu, red earth, black cotton etc.) with initial lead & initial lift and
breaking clods and sectioning for formation of embankment - for roads
(RSSR)
0/0 to 1/2 1 1200.00 0.60 0.60 432.00
. 432.00 237.00 cum 102384
3 Construction of embankment shoulders with approved material obtained from
borrow pits with all lifts and leads, transporting to site, spreading, grading to
required slope and compacted to meet requirement of Table 300.2 as per
Technical Specification Clause 303 MoRD/ 305 MoRTH, by using machinery
Widening the Road 2 1200.00 0.45 0.45 486.00
486.00 265.86 cum 129208
4 Construction of ,Shoulders and Sub base by providing Selected earth

having MDD not less than 1.85g/cc with LL & PI not exceeding 40% and 20%
respectively and and spreading in uniform layers with tractor grader on
prepared surface and compacted to OMC with Vibratory roller of 80 to
100kN capacity to achieve the desired density, complete as per IRC
technical specification clause 303 MoRD 305, MoRT&H by using machinery
including all over heads, and Contractors profit, but excluding GST and
seigniorage charges etc, complete for finished item of work.
Sub grade 1 1200.00 4.00 0.15 1.00
Shoulders 2 1200.00 0.75 0.20 360.00
361.00 447.86 cum 161678
5 Reinforce cement concrete M15 grade kilometre stone/local stone of sandard

design as per IRC:e fixing in position including painting and printing etc as
per drawing and technical specification clause 1703 MORD/804 MORTH
KM Stone 2 1400.00 No 2800
HM Stone 7 385.00 No 2695
6 Construction of citizen information board of 0.90x1.20m size including

painting and lettering and all labour charges etc. complete
1 1 3600.00 No 3600
Total Amount 410429
Measurements
S.No Description of Item Nos Quantity Rate Per Amount
L B D
1 2 3 4 5 6 7 8 9 10

Sub Estimate
Name of the sub Work : Construction of 600 mm dia. Pipe culvert. 1 Nos
S. Measurments Quantit
Description No Rate Amount
No L B D y
1 Earthwork in excavation for structures as per drawing and technical

specifications Clause 305.1 including setting out, construction of
shoring and bracing, removal of stumps and other deleterious material
and disposal upto a lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable material as per Technical
Specification For Foundations
Head walls 1 2 3.30 1.20 1.20 9.50
Barrel Portion 1 1 5.10 1.20 1.20 7.34
Total Quantity 16.85 237.00 / CUM 3993
Cum
2 Providing concrete for plain concrete M 10 grade in open foundations
using 40 mm nominal size Graded hard stone aggregate (HBG),
mechanically mixed, placed in foundation and compacted by vibration
including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
2100 MORTH ,etc., complete For levelling course
Head walls 1 2 3.30 1.20 0.30 2.38

Barrel Portion 1 1 5.10 1.20 0.20 1.22
Cum
3 Plain cement concrete M 15 grade using 40,20 & 10mm metal (HBG)
mechanically mixed for bodywalls complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204
MORD and 1500, 1700 & 2200 MORTH etc., complete-
Head walls below pipe
portion 1 2 3.00 1.00 0.30 1.08
Head walls above pipe 1 2 3.00 0.90+0.45/2 1.50 6.08

portion
Deduct pipes portion 1 -2x TT/4 0.70 0.70 0.80 -0.59
Parapet 1 2 3.00 0.30 0.30 1.08

Cum
6 Providing and laying reinforced cement concrete pipe NP3 for culverts
on first class bedding of granular material including fixing collar with
cement mortar 1:2 but excluding excavation, protection works,
backfilling, concrete and masonry works in head wall and parapets.
Tech Specification Clause 1106 MORD with 600mm dia NP3 pipes
600mm dia NP3 pipes 1 3 2.50 7.50

7.50 2909.55 / RM 21822
Rmt
Total 72587

Sub Estimate
Name of the sub Work : Construction of single vent 900 mm dia. Pipe culverts 1 Nos
Measurments
S.No Description No Quantity Rate Amount
L B D
shoring and bracing, removal of stumps and other deleterious
material and disposal upto a lead of 50 m, dressing of sides and
bottom and backfilling in trenches with excavated suitable material
as per Technical Specification For Foundations
Head walls 1 2 5.30 1.20 1.20 15.26

Barrel Portion 1 1 5.10 1.20 1.20 7.34
Cum
3 Providing concrete for plain concrete M 10 grade in open
foundations using 40 mm nominal size Graded hard stone
aggregate (HBG), mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as
per drawings and technical specifications Clause 802, 803, 1202 &
1203 MORD and 1500, 1700 & 2100 MORTH ,etc., complete For
levelling course
Head walls 1 2 5.00 1.20 0.30 3.60
Under pipes 1 1 5.10 1.20 0.20 1.22
Cum
5 Plain cement concrete M 15 grade using 40,20 & 10mm metal
(HBG) mechanically mixed for bodywalls complete as per drawings
and technical specification Clauses 802, 804, 805, 806, 807, 1202
and 1204 MORD and 1500, 1700 & 2200 MORTH etc., complete-
For Head walls and Parapet
For Head walls and
Parapet
Head walls at 1 2 5.00 0.90+0.45/ 1.50 10.13
2
Deduct pipes portion 1 -2x 1.10 1.10 0.80 -1.52
Parapet Walls 1 TT/4
2 2.00 0.30 0.50 0.60
Cum
6 Providing and laying reinforced cement concrete pipe NP3 for
culverts on first class bedding of granular material including fixing
collar with cement mortar 1:2 but excluding excavation, protection
works, backfilling, concrete and masonry works in head wall and
parapets. Tech Specification Clause 1106 MORD with 900mm dia
NP3 pipes
900mm dia NP3 pipes

1 3 2.50 7.50
7.50 5917.85 / RM 44384

Rmt
Total 107929

Sub Estimate
Name of the sub Work : Construction of Retaining wall

Measurments
L B D
shoring and bracing, removal of stumps and other deleterious
material and disposal upto a lead of 50 m, dressing of sides and
bottom and backfilling in trenches with excavated suitable material
as per Technical Specification For Foundations
Retaining walls 1 1 0.00 1.20 0.90 0.00

Cum
compacted by vibration including curing for 14 days complete as per
drawings and technical specifications Clause 802, 803, 1202 & 1203
MORD and 1500, 1700 & 2100 MORTH ,etc., complete For levelling
course
Retaining walls 1 1 0.00 1.20 0.30 0.00
Cum
(HBG) mechanically mixed in substructure complete as per
drawings and technical specification Clauses 802, 804, 805, 806,
807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH , but
excluding VAT and seigniorage charges -
Retaining walls 1 1 0.00 1.05+0.40/2 1.80 0.00

Cum
Total 0

Construction of Gravel road for Community from Koneru to Bobbili
Name of the work : Gorja
Name of the Sub Work Construction of Retaining wall
Design of Retaining Wall
0.40 m
1.80 m
LBL
0.15 m
0.90 m
0.30 m
1.20 m
Moment about Toe
Sl No Designation Force ( Kn) Lever Arm ( m) ( kn -m)
1 W1 0.4x1.8x24= 0.15+(0.4)/2
17.28 0.35 6.05
2 W2 1/2x0.5x1.8x24= 0.15+0.4+(1/3x0.5)=
10.80 0.72 7.78
3 W3 1/2x(0.5/2)x1.8x18= 0.15+0.4+(2/3x0.5)=
4.05 0.880 3.56
4 W4 0.15x1.8x18= 0.15+0.9+(0.15/2)=
4.86 1.13 5.49
5 W5 1.2x0.3x24= 1.2/2=
8.64 0.6 5.18
45.63 28.06 Kn-m
1) Check for Over turning
Earth pressure Pa = Ka γ h^2 / 2

=1/3*18*( 1.80 ^2)/2
9.72 KN
Mo = Over turning Moment = P X h /3 =9.72x1.8/3
5.83
FS against Over turning = Mr / Mo
=28.06/5.83 4.81 >2
Hence Safe
2) Check for Sliding
FS against sliding = μ Є W =0.5x45.63/9.72 2.35

P > 1.5
Hence Safe
3) Pressure Distribution
Net Moment ЄM = Mr - Mo
=28.06-5.83 22.23
x = ЄM / ЄW
=22.23/45.63 0.49
Eccentricity = b/2 - x
(=1.2/2)-0.49 0.11 m
< b/6 ie 0.200
Pressure at Toe Pt = ЄW ( 1 +6 e /b)
b
=(45.63/1.2)x(1+6x0.11/1.2)
58.94 Kn / sqm
is less than SBC of Soil < 180 Kn / sqm
Hence Safe
Pressure at heel P2 = ЄW ( 1 - 6 e /b)
b
=(45.63/1.2)x(1-6x0.11/1.2)
17.11 Kn / sqm
No tension developed Hence Safe
Seignorage Charges
Total
Quantity Descriptio Seignorage Seignorage
Quantity Cement
S No Description of Work (Finished Unit n of Charges / Charges
of Material in bags
item ) Material Cum Amount
Collected
1 2 3 4 5 6 7 8 9
Road Portion
Embankment 432.00 Cum Earth 432.00 45.00 19440
Barrowpits 486.00 Cum Earth 486.00 45.00 21870
GSB Grade-III 0.00 Cum Metal 0.00 90.00 0
WBM Grade-II 0.00 Cum Metal 0.00 90.00 0
Shoulders,Sub grade
and protective carpet 361.00 Cum Earth 433.20 45.00 19494
with selected earth
600 mm culvert 4 Nos

CC (1:4:8)- M10 14.40 Cum Metal 12.96 90.00 1166 46.66
Cum Sand 6.48 100.00 648
CC (1:3:6)-M15 30.58 Cum Metal 27.52 90.00 2477 132.11
Cum Sand 13.76 100.00 1376

900 mm culvert 1 Nos
CC (1:4:8)- M10 4.82 Cum Metal 4.34 90.00 391 20.84
Cum Sand 2.17 100.00 217
CC (1:3:6)-M15 9.21 Cum Metal 8.28 90.00 746
Cum Sand 4.14 100.00 414 39.77
Retaining Wall
CC (1:4:8)- M10 0.00 Cum Metal 0.00 90.00 0 0.00
Cum Sand 0.00 100.00 0
CC (1:3:6)-M15 0.00 Cum Metal 0.00 90.00 0 0.00
Cum Sand 0.00 100.00 0
TOTAL 68239 178.76

DATA (ROAD WORK) - SSR 2021-22
Add Municipal/ Agency Allowance 0%
Water (Y/N) N 0.00 Rate per kL
S. Index Description of item Unit Qty Rate Amount

No Code
.
1 Clearing and Grubbing Road Land
1 RBR- Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs,
STCL-2 - saplings and trees of girth up to 300 mm, removal of stumps of such trees cut earlier and disposal of
II A unserviceable materials and stacking of serviceable material to be used or auctioned, up to a lead of
1000 m including removal and disposal of top organic soil not exceeding 150 mm in thickness (in area
of non thorny /light jungle) as per Technical Specification Clause 201 MORD including overhead and
contractor profit but excluding GST and Seignorage charges etc., complete for finished item of work.
Unit = 10 sqm
Taking output = 1 hectare
By Mechanical Means
In area of non-thorny jungle (light jungle)
a) Labour
Mazdoor (Unskilled) day 8.62 490.00 4223.80
b) Machinery
Dozer D 50 with attachment or suitable machinery for
hour 10.00 1635.00 16350.00
removal of trees & stumps
Tractor with Rotevator hour 1.00 456.00 456.00
21029.80
Rate per hectare a+b+c 21029.80
Rate per 1 Sqm=(a+b+c)/10000 Rs. 2.10
2 Engaging Unskilled Labour for earth work excavation in Normal Soils (chowdu, red
earth, black cotton etc.) AT SITE with initial lead & initial lift and breaking clods and
sectioning for formation of embankment - for roads (RSSR)
Rate as per Current RSSR for formation of road
Mazdoor
Rate per (un-skilled)
cu.m As Per RSSR day 3.64 490.00 1,783.60
237.00
3 RBR- Construction of Embankment with Material

EECD-4 Obtained from Borrow pits by Machinery
Construction of Earthen shoulders for widening with approved material obtained from borrow pits with
all lifts and leads, transporting to site, spreading, grading to required slope and compacted to meet
requirement of Table 300.2 as per Technical Specification Clause 303 MoRD/ 305 MoRTH, by using
machinery
Unit = cum
Taking output = 100 cum
a) Labour
Add Municipal/ Agency Allowance 0% 0.00
b) Machinery
Hydraulic Excavator 0.9 cum bucket capacity @ 60 Cum 1.67 2945.40 4,918.82
cum per hour
Tipper 5.5cum with 10T capacity hour 4.50 1,014.30 4,564.35
Dozer D50 for spreading @ 200 cum per hour hour 0.50 1,635.00 817.50
Motor Grader hour 4.00 3,192.00 12,768.00
Water tanker 6 KL capacity hour 2.00 691.00 1,382.00
Three wheel 80-100 kN static roller @ 80 cum per hour 1.00 1626.10 1,626.10
Basic rate of formation of road with borrow soils per 26,586.37
Cum
16 / 68
S. Index Description of item Unit Qty Rate Amount
No Code
.
d) Over heads & Contractor's profit 0.0% 0.00
Rate per 100 cums 26,586.37
Rate per cum 265.86
5 RBR - Construction of ,Shoulders and Sub base by providing Selected earth having MDD not less than
EECD - 1.85g/cc with LL & PI not exceeding 40% and 20% respectively and and spreading in uniform layers
15 with tractor grader on prepared surface and compacted to OMC with Vibratory roller of 80 to 100kN
capacity to achieve the desired density, complete as per IRC technical specification clause 303 MoRD
305, MoRT&H by using machinery including all over heads, and Contractors profit, but excluding GST
and seigniorage charges etc, complete for finished item of work.
Taking out put = 300 cum

a) Labour
Mazdoor (Skilled) day 2.40 490.00 1,176.00
Mazdoor (Un-Skilled) day 8.00 490.00 3,920.00
b) Machinery
Tractor with grader @ 25 cum per hour hour 12.00 456.00 5472.00
Three wheel 80-100 kN static roller @ 10 cum per 48783.00
hour hour 30.00 1626.10
Water tanker 6 kl capacity hour 3.00 732.50 2197.50

c) Material
Selected Earth cum 360.00 202.25 72810.00
Basic rate for 300 cum 134,358.50

Rate per cum 447.86

17 / 68
Over heads & Contractor's profit 13.615%
Water (Y/N) 0 ### Rate per kL

0.00
S. No. Index Description of item Unit Qty Rate Amount
Code
27 RBR- Prime Coat
BASC-1 Low porosity
(i) (a)
Providing and applying primer coat with bitumen emulsion (CSS-1) on prepared surface of
granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0
kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use on
Wet mix macadam & WBM) ,including contractors profit & Over head charges, VAT etc., complete
for Prime Coat (with cold mix process as per IRC:SP: 100-2014)
Unit = sqm
Taking output = 1750 sqm
a) Labour
Mate day -
b) Machinery
Hydraulic broom @ 1250 sqm per hour 1.400 375.00 525.00
hour
Air compressor 210 cfm hour 1.400 462.20 647.08
Bitumen emulsion pressure distributor hour 1.000 860.00 860.00
@ 1750 sqm/hour
Water tanker 6 kl capacity 1 trip per hour 0.500 630.00 315.00
hour
c) Material
Bitumen emulsion (SS-1) @ 0.85 kg t 1.480 48150.00 71,262.00
per sqm
Water kl 3.000 #MACRO? #MACRO?
#MACRO?
Over heads & Contractor's profit 13.615% #MACRO?
Cost of 1750 sqm = a+b+c+d+e #MACRO?
Rate per sqm = (a+b+c+d+e)/1750 #MACRO?
28 RBR - TACK COAT
BASC -
2(iii) Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at
the rate of 0.25 to 0.30 kg per sqm on the prepared granular surfaces treated with primer &
cleaned with Hydraulic broom as per Technical Specification Clause 503 MORD, including
contractors profit & Over head charges, VAT etc., complete for Tack Coat (with cold mix
process as per IRC:SP: 100-2014)
Unit = sqm
a) Labour
Mate day -
b) Machinery
Hydraulic broom @ 1250 sqm per hour 1.400 375.00 525.00
hour
Air compressor 210 cfm hour 1.400 462.20 647.08
Emulsion pressure distributor @1750 hour 1.000 860.00 860.00
sqm per hour
c) Material
Bitumen emulsion (RS-1) @ 0.275 kg t 0.480 43930.00 21,086.40
per sqm
Cost of 1750 sqm = (a+b+c+d+e) 23,642.64
Rate per sqm = a+b+c+d+e/1750 13.51
(e) Over heads & Contractor's profit 13.615% 1.84
Rate per Sqm 15.40
29 20mm thick Open-Graded Premix Carpet using Cold Mix Technology using Mixall
Providing and laying Cold Mixed Open Graded Premix Carpet (OGPC) surfacing material of 20
mm thick composed of 13.20 mm to 5.60 mm size machine crushed hard blasted granite chips
(Table 500.10 of MORD) using Cold Mix Bitumen Binder @ 21.50 kg per 10 sqm area of road
surface over tack coat to required line, level, grade to serve as wearing course on previously
prepared base including mixing in a Mixer of 6 to 10 T capacity or Concrete Mixer, trasporting
RBR - the mixer to point of use and rolloing with three wheeled 8-10 Tonnes capacity power roller and
BASC - finishing to required level and grades including cost, conveyance, leads and lifts of all materials
14(ii) from approved sources, labour charges and hire and operational charges of power road roller
and all other machinery, tools and plants, providing barricading for diversion of traffic, erecting red
flags other incidental and operational charges etc., complete for finished item of work as per
technical specifications clause 506.2 of MORD. including contractors profit & Over head charges,
VAT and Seigneorage etc., complete.(with cold mix process as per IRC:SP: 100-2014)
By manual means as per 506.2 of

(II) Cold Mix Binder
Unit = sqm
Taking output = 900 sqm (24.3 cum)
a) Labour
Mazdoor (Unskilled) day 18.00 420.00 7,560.00
Mazdoor (semi-Skilled) day 2.80 420.00 1,176.00
Add Municipal/ Agency Allowance 20% 1,747.20
b) Machinery
Mixall 6/10 T capacity hour 6.00 620.00 3,720.00
Three wheel 80-100 kN static roller hour 3.60 1,122.10 4,039.56
Material
c) Cold Mix Bitumen Binder @ 21.50 kg t 1.94 48,830.00 94,730.20
per 10 sqm
Crushed stone chipping, 13.2 mm to cum 24.30 #REF! #REF!
5.6 mm @ 0.27 cum per 10 sqm (66%
of 12-14mm & 34% of Avg. 9.5-11.2,
5-7)
Basic rate for 900 Sqm #REF!
Basic rate per Sqm #REF!
d) Over heads & Contractor's profit 13.615% #REF!
#REF!
Rate per sqm #REF!
30 Providing and laying bituminous premixed seal coat (Type C) comprising of stone chipping of
grading as defined in table 500.16 of MOST with Crushed stone chips of 6.7 mm size 100%
passing through 9.5mm seive and retained on 2.36 mm sieve applied @ 0.09 cum per 10 sqm,
chips to be premixed by manual means with the bitumunous binder using 10.00 kgs of Cold Mix
Bitumen Binder for 10 sqm and rolling with power roller including of required line, level, grade to
serve as wearing course on previously prepared surface and finishing to required level and
grades including cost and conveyance of all materials from approved sources and stacking at site
to departmental gauge for premeasurements, labour charges and hire and operational charges of
power road roller 8 to 10 tonnes capacity and all other machinery, tools and plants, providing
barricading for diversion of traffic, erecting red flags other incidental and operational charges etc.,
complete for finished item of work
as per technical specification clause 508 of MORD including contractors profit & Over head
charges, VAT and Seigneorage etc., complete for seal coat. (with cold mix process as per
IRC:SP: 100-2014)
Unit = sqm
Taking out put = 1250 Sqm
Labour
Mate day -
Mazdoor (un-skilled) day 14.00 320.00 4480.00
Mazdoor (semi-skilled) day 4.80 320.00 1536.00
Machinery
Mixall 6/10 T capacity hour 2.00 620.00 1240.00
Three wheel 80-100 kN static roller hour 2.00 1101.00 2202.00
Materials
Cold Mix Bitumen Binder @ 10.00 kg MT 1.2500 48,830.00 61,037.50
per 10 sqm
Crushed stone chipping of 6.7 mm cum 11.25 1077.26 12119.18
size 100% passing 9.50mm seive and
retained on 2.36 mm sieve applied @
0.09 cum per 10 sqm. (Avg. 5-7mm &
2.36-5mm)
Over heads & Contractor's profit 13.6% 11411.80
Basic rate of Seal coat Type-C for 95229.68

1250 Sqm
Rate per sqm 76.20
RATE ANALYSIS (CD - WORKS) - SSR 2021-22
Over heads & Contractor's profit 0.000%
Water (Y/N) Y 88.00 Rate per kL
0.00
S. Description of item Unit Qty Rate Amount
No.
Excavation for Structures
1 RBR- Earthwork in excavation for structures as per drawing and technical specifications
FNDN-1 Clause 305.1 including setting out, construction of shoring and bracing, removal
1B i of stumps and other deleterious material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling in trenches with excavated suitable
material as per Technical Specification For Foundations
Note : Classifications of Earth Work Specification are as

per 302.2.1(a) of MORD and 301.2.1 of MORT&H
Rate per cum as per RSSR 237.00

2 RBR- Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal
FNDN-4 size Graded hard stone aggregate (HBG), mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,etc.,
complete For levelling course
to Pipe / Slab Culverts

1(i) P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
(a) Material
Cement t 0.162 4900.00 793.80
Coarse sand cum 0.45 698.15 314.17
40 mm aggregate cum 0.9 1693.05 1,523.75
Water kl 1.20 88.00 105.60
(b) Labour
Mate day -
Mason (1st Class) day 0.10 585.00 58.50
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity fitted hour 0.40 626.20 250.48
with water measuring device and preferably also with
load cell.
3,822.63
Rate per cum = a+b+c+d+e+f 3,822.63
4 RBR- Providing concrete for plain concrete M 10 grade PCC (1:3:6) mix for Retainingwalls using 40
FNDN-4 mm nominal hard stone aggregate (HBG), mechanically mixed, placed in foundation and
I(iii) compacted by vibration including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH etc.,
complete.
P.C.C grade M 10 (1;3:6) mix

Nominal mix 1:2.5:5
Unit = cum
(a) Material
Cement t 0.216 4900.00 1058.40
Coarse sand cum 0.480 698.15 335.11
21 / 68
No.
40 mm aggregate cum 0.480 1693.05 812.66
20 mm aggregate cum 0.240 88.00 21.12
10 mm aggregate cum 0.080 0.00 0.00
Water kl 1.20 88.00 105.60
(b) Labour
Mate day -
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity fitted hour 0.40 626.20 250.48
with water measuring device and preferably also with
load cell. 3322.97
(d) Formwork @ 10% on cost of material, labour and 10.00% 332.30
machinery (a+b+c)
3655.27
Over heads & Contractor's profit 0.000% 0.00
Rate per cum = a+b+c+d+e+f 3655.27
5 RBR- Plain cement concrete M 15 grade using 40,20 & 10mm metal (HBG) mechanically mixed for
SBST-5 bodywalls complete as per drawings and technical specification Clauses 802, 804, 805, 806,
I 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH etc., complete-
For Head walls of pipe culverts & footings of slab

culverts
For height upto 5 m
Unit = cum
P.C.C grade M 15
Nominal mix (1:3:6) using CC Mixer (MORD)
Unit = cum
(a) Material
Cement t 0.250 4900.00 1,225.00
Coarse sand cum 0.480 698.15 335.11
40 mm aggregate cum 0.480 1693.05 812.66
20 mm aggregate cum 0.240 2246.55 539.17

10 mm aggregate cum 0.080 1803.40 144.27
Water kl 1.200 88.00 105.60
(b) Labour
Mate day -
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.400 626.20 250.48
4,151.89
(d) Formwork @ 4% on cost of material, labour and 4% 166.08
machinery (a+b+c) 4,317.97
Rate per cum = a+b+c+d+e+f 4,317.97
7 RBR- Providing and Laying Reinforced Cement Concrete Pipe

PCVT-3 NP3 as per design.
22 / 68
No.
Providing and laying reinforced cement concrete pipe NP3 for culverts on first class bedding of granular
material including fixing collar with cement mortar 1:2 but excluding excavation, protection works,
backfilling, concrete and masonry works in head wall and parapets. Tech Specification Clause 1106 MORD
Unit = m
Taking output = 7.5 m
(3 pipes of 2.5 m length each)
Bi 900 mm dia
Data for 1000 mm dia
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.09 490.00 1,024.10
Laying & fixing of Pipes with colors in position including rm
lifting, aligning etc.,
b) Material
Sand for mortar cum 0.04 698.15 27.93
Cement at site t 0.03 4900.00 147.00
For 1000 mm dia 1345.28
Proportinate For 900 mm dia 1210.75
RCC pipe NP3 pipe at site m 7.50 5503.74 41,278.05
RCC pipe NP3 collar at site nos 2.00 947.54 1,895.08
44,383.88
44,383.88
Cost for 7.5 m = a+b+c+d 44,383.88
Rate per m = (a+b+c+d)/7.5 5,917.85
ii) 600 mm dia

Data for 750 mm dia
a) Labour
Mate day -
Laying & fixing of Pipes with collars in position including rm
lifting, aligning etc.,
b) Material
Sand for mortar cum 0.024 698.15 16.76
Cement at site t 0.018 4900.00 88.20
For 750 mm dia 805.21
For 600 mm dia 644.17
RCC pipe NP3 pipe m 7.50 2697.16 20228.70
RCC pipe NP3 collar at site nos 2 474.36 948.72
21821.59
Cost for 7.5 m = a+b+c+d 21821.59
Rate per m = (a+b+c+d)/7.5 2909.55

23 / 68
RBR-TSRA
TRAFFIC SIGNS, MARKINGS AND OTHER ROAD APPURTENANCES

0
Index-
S. No Description Unit Quantity Rate Rs. Amount Rs.
code
1 2 3 4 5 6
Allowances Made
Over heads & Contractor's Profit 0.000%
Add Municipal/ Agency Allowance 0.00%
Water (Y/N) Y 77.00 Rate per kL
Sub analysis
RBR- a Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
FNDN-7 drawings and technical specifications Clauses 1000 and 1202 MORD & 1100, 1600
MORTH for Bars below 36 mm dia including over laps and wastage, where they are
not welded.
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and t 1.05 #REF! #REF!
wastage
Binding wire kg 6.00 55.00 330.00
(b) Labour for cutting, bending, shifting to site, tying
and placing in position
Mate day -
Blacksmith day 2.00 495.00 990.00
Add Municipal/ Agency Allowance 0.00% 0.00
Rate per t = a+b+c+d #REF!

RBR- b Earthwork in excavation for structures as per drawing and technical specifications
FNDN-1 Clause 305.1 including setting out, construction of shoring and bracing, removal of
stumps and other deleterious material and disposal upto a lead of 50 m, dressing of
sides and bottom and backfilling in trenches with excavated suitable material as per
Technical Specification 305 MORD / 304 MORTH ,including overhead charges &
Contractors profit but excluding VAT.
1(i) A(i) Note : Classifications of Earth Work Specification are

as per 302.2.1(a) of MORD and 301.2.1 of MORT&H
Ordinary soil
Manual means
i Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day -
1528.80
Rate per cum = /10 152.88
For Road Furniture Items
c Plain/reinforced cement concrete in Foundations complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and
1500, 1700 & 2200 MORTH
Note : Water for concrete : A provision for cost of
water may be added at 1.2 kl / 1 cum (including
curing purpose) keeping the site conditions
Coarse Aggregate : Single grade nominal size can
also be used instead of graded metal, keeping the
site conditions in view
Unit = cum
P.C.C grade M 15
Nominal mix (1:2.5:5) using CC Mixer (MORD)
Unit = cum
1
RBR-TSRA
Index-
code
1 2 3 4 5 6
(a) Material
Cement t 0.275 #REF! #REF!
Coarse sand cum 0.480 #REF! #REF!
40 mm aggregate cum 0.480 #REF! #REF!
Water kl 1.200 77.00 92.40
(b) Labour
Mate day -
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.400 471.10 188.44
(d) Formwork @ 4% on cost of material, labour and 4.00% #REF!
machinery (a+b+c)
Rate per cum = a+b+c+d+e+f #REF!
RBR- d Providing concrete for plain concrete M 10 grade in open foundations using 40 mm
FNDN-4 nominal size Graded hard stone aggregate, mechanically mixed, placed in
foundation and compacted by vibration including curing for 14 days complete as per
drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but
excluding VAT.
P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
(a) Material
Cement t 0.22 #REF! #REF!
Coarse sand cum 0.45 #REF! #REF!
Water kl 1.20 77.00 92.40
(b) Labour
Mate day -
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity hour 0.40 471.10 188.44
fitted with water measuring device and preferably
also with load cell.
#REF!
Rate per cum = a+b+c+d+e+f #REF!

RBR- e Painting Two Coats on New Concrete Surfaces
TSRA-6
i Painting two coats including primer coat after filling the surface with synthetic
enamel paint in all shades on new, plastered / concrete surfaces as per drawing and
Technical Specification Clause 1701MORD.
Unit = sqm
a) Labour
Mate day -
Painter (1st Class) day 3.00 580.00 1740.00
Painter Assistant day
b) Material
Cement Primer as per specifications litre 3.00 210.00 630.00
2
RBR-TSRA
Index-
code
1 2 3 4 5 6
Paint conforming to requirement of Clause 1701.3.8 litre 6.00 276.00 1656.00
Add for scaffolding @ 1 per cent of labour cost
where required
Filling Material on Paint Cost
Cost for 40 sqm = a+b+c+d 4950.00

Rate per sqm = (a+b+c+d)/40 123.75
RBR- f Painting on Concrete/Steel Surfaces with Epoxy
TSRA-9
Painting two coats including prime coat with epoxy paint of approved brand on
concrete/steel surfaces after through cleaning of surface to give an even shade as
per drawing and Technical Specification Clause 1701 MORD
Unit = sqm
a) Labour
Mate day -
Painter (1st Class) day 0.60 580.00 348.00
b) Material
Epoxy primer / Red-oxide litre 0.60 142.00 85.20
Epoxy paint litre 1.25 260.00 325.00
Add @ 1 per cent on cost of material for scaffolding 4.10
wherever required
Cost for 10 sqm = a+b+c+d 1035.30
Rate per sqm = (a+b+c+d)/10 103.53
g Printing New Letters and Figures of any Shade
RBR- Printing new letter and figures of any shade with synthetic enamel paint black or any
TSRA-1 other approved colour to give an even shade as per drawings and Technical
Specification Clause 1701 MORD / 801 MORTH
(ii) English and Roman
Hyphens, commas and the like not to be measured
and paid
Detail forfor.
100 letters of 160 mm height, i.e. 1600
cm
Unit = per cm height per letter
a) Labour
Mate day -
Painter 1st Class day 1.25 580.00 725.00
Painter Assistant day
b) Material
Paint litre 0.50 276.00 138.00
Cost for 1600 cm = a+b+c+d 1102.40
Rate per cm height per letter = (a+b+c+d)/1600 0.69
RBR- Kilometre Stones
TSRA-13
Reinforced cement concrete M15 grade kilometre stone/local stone of standard

design as per IRC:8 fixing in position including painting and printing, etc as per
drawing and Technical Specification Clause 1703 MORD / 804 MORTH excluding
VAT & seinorage charges
5 (ii) Ordinary Kilometer Stone (Precast)

Unit = each
Taking output = 14 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12 cum 3.77 #REF! #REF!
b) Steel reinforcement @ 5 kg per sqm
As per item No. 6 of Chapter 12 kg 26.32 #REF! #REF!
3
RBR-TSRA
Index-
code
1 2 3 4 5 6
c) Excavation in soil for foundation
As per item No. 1 of Chapter 11 cum 2.77 152.88 423.48
d) Painting two coats on concrete surface
As per item No.5 of Chapter 10 sqm 11.41 123.75 1411.99
e) lettering on km post (average 12 letters of 10 cm
height each)
As per item No. 1 of Chapter 10 per cm 1680.00 0.69 1159.20
high per
letter
Transportation and fixing
f) Labour
Mate day -
g) Machinery
50 HP Tractor with trolley hour 6.00 415.00 2490.00
Over heads & Contractor's Profit 0.00% #REF!
j) Cost for 14 Nos. ordinary km stone = #REF!
(a+b+c+d+e+f+g+h+i)
Rate for each ordinary km stone = j/ 14 #REF!
5 (iii) 200 m / Hectometer stone (precast)
Unit = each
Taking output = 33 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12 cum 1.58 #REF! #REF!
b) Steel reinforcement @ 5 kg per sqm
As per item No. 6 of Chapter 12 kg 66.00 #REF! #REF!
c) Excavation in soil for foundation
As per item No. 1 of Chapter 11 cum 1.39 152.88 212.50
d) Painting two coats on concrete surface
As per item No.5 of Chapter 10 sqm 6.27 123.75 775.91
e) lettering on km post (average 1 letter of 10 cm
height each)
As per item No. 1 of Chapter 10 per cm 330.00 0.69 227.70
high per
letter
Transportation and fixing
f) Labour
Mate day -
g) Machinery
50 HP Tractor with trolley hour 6.00 415.00 2490.00
Over heads & Contractor's Profit 0.00% #REF!
j) Cost for 33 Nos. 200 m stone = #REF!
Rate for each 200 m stone = j / 33 #REF!
Note : 1. The rate for excavation, cement concrete, steel reinforcement, painting and
lettering may be taken from respective Chapters.
2. In case local stone is to be used in place of precast RCC stones, then rate of cement
concrete and steel reinforcement may be deleted.
6 Cost & supply of Guard Stones ( 1200 x 200 x 200 mm )including all taxes but
excluding VAT
Cost & supply of Guard Stones ( 1200 x 200 x 200 each 1.00 152.00 152.00
mm)
d&e) Overheads & Contractors Profit 0.00% 0.00
152.00
4
LEAD STATEMENT 2021-22
Name of the Work:- Construction of Gravel road for Community from Koneru to Bobbili Gorja
GP Alajangi EST AMT 40.00 Lakhs
Deduct
13.615% Machin
over e
Conveya Net Add Deduct
Sl Name of Lead in Heads Blasting Crushin Un Add GST Total
Description in Material Initial nce Lead Loading 20% for
No. the Quarry Km and Charges g Loading Charges Amount
charges Charges MBA stacking
contract Charge
profit on s
LEAD
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 Selected Earth Local 5.00 107.00 89.90 0.00 89.90 0.00 0.00 0.00 0.00 0.00 5.35 202.25
2 Gravel Local 6.00 138.00 103.40 0.00 103.40 0.00 0.00 0.00 0.00 0.00 6.90 248.30
3 Sand for Concrete Vegavathi 3.00 605.00 62.90 0.00 62.90 0.00 0.00 0.00 30.25 698.15
4 Sand for filling Vegavathi 3.00 460.00 62.90 0.00 62.90 0.00 0.00 0.00 23.00 545.90
5 Sand for plastering Vegavathi 3.00 700.00 62.90 0.00 62.90 0.00 0.00 0.00 35.00 797.90
6 60-63mm HBG metal Rapaka 65.00 452.50 789.60 0.00 789.60 70.00 0.00 0.00 0.00 0.00 22.63 1334.73
IRC,HBG Metal
7 50 -55mm HBG Metal Rapaka 65.00 492.50 789.60 0.00 789.60 70.00 0.00 0.00 0.00 0.00 24.63 1376.73
IRC, hand broken Metal
8 40-45mm HBG M/c Metal Rapaka 65.00 604.80 789.60 0.00 789.60 70.00 0.00 0.00 0.00 30.24 1494.64
IRC, hand broken Metal
9 40-45mm HBG Hand Rapaka 65.00 604.80 789.60 0.00 789.60 70.00 0.00 0.00 0.00 0.00 30.24 1494.64
broken Metal
IRC, MORTH & MORD
10 19 - 22mm HBG Hand Rapaka 65.00 984.00 789.60 0.00 789.60 70.00 0.00 0.00 0.00 0.00 49.20 1892.80
broken metal
IRC, MORTH & MORD
11 9.5-11.2 mm HBG M/c Rapaka 65.00 682.20 789.60 0.00 789.60 70.00 170.55 0.00 0.00 0.00 34.11 1746.46
Metal
IRC, MORTH & MORD
12 5-7 mm HBG M/c Metal Rapaka 65.00 524.20 789.60 0.00 789.60 70.00 131.05 0.00 0.00 0.00 26.21 1541.06
IRC, MORTH & MORD
Deduct
13.615% Machin
over e
contract Charge
profit on s
LEAD
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
13 2.36 - 5 mmHBG M/c Metal Rapaka 65.00 381.00 789.60 0.00 789.60 70.00 95.25 0.00 0.00 0.00 19.05 1354.90
IRC, MORTH & MORD
14 9.50 - 4.75 mmHBG M/c Rapaka 65.00 480.00 789.60 0.00 789.60 70.00 120.00 0.00 0.00 0.00 24.00 1483.60
Metal
IRC, MORTH & MORD
15 9.50 - 4.75 mmHBG M/c Rapaka 65.00 535.00 789.60 0.00 789.60 0.00 0.00 0.00 0.00 0.00 26.75 1351.35
Metal
IRC, MORTH & MORD
16 40mm HBG metal Rapaka 65.00 649.00 789.60 0.00 789.60 70.00 152.00 0.00 0.00 0.00 32.45 1693.05
17 20mm HBG Metal Rapaka 65.00 1079.00 789.60 0.00 789.60 70.00 254.00 0.00 0.00 0.00 53.95 2246.55
20 2.36 mm Below HBG chips Rapaka 65.00 381.00 789.60 0.00 789.60 0.00 0.00 0.00 0.00 0.00 19.05 1189.65
(crusher stone dust)
21 900mm Dia NP3 Class Mettavalas 8.00 4459.00 242.12 802.62 5503.74
a
22 900mm Dia Collar Mettavalas 8.00 803.00 144.54 947.54
a
a
a
a
Deduct
13.615% Machin
over e
contract Charge
profit on s
LEAD
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
a
27 Cement 4900.00
28 Steel Fe 500 56500.00 10170.00 66670.00
1) Certified that the HBG metal obtained by Blasting

2) Certified that the Metal below 25 mm Mechine crushing allowed from rapaka quarry
3) Certified that the work lies within (a) Municipal limits (or) (b) Agency limits & up to 16 km from all
No %= 0%
weather road (Yes/ No).
3) Certified that the leads are true and nearer to the site to the best of my Knowledge.

Lead charges of 2021-22
Metal Earth, Gravel & Sand pipes 1000 pipes 900 pipes 600
lead Rate lead lead Rate lead Rate Rate

13.00 13.50 extra from 6 to 30 km 11.48 11.48 5.24 extra for every km b
10.80 11.20 extra above 30 km
0.5 0.00 0.5 0.00 0.5 250.28 0.5 207.68 0.5 118.48
1 32.50 1 33.70 1 250.28 1 207.68 1 118.48
2 45.50 2 47.20 2 250.28 2 207.68 2 118.48
3 60.60 3 62.90 3 250.28 3 207.68 3 118.48
4 73.60 4 76.40 4 250.28 4 207.68 4 118.48
5 86.60 5 89.90 5 250.28 5 207.68 5 118.48
6 99.60 6 103.40 6 261.76 6 219.16 6 123.72
7 112.60 7 116.90 7 273.24 7 230.64 7 128.96
8 125.60 8 130.40 8 284.72 8 242.12 8 134.20
9 138.60 9 143.90 9 296.20 9 253.60 9 139.44
10 151.60 10 157.40 10 307.68 10 265.08 10 144.68
11 164.60 11 170.90 11 319.16 11 276.56 11 149.92
12 177.60 12 184.40 12 330.64 12 288.04 12 155.16
13 190.60 13 197.90 13 342.12 13 299.52 13 160.40
14 203.60 14 211.40 14 353.60 14 311.00 14 165.64
15 216.60 15 224.90 15 365.08 15 322.48 15 170.88
16 229.60 16 238.40 16 376.56 16 333.96 16 176.12
17 242.60 17 251.90 17 388.04 17 345.44 17 181.36
18 255.60 18 265.40 18 399.52 18 356.92 18 186.60
19 268.60 19 278.90 19 411.00 19 368.40 19 191.84
20 281.60 20 292.40 20 422.48 20 379.88 20 197.08
21 294.60 21 305.90 21 433.96 21 391.36 21 202.32
22 307.60 22 319.40 22 445.44 22 402.84 22 207.56
23 320.60 23 332.90 23 456.92 23 414.32 23 212.80
24 333.60 24 346.40 24 468.40 24 425.80 24 218.04
25 346.60 25 359.90 25 479.88 25 437.28 25 223.28
26 359.60 26 373.40 26 491.36 26 448.76 26 228.52
27 372.60 27 386.90 27 502.84 27 460.24 27 233.76
28 385.60 28 400.40 28 514.32 28 471.72 28 239.00
29 398.60 29 413.90 29 525.80 29 483.20 29 244.24
30 411.60 30 427.40 30 537.28 30 494.68 30 249.48
31 422.40 31 438.60 31 548.76 31 506.16 31 254.72
32 433.20 32 449.80 32 560.24 32 517.64 32 259.96
33 444.00 33 461.00 33 571.72 33 529.12 33 265.20
34 454.80 34 472.20 34 583.20 34 540.60 34 270.44
35 465.60 35 483.40 35 594.68 35 552.08 35 275.68
36 476.40 36 494.60 36 606.16 36 563.56 36 280.92
37 487.20 37 505.80 37 617.64 37 575.04 37 286.16
38 498.00 38 517.00 38 629.12 38 586.52 38 291.40
39 508.80 39 528.20 39 640.60 39 598.00 39 296.64
40 519.60 40 539.40 40 652.08 40 609.48 40 301.88
41 530.40 41 550.60 41 663.56 41 620.96 41 307.12
42 541.20 42 561.80 42 675.04 42 632.44 42 312.36
43 552.00 43 573.00 43 686.52 43 643.92 43 317.60
44 562.80 44 584.20 44 698.00 44 655.40 44 322.84
45 573.60 45 595.40 45 709.48 45 666.88 45 328.08
46 584.40 46 606.60 46 720.96 46 678.36 46 333.32
47 595.20 47 617.80 47 732.44 47 689.84 47 338.56
48 606.00 48 629.00 48 743.92 48 701.32 48 343.80

49 616.80 49 640.20 49 755.40 49 712.80 49 349.04
50 627.60 50 651.40 50 766.88 50 724.28 50 354.28
51 638.40 51 662.60 51 778.36 51 735.76 51 359.52
52 649.20 52 673.80 52 789.84 52 747.24 52 364.76
53 660.00 53 685.00 53 801.32 53 758.72 53 370.00
54 670.80 54 696.20 54 812.80 54 770.20 54 375.24
55 681.60 55 707.40 55 824.28 55 781.68 55 380.48
56 692.40 56 718.60 56 835.76 56 793.16 56 385.72
57 703.20 57 729.80 57 847.24 57 804.64 57 390.96
58 714.00 58 741.00 58 858.72 58 816.12 58 396.20
59 724.80 59 752.20 59 870.20 59 827.60 59 401.44
60 735.60 60 763.40 60 881.68 60 839.08 60 406.68
61 746.40 61 774.60 61 893.16 61 850.56 61 411.92
62 757.20 62 785.80 62 904.64 62 862.04 62 417.16
63 768.00 63 797.00 63 916.12 63 873.52 63 422.40
64 778.80 64 808.20 64 927.60 64 885.00 64 427.64
65 789.60 65 819.40 65 939.08 65 896.48 65 432.88
66 800.40 66 830.60 66 950.56 66 907.96 66 438.12
67 811.20 67 841.80 67 962.04 67 919.44 67 443.36
68 822.00 68 853.00 68 973.52 68 930.92 68 448.60
69 832.80 69 864.20 69 985.00 69 942.40 69 453.84
70 843.60 70 875.40 70 996.48 70 953.88 70 459.08
71 854.40 71 886.60 71 1007.96 71 965.36 71 464.32
72 865.20 72 897.80 72 1019.44 72 976.84 72 469.56
73 876.00 73 909.00 73 1030.92 73 988.32 73 474.80
74 886.80 74 920.20 74 1042.40 74 999.80 74 480.04
75 897.60 75 931.40 75 1053.88 75 1011.28 75 485.28
76 908.40 76 942.60 76 1065.36 76 1022.76 76 490.52
77 919.20 77 953.80 77 1076.84 77 1034.24 77 495.76
78 930.00 78 965.00 78 1088.32 78 1045.72 78 501.00
79 940.80 79 976.20 79 1099.80 79 1057.20 79 506.24
80 951.60 80 987.40 80 1111.28 80 1068.68 80 511.48
81 962.40 81 998.60 81 1122.76 81 1080.16 81 516.72
82 973.20 82 1009.80 82 1134.24 82 1091.64 82 521.96
83 984.00 83 1021.00 83 1145.72 83 1103.12 83 527.20
84 994.80 84 1032.20 84 1157.20 84 1114.60 84 532.44
85 1005.60 85 1043.40 85 1168.68 85 1126.08 85 537.68
86 1016.40 86 1054.60 86 1180.16 86 1137.56 86 542.92
87 1027.20 87 1065.80 87 1191.64 87 1149.04 87 548.16
88 1038.00 88 1077.00 88 1203.12 88 1160.52 88 553.40
89 1048.80 89 1088.20 89 1214.60 89 1172.00 89 558.64
90 1059.60 90 1099.40 90 1226.08 90 1183.48 90 563.88
91 1070.40 91 1110.60 91 1237.56 91 1194.96 91 569.12
92 1081.20 92 1121.80 92 1249.04 92 1206.44 92 574.36
93 1092.00 93 1133.00 93 1260.52 93 1217.92 93 579.60
94 1102.80 94 1144.20 94 1272.00 94 1229.40 94 584.84
95 1113.60 95 1155.40 95 1283.48 95 1240.88 95 590.08
96 1124.40 96 1166.60 96 1294.96 96 1252.36 96 595.32
97 1135.20 97 1177.80 97 1306.44 97 1263.84 97 600.56
98 1146.00 98 1189.00 98 1317.92 98 1275.32 98 605.80
99 1156.80 99 1200.20 99 1329.40 99 1286.80 99 611.04
100 1167.60 100 1211.40 100 1340.88 100 1298.28 100 616.28
101 1178.40 101 1222.60 101 1352.36 101 1309.76 101 621.52

102 1189.20 102 1233.80 102 1363.84 102 1321.24 102 626.76
103 1200.00 103 1245.00 103 1375.32 103 1332.72 103 632.00
104 1210.80 104 1256.20 104 1386.80 104 1344.20 104 637.24
105 1221.60 105 1267.40 105 1398.28 105 1355.68 105 642.48
106 1232.40 106 1278.60 106 1409.76 106 1367.16 106 647.72
107 1243.20 107 1289.80 107 1421.24 107 1378.64 107 652.96
108 1254.00 108 1301.00 108 1432.72 108 1390.12 108 658.20
109 1264.80 109 1312.20 109 1444.20 109 1401.60 109 663.44
110 1275.60 110 1323.40 110 1455.68 110 1413.08 110 668.68
111 1286.40 111 1334.60 111 1467.16 111 1424.56 111 673.92
112 1297.20 112 1345.80 112 1478.64 112 1436.04 112 679.16
113 1308.00 113 1357.00 113 1490.12 113 1447.52 113 684.40
114 1318.80 114 1368.20 114 1501.60 114 1459.00 114 689.64
115 1329.60 115 1379.40 115 1513.08 115 1470.48 115 694.88
116 1340.40 116 1390.60 116 1524.56 116 1481.96 116 700.12
117 1351.20 117 1401.80 117 1536.04 117 1493.44 117 705.36
118 1362.00 118 1413.00 118 1547.52 118 1504.92 118 710.60
119 1372.80 119 1424.20 119 1559.00 119 1516.40 119 715.84
120 1383.60 120 1435.40 120 1570.48 120 1527.88 120 721.08
121 1394.40 121 1446.60 121 1581.96 121 1539.36 121 726.32
122 1405.20 122 1457.80 122 1593.44 122 1550.84 122 731.56
123 1416.00 123 1469.00 123 1604.92 123 1562.32 123 736.80
124 1426.80 124 1480.20 124 1616.40 124 1573.80 124 742.04
125 1437.60 125 1491.40 125 1627.88 125 1585.28 125 747.28
126 1448.40 126 1502.60 126 1639.36 126 1596.76 126 752.52
127 1459.20 127 1513.80 127 1650.84 127 1608.24 127 757.76
128 1470.00 128 1525.00 128 1662.32 128 1619.72 128 763.00
129 1480.80 129 1536.20 129 1673.80 129 1631.20 129 768.24
130 1491.60 130 1547.40 130 1685.28 130 1642.68 130 773.48
131 1502.40 131 1558.60 131 1696.76 131 1654.16 131 778.72
132 1513.20 132 1569.80 132 1708.24 132 1665.64 132 783.96
133 1524.00 133 1581.00 133 1719.72 133 1677.12 133 789.20
134 1534.80 134 1592.20 134 1731.20 134 1688.60 134 794.44
135 1545.60 135 1603.40 135 1742.68 135 1700.08 135 799.68
136 1556.40 136 1614.60 136 1754.16 136 1711.56 136 804.92
137 1567.20 137 1625.80 137 1765.64 137 1723.04 137 810.16
138 1578.00 138 1637.00 138 1777.12 138 1734.52 138 815.40
139 1588.80 139 1648.20 139 1788.60 139 1746.00 139 820.64
140 1599.60 140 1659.40 140 1800.08 140 1757.48 140 825.88
141 1610.40 141 1670.60 141 1811.56 141 1768.96 141 831.12
142 1621.20 142 1680.00 142 1823.04 142 1780.44 142 836.36
143 1632.00 143 1689.40 143 1834.52 143 1791.92 143 841.60
144 1642.80 144 1698.80 144 1846.00 144 1803.40 144 846.84
145 1653.60 145 1708.20 145 1857.48 145 1814.88 145 852.08
146 1664.40 146 1717.60 146 1868.96 146 1826.36 146 857.32
147 1675.20 147 1727.00 147 1880.44 147 1837.84 147 862.56
148 1686.00 148 1736.40 148 1891.92 148 1849.32 148 867.80
149 1696.80 149 1745.80 149 1903.40 149 1860.80 149 873.04
150 1707.60 150 1755.20 150 1914.88 150 1872.28 150 878.28
151 1718.40 151 1764.60 151 1926.36 151 1883.76 151 883.52
152 1729.20 152 1774.00 152 1937.84 152 1895.24 152 888.76
153 1740.00 153 1783.40 153 1949.32 153 1906.72 153 894.00
154 1750.80 154 1792.80 154 1960.80 154 1918.20 154 899.24

155 1761.60 155 1802.20 155 1972.28 155 1929.68 155 904.48
156 1772.40 156 1811.60 156 1983.76 156 1941.16 156 909.72
157 1783.20 157 1821.00 157 1995.24 157 1952.64 157 914.96
158 1794.00 158 1830.40 158 2006.72 158 1964.12 158 920.20
159 1804.80 159 1839.80 159 2018.20 159 1975.60 159 925.44
160 1815.60 160 1849.20 160 2029.68 160 1987.08 160 930.68
161 1826.40 161 1858.60 161 2041.16 161 1998.56 161 935.92
162 1837.20 162 1868.00 162 2052.64 162 2010.04 162 941.16
163 1848.00 163 1877.40 163 2064.12 163 2021.52 163 946.40
164 1858.80 164 1886.80 164 2075.60 164 2033.00 164 951.64
165 1869.60 165 1896.20 165 2087.08 165 2044.48 165 956.88
166 1880.40 166 1905.60 166 2098.56 166 2055.96 166 962.12
167 1891.20 167 1915.00 167 2110.04 167 2067.44 167 967.36
168 1902.00 168 1924.40 168 2121.52 168 2078.92 168 972.60
169 1912.80 169 1933.80 169 2133.00 169 2090.40 169 977.84
170 1923.60 170 1943.20 170 2144.48 170 2101.88 170 983.08
171 1934.40 171 1952.60 171 2155.96 171 2113.36 171 988.32
172 1945.20 172 1962.00 172 2167.44 172 2124.84 172 993.56
173 1956.00 173 1971.40 173 2178.92 173 2136.32 173 998.80
174 1966.80 174 1980.80 174 2190.40 174 2147.80 174 1004.04
175 1977.60 175 1990.20 175 2201.88 175 2159.28 175 1009.28
176 1988.40 176 1999.60 176 2213.36 176 2170.76 176 1014.52
177 1999.20 177 2009.00 177 2224.84 177 2182.24 177 1019.76
178 2010.00 178 2018.40 178 2236.32 178 2193.72 178 1025.00
179 2020.80 179 2027.80 179 2247.80 179 2205.20 179 1030.24
180 2031.60 180 2037.20 180 2259.28 180 2216.68 180 1035.48
181 2042.40 181 2046.60 181 2270.76 181 2228.16 181 1040.72
182 2053.20 182 2056.00 182 2282.24 182 2239.64 182 1045.96
183 2064.00 183 2065.40 183 2293.72 183 2251.12 183 1051.20
184 2074.80 184 2074.80 184 2305.20 184 2262.60 184 1056.44
185 2085.60 185 2084.20 185 2316.68 185 2274.08 185 1061.68
186 2096.40 186 2093.60 186 2328.16 186 2285.56 186 1066.92
187 2107.20 187 2103.00 187 2339.64 187 2297.04 187 1072.16
188 2118.00 188 2112.40 188 2351.12 188 2308.52 188 1077.40
189 2128.80 189 2121.80 189 2362.60 189 2320.00 189 1082.64
190 2139.60 190 2131.20 190 2374.08 190 2331.48 190 1087.88
191 2150.40 191 2140.60 191 2385.56 191 2342.96 191 1093.12
192 2161.20 192 2150.00 192 2397.04 192 2354.44 192 1098.36
193 2172.00 193 2159.40 193 2408.52 193 2365.92 193 1103.60
194 2182.80 194 2168.80 194 2420.00 194 2377.40 194 1108.84
195 2193.60 195 2178.20 195 2431.48 195 2388.88 195 1114.08
196 2204.40 196 2187.60 196 2442.96 196 2400.36 196 1119.32
197 2215.20 197 2197.00 197 2454.44 197 2411.84 197 1124.56
198 2226.00 198 2206.40 198 2465.92 198 2423.32 198 1129.80
199 2236.80 199 2215.80 199 2477.40 199 2434.80 199 1135.04
200 2247.60 200 2225.20 200 2488.88 200 2446.28 200 1140.28
extra for every km beyond 5 km
11.3
9.4
SEINORAGE CALCULATIONS
Name of The Work :- Providing B T to the Road from Chekkavalasa to
Pulugummi via Eadulavalasa in Komarada Mandal of
Vizianagaram Dist.
Total
Quantity Descript Seignorage Seignorage
S Quantity of
Description of Work ( Finished Unit ion of Charges / Charges
No Material
item ) Material Cum Amount
Collected
1 2 3 4 5 6 7 8
Road Portion
1 Clearing & Grubbing 5760.000 Sqm
2 Construction of Embankment 12000.00 Cum Earth 12000.00 30.00 360000
3 GSB 1783.80 Cum Metal 2283.26 75.00 171245
4 WMM 1808.10 Cum Metal 2766.39 75.00 207479
5 MSS 25mm thick 7.53 Cum Metal 10.85 75.00 814
6 Shoulders with selected earth 1800.00 Cum Earth 2160.00 30.00 64800
7 CC Pavement 0.00 Cum Metal 0.00 75.00 0
Sand 0.00 50.00 0
CC Drain
1 E/W for Foundation 162.00 Cum Earth 162.00 30.00 4860
2 Sand for Filling 0.00 Cum Sand 0.00 50.00 0
3 M10 for Foundation 40.50 Cum Metal 36.45 75.00 2734
0.000 Sand 18.23 50.00 911
4 M15 for Body walls 67.50 Cum Metal 54.00 75.00 4050
Sand 32.40 50.00 1620
600mm dia Pipe Culverts 3Nos

0.000 Sand 0.00 50.00 0
Sand 0.00 50.00 0
Retaining wall
2 Sand for Filling 0.00 Cum Sand 0.00 50.00 0
Sand 5.67 50.00 284
Sand 19.01 50.00 950
1000mm dia Pipe Culverts 1Nos
Sand 12.24 50.00 612
Sand 75.29 50.00 3764
1.0mts Slab culvert
E/W for Foundation 43.47 Cum Earth 43.47 30.00 1304
M10 for Foundation 6.19 Cum Metal 5.57 75.00 418
Sand 2.79 50.00 139
M15 for Body walls 39.33 Cum Metal 31.46 75.00 2360
Sand 18.88 50.00 944
M15 for Head walls 0.00 Cum Metal 0.00 75.00 0
Sand 0.00 50.00 0
M30 for Bed blocks 3.36 Cum Metal 2.69 75.00 202
Sand 1.61 50.00 81
M25 for Deck slab 2.52 Cum Metal 2.02 75.00 151
Sand 1.21 50.00 60
Cement concrete road
120.00 Cum Metal 96.00 75.00 7200
Sand 57.60 50.00 2880
Total 852506
GRAND TOTAL 852506
Dy. Executive Engineer Asst Executive Engineer

PR(PIU,Kurupam PR(PIU),Kurupam
Superintending Engineer, Executive Engineer

PR Circle, Vizianagaram PR(PIU), Vizianagaram
Sub Estimate
0.00
Name of the sub Work : Construction of 1.5 m span RCC slab culvert
Measurments
L B D
1 Earthwork in excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
other deleterious material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification
For Foundations
For Raft foundation

cut off wall u/s
cut off wall d/s
For Wing walls
Cum
2 Filling in foundation trenches with Sand as per drawing and
technical specification Clause 305.3.9 MORD & 304 MORTH
,including overhead charges & Contractors profit but
excluding VAT and seigniorage charges etc.,complete for
foundations.
Total Quantity 18.74 #REF! / CUM #REF!

aggregate (HBG), mechanically mixed, placed in foundation
and compacted by vibration including curing for 14 days
complete as per drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
Levelling course
For Raft foundation
cut off wall u/s
cut off wall d/s
For Wing walls
Cum
3 Plain cement concrete M 15 grade using 40,20 & 10mm
metal (HBG) mechanically mixed for bodywalls complete as
per drawings and technical specification Clauses 802, 804,
805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
2200 MORTH etc., complete-
Footings
For Raft foundation
Wing walls 1st footing x
-do- 2nd footing x
Measurments
L B D
-do- 3rd footing x
88.01 4317.97 / CUM 380025
Cum
metal (HBG) mechanically mixed in substructure complete
as per drawings and technical specification Clauses 802,
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700
& 2200 MORTH , but excluding VAT and seigniorage
charges -
Abutments
Abutments
(1.30+0.7)/2 =1.00
Wing walls
(1.5+0.90)/2 = 1.20
(1.10+0.4)/2 = 0.75
Parapet
Cum
4 Reinforced cement concrete M25 grade (Design Mix) using
20 & 12mm metal (HBG) mechanically mixed in substructure
complete as per drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD
and 1500, 1700 & 2200 MORTH ,including overhead
charges & Contractors profit but excluding VAT and
seigniorage charges (upto 5m height)
Bed blocks
Bed blocks
Dirt walls
4.23 6329.96 / CUM 26776
Cum
5 Providing and laying reinforced cement concrete M25 grade
(Design Mix) using 20 & 12mm metal (HBG) mechanically
mixed in superstructure as per drawing and technical
specifications Clauses 800, 1205.4 and 1205.5 MORD /
Sections 1500, 1600 & 1700 MORTH ,including overhead
seigniorage chargesupto 5m height. - For Super Structure
(Deck slab)
Deck slab
3.31 6887.77 / CUM 22799
Cum
5 Providing and laying cement concrete wearing course M 30
(Design Mix) grade using 20 & 10mm metal (HBG)
mechanically mixed excluding reinforcement complete as
per drawing and technical specifications Clauses 800 and
1206.3 MORD and 2702 MORTH ,including overhead
seigniorage charges -
1.63 #REF! / CUM #REF!

Cum
Measurments
L B D
6 Providing weep holes in brick masonry/stone masonry,
plain/reinforced concrete abutment, wing wall, return wall
with 100 mm dia AC pipe extending through the full width of
the structures with slope of 1(V):20(H) towards drawing face
complete as per drawing and technical specification Clauses
614, 709, 1204.3.7 MORD / 2706 & 2200 MORTH including
overhead charges & Contractors profit but excluding VAT
and seigniorage charges -
0.00 362.89 / Rm 0
Rmt
7 Supplying, fitting and placing HYSD bar reinforcement (Fe
415) in substructure complete as per drawings and technical
specification Clauses 1002, 1005, 1010 & 1202 MORD /
Sections 1600 & 2200 MORTH for Bars below 36 mm dia
including over laps and wastage, where they are not
welded ,including overhead charges & Contractors profit but
excluding VAT and seigniorage charges - For Sub
Structures
For Bed blocks

0.20 75085.10 / MT 15017
MT
8 Supplying, fitting, and placing HYSD bar reinforcement in
superstructure complete as per drawing and technical
specifications Clauses 1002, 1010 and 1202 MORD / 1600
MORTH, for Bars below 36 mm dia including over laps and
wastage, where they are not welded ,including overhead
seigniorage charges - For Super Structures
For Deck slab 0.800

0.800 76679.10 / MT 61343
MT
Total #REF!
Sub Estimate
0.00
Name of the sub Work : Construction of one vent of 3 m span RCC slab culverts ( 2 Nos)
at KM 2/0 - 3/0, and at KM 4/6 - 4/8
Measurments
L B D
For Foundations
For Footings of
abuttments
For Wing walls

Cum
foundations.
0.00
0.00
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
Levelling course
For Footings of
abuttments
For Wing walls
Cum
805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
Footings
Abutments 1st footing
-do- 2nd footing
-do- 3rd footing
Wing walls 1st footing
-do- 2nd footing
-do- 3rd footing
88.86 4317.97 / CUM 383695
Measurments
L B D
Cum
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700
charges -
Abutments
Abutments
(1.47+0.7)/2 = 1.09
Wing walls
(2.30+3.0)/2 = 2.65
(1.26+0.4)/2 = 0.83
Parapet
Cum
Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD
Bed blocks
Bed blocks 0 0 0 0.00 0.70 0.20 0.00
Dirt walls 0 0 1 0.00 0.40 0.375 0.00
5.22 6329.96 / CUM 33042
Cum
(Deck slab)
Deck slab 1 x 1 3.60 0.00 0.300 0.00

8.10 6887.77 / CUM 55791
Cum
Wearing course 1 x 1 3.60 0.00 0.075 0.00

2.48 6887.77 / CUM 17082
Cum
Measurments
L B D
2 x 8 1.00
362.89 / Rm 0
Rmt
9 Cost, supply and fixing of Bituminous Mastic pad 25.4 mm
including cost and conveyance and all labour charges etc.,
complete
2 x 1 0.00 0.30 0.00

839.00 / Sqm 0
Structures
For Bed blocks

0.50 74869.50 / MT 37435
MT
For Deck slab

1.20 74869.50 / MT 89843
11 Providing and laying boulder apron for bed protection with

stone boulders of minimum size and weight as per Table
1300.1, no fragment weighing less than 25 / 40 kg laid dry
complete as per drawing and technical specifications Clause
1301 MORD / 2503 MORTH including overhead charges &
Contractors profit but excluding VAT and seigniorage
charges - For Protection Work
0.00 / Cum 0
11 Backfilling behind abutment, wing wall and return wall

complete as per drawings & technical specification Clause
1204.3.8 MORD / 710.14 of IRC, 78 & 2200 MORTH,
including overhead charges & Contractors profit but
excluding VAT and seigniorage charges
621.37 / cum 0
Measurments
L B D
MT
Total 979511
Sub Estimate
Name of the sub Work : Providing Retaining wall.
Measurments
L B D
1 Gravel Backing for Revetments as per APSS including cost and
conveyance of all materials and all labour charges etc., complete
including Overhead charges and contractor's profit but excluding VAT
and seigneoarage charges.

2 Jeddy Stone Dry Packing for Aprons and Revetments Section
1300 MORD including cost and conveyance of all materials and
all labour charges etc., complete including Overhead charges
and contractor's profit but excluding VAT and seigneoarage
charges.
167.40 Err:520 / CUM Err:520
Total Err:520
Sub Estimate
0.00
Name of the sub Work : Construction of KERB Wall
Measurments
L B D
excavated suitable material as per Technical Specification For
Foundations
Kerb wall 0/5 to 0/550 1 50.00 0.45 0.60 13.50

Cum
per drawings and technical specifications Clause 802, 803,
1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,etc.,
complete For levelling course
Kerb wall bottom 1 50.00 0.45 0.10 2.25

concrete
Cum
(HBG) mechanically mixed for bodywalls complete as per
drawings and technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200
MORTH etc., complete-
Kerb wall 1 50.00 0.250 0.70 8.75

Measurments
L B D
4 Vibrated plain cement concrete pavement CC M20 over a
prepared sub base using 20-12mm HBG crushed chips with 43
Grade cement and fine aggregrates mixed in concrete mixer of
0.40/0.28 cu.m capacity including cost conveyance all
materials, labour charges complete, laid in approved fixed side
formwork including levelling the formwork as per drawing,
spreading the concrete with sholvels, rakes, compacted using
needle and plate vibrators and finished in continuous operation
and construction joints, curing of concrete slabs for 14- days
using admixtures and curing compound (where specified) and
water finishing to lines and grade as per drawing and Technical
Specifications
0/400 to0/500 1 30.00 3.75 0.17 19.13
0/500 to0/550 1 50.00 5.00 0.17 42.50
0/600 to0/700 1 60.00 3.75 0.17 38.25
99.88 #REF! / CUM #REF!
Total #REF!
Sub Estimate
0.00
Name of the sub Work : Construction of Double vent 900 mm dia. Pipe culverts 0/525
Measurments
L B D
PART B
For Foundations
Head walls 2 6.00 0.90 1.50 16.20

Barrel Portion 1 5.85 2.75 1.60 25.74
Cum
Cum
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
Head walls 2 6.00 0.90 0.30 3.24

Under pipes 1 5.85 2.75 0.30 4.83
Cum
805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
2200 MORTH etc., complete- For Head walls and
Parapet
For Head walls and Parapet

Head walls 2 6.00 0.60 1.50 15.30
Parapet 2 5.00 0.30 0.40 1.20
Deduct pipes portion -1.58 1.05 1.05 0.60 -1.05
Cum
Measurments
L B D
4 Providing and laying reinforced cement concrete pipe NP3
for culverts on first class bedding of granular material
including fixing collar with cement mortar 1:2 but excluding
excavation, protection works, backfilling, concrete and
masonry works in head wall and parapets. Tech
Specification Clause 1106 MORD with 900mm dia NP3
pipes
900mm dia NP3 6 2.50 15.00

pipes
15.00 5917.85 / RM 88768
Rmt
Total
#REF!
Sub Estimate
Name of the sub Work : Providing Retaining wall.
Measurments
L B D
mechanically mixed for side walls complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204
MORD and 1500, 1700 & 2200 MORTH ,including overhead charges &
Contractors profit but excluding VAT and seigniorage charges - For ,
Side Drain raising
Retaining wall @ 2/250 to 2/280 1 1 0.00 0.20 0.30 0.00

km Quantity
Total 0.00 4317.97 / CUM 0
Cum
Total 0
Sub Estimate
0.00
Name of the sub Work : Construction of two vents 1000 mm dia. Pipe culverts ( 6 Nos) at 5/4
ad 6/8
Measurments
L B D
construction of shoring and bracing, removal of stumps and other
deleterious material and disposal upto a lead of 50 m, dressing of
sides and bottom and backfilling in trenches with excavated
suitable material as per Technical Specification For Foundations
Head walls 2 8.30 1.20 1.20 23.90

Barrel Portion 1 5.40 3.00 1.20 19.44
Cum
2 Filling in foundation trenches / Pipe bedding with Sand as per
drawing and technical specification Clause 305.3.9 MORD & 304
MORTH ,including overhead charges & Contractors profit but
excluding VAT and seigniorage charges.
Head walls 2 8.30 1.20 0.20 3.98

Under pipes 1 5.40 3.00 0.20 3.24
Cum
per drawings and technical specifications Clause 802, 803, 1202 &
1203 MORD and 1500, 1700 & 2100 MORTH ,etc., complete For
levelling course
Head walls 2 8.30 1.20 0.20 3.98

Cum
4 Providing concrete for plain concrete M 10 grade PCC (1:3:6) mix
for Retainingwalls using 40 mm nominal hard stone aggregate
(HBG), mechanically mixed, placed in foundation and compacted
by vibration including curing for 14 days complete as per drawings
and technical specifications Clause 802, 803, 1202 & 1203 MORD
and 1500, 1700 & 2100 MORTH etc., complete.
Under pipes 1 5.40 3.00 0.20 3.24
3.24 3655.27 / CUM 11843

Cum
Measurments
L B D
(HBG) mechanically mixed for bodywalls complete as per
drawings and technical specification Clauses 802, 804, 805, 806,
807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH etc.,
complete- For Head walls and Parapet
For Head walls and

Parapet
Head walls at 2 8.00 (1.05+0.45)/2 2.80 33.60
Deduct pipes portion -4x TT/4 1.23 1.23 (0.93 -3.63
+.6)/2
Parapet 2 8.00 0.38 0.45 2.70
Cum
6 Providing and laying reinforced cement concrete pipe NP3 for
culverts on first class bedding of granular material including fixing
collar with cement mortar 1:2 but excluding excavation, protection
works, backfilling, concrete and masonry works in head wall and
parapets. Tech Specification Clause 1106 MORD with 1000mm
dia NP3 pipes
1000mm dia NP3 6 2.50 15.00

pipes
15.00 7216.29 / RM 108244
Rmt
Total #REF!
Sub Estimate
0.00
Name of the sub Work : Construction of 2m span RCC slab culvert
Measurments
L B D
For Foundations
For Raft foundation 0.00

cut off wall u/s 0.00
cut off wall d/s 0.00
For Wing walls 0.00
Cum
foundations.
0.00
0.00
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
Levelling course
For Raft foundation 0 0 0 0.30 5.34 0.15 0.00
cut off wall u/s 0 0 0 5.34 0.60 0.45 0.00
cut off wall d/s 0 0 0 5.34 0.60 0.60 0.00
For Wing walls 0 0 0 1.23 1.56 0.30 0.00
Cum
805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
Footings
For Raft foundation 0 0 0 0.30 5.34 0.30 0.00
Wing walls 1st footing x 0.00
-do- 2nd footing x 0.00
-do- 3rd footing x 0.00
86.95 4317.97 / CUM 375447
Cum
Measurments
L B D
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700
charges -
Abutments
Abutments 0.00
(1.47+0.7)/2 = 1.09
Wing walls 0.00
(2.0+1.23)/2 = 1.62
(1.26+0.4)/2 = 0.83
Parapet 0.00
Cum
Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD
Bed blocks
Bed blocks 0 0 0 0.00 0.70 0.20 0.00
Dirt walls 2 x 1 0.00 0.40 0.24 0.00
4.56 6329.96 / CUM 28865
Cum
(Deck slab)
Deck slab 1 x 1 2.60 0.00 0.24 0.00

4.68 6887.77 / CUM 32235
Cum
Wearing course 1 x 1
1.91 #REF! / CUM #REF!
Cum
Measurments
L B D
2 x 0 1.00 0.00
0.00 362.89 / Rm 0
Rmt
8 Cost, supply and fixing of Bituminous Mastic pad 12.7 mm
including cost and conveyance and all labour charges etc.,
complete
2 x 1 0.00 0.24 0.00

0.00 481.00 / Sqm 0
Sqm
Structures
For Bed blocks 0.50

0.50 75085.10 / MT 37543
MT
For Deck slab 1.000

1.000 76679.10 / MT 76679
MT
Total #REF!
Sub Estimate
0.00
Name of the sub Work : Construction of 1m span RCC slab culvert
Measurments
L B D
For Foundations
For Raft foundation 1 x 1 7.80 4.00 1.20 37.44

cut off wall u/s 1 x 1 4.00 0.60 0.45 1.08
cut off wall d/s 1 x 1 4.00 0.60 0.60 1.44
For Wing walls 2 x 2 0.93 1.35 1.20 6.03
Cum
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
Levelling course
cut off wall u/s 1 x 1 4.00 0.60 0.45 1.08
cut off wall d/s 1 x 1 4.00 0.60 0.60 1.44
For Wing walls 2 x 2 0.93 1.35 0.30 1.51
Cum
805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
Footings
4.68 4317.97 / CUM 20208
Cum
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700
charges -
Abutments
Abutments 2 x 1 7.50 1.00 1.50 22.50
Measurments
L B D
(1.30+0.7)/2 =1.00
Wing walls 2 x 2 1.20 0.75 1.910 6.88

(1.5+0.90)/2 = 1.20
(1.10+0.4)/2 = 0.75
Parapet 2 x 1 2.40 0.30 0.450 0.65

Cum
Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD
Bed blocks
Bed blocks 2 x 1 7.50 0.70 0.20 2.10
Dirt walls 2 x 1 7.50 0.40 0.21 1.26
3.36 6329.96 / CUM 21269
Cum
(Deck slab)
Deck slab 1 x 1 1.60 7.50 0.210 2.52

2.52 6887.77 / CUM 17357
Cum
2 x 7 1.00 14.00
14.00 362.89 / Rm 5080
Rmt
Structures
For Bed blocks 0.34

0.34 75085.10 / MT 25529
MT
Measurments
L B D
For Deck slab 0.310

0.310 76679.10 / MT 23771
MT
Total #REF!
SUMMARY OF 3- DAY COUNT
Name of the Road : #REF! NABARD RIAD - XVI

Road No:-
Traffic Count Location on Road : 0 District Ananthapur State Andhra Pradesh
Vehicle Class
Cars,
Day Jeeps, Motorise Cycle Animal Total
Medium Commercial Agricultural Tractors/ Trailers Buses
Vans, d two- Trucks (HCV) Cycles Ricksha Drawn
Vehicles (MCV) (MCV) (HCV)
Three- wheelers ws Vehicles
wheelers
Over Unlade Over Over
Laden Unladen Laden Laden Unladen
Laden n Laden Laden
Day 1 09.12.12 1 1 1 0 0 1 2 1 1 1 1 3 24 0 24 61
Day 2 10.12.12 1 4 2 0 0 1 1 1 1 1 1 2 22 0 23 60
Day 3 11.12.12 1 5 2 0 0 3 2 1 2 2 1 3 15 0 32 69
Total 3 10 5 0 0 5 5 3 4 4 3 8 61 0 79 190
Average Daily
Traffic 1 3 2 0 0 2 2 1 1 1 1 3 20 0 26 63
ADT in the year of Traffic Count ADT = 63 Nos

No of Harvesting Seasons n= 2 (2+0/2) = 1 Peak Seasons Days 75
Base Year Traffic AADT (T)= 79 Nos (Avarage annual daily trafic i.e AADT = T + 1.2 x n x T x t)
Let us assuming an intial growth rate of 6% for 2years 365
Opening of the road after complition AADT = 89 Nos (AADT * (1.06)2)
From the given traffic count data, proportions of
MCV = 4 Nos (Laden Medium Commercial Vehicle)
MCV = 1 Nos (Un Laden Medium Commercial Vehicle)
MCV = 1 Nos (Over Laden Medium Commercial Vehicle)
HCV = 7 Nos (LadenHeavy Commercial Vehicle)
HCV = 3 Nos (Unladen Heavy Commercial Vehicle)
HCV = 1 Nos (Over Laden Heavy Commercial Vehicle)
Cumulative ESAL applications for 10year with uniform growth rate @ 6% (VDF = Vehicle Damage Factor)
Equivalent Standard Axle Load = ESAL = MCV x VDF + HCV x VDF Vehicle Laden Unladen Ov.Laden
ESAL = (2.58x7) + (0.31x3) + (2.86x1) + (0.31x4) + (0.02x1) + (0.34x1) HCV 2.58 0.31 2.86
ESAL = 23 Nos/day MCV 0.31 0.02 0.34
Cumulative ESAL Applications = N= 110,653 ( N = ESAL x 4811 x L)
Where L= Lane distribution Factor = 1 for single lane)
Assumptions :
1. HCV vehicles are not catogorized as laden, un laden, hence they are taken as equal numbers.
NABARD RIAD - XVII
#REF!
Pavement Design - B.T.
3 TO 4% CUMULATIVE ESAL
APPLICATIONS
STRENGTH 5.60%
1,00,000 to 2,00,000 BT
Gr.III
SUBGRADE
Gr.II
POOR
(CBR)
(CBR)
Existing
GSB
PROVIDED: Provision mae for crust thickness 300 mm

as per Fig.4 of SP 72 - 2007
As per SP 72
GSB GSB 125 mm
WBM Base course 100 MM
WBM WBM 75 MM
TOTAL 300 mm
EXISTING
GSB 0 mm
WBM 0 MM
TOTAL 0 mm
PROPOSED
GSB GSB 150 mm
WBM GR.II 75 MM
WBM GR.III 75 MM
TOTAL 300 mm
TOTAL CRUST 300 mm

OGPC 20 mm
Name of the Mandal : BOBBILI GRANT SDP
Name of the work Construction of Gravel road for Community from Koneru
to Bobbili Gorja
Estimate Cost: 30.00 Lakhs
S.N As per Original Estimate Estimate As per Working Estimate Difference

Task Name
o. Quantity Rate Amt Quantity Rate Amt More Less Remarks

1 2 3 4 5 6 7 8 9 10 11
1 Clearing and grubbing road land including The road is

uprooting wild vegetation, grass, bushes, completely with
shrubs, saplings and trees of girth upto 300 jungle at the time
mm, removal of stumps of such trees cut starting of the
earlier and disposal of unserviceable work.The existing
materials and stacking of serviceable jungle was cleared .
material to be used or auctioned, upto a Hence the excess in
lead of 1000 m including removal and 4 0 0 3840.00 2.10 8064 8064 0 amount.
disposal of top organic soil not exceeding
150 mm in thickness as per Technical
Specification Clause 201 MORD . including
contractors profit & Over head charges but
excluding VAT.
2 Construction of embankment with approved As per the site
materials deposited at site from roadway cutting conditions , the
and excavation from drain (not exceeding 0.6 m widening of the road
depth) and foundation of other structures was taken up,during
including breaking clods, ramming, spreading, execution as per
sectioning, grading compacting with vibratory actuals, the e/w
roller 80-100KN to OMC compaction including quantity was
to a top width of 7.5m and raising to required 1104.00 75.03 82833 432.00 237.00 102384 19551 0 increased . Hence
height complete etc.as per requirement of the excess in
Tables 300.1 and 300.2 as per Technical amount.
Specification Clause 301.5 MORD/ 305
MORTH including overhead & Contract profit
but excluding VAT & Seigonarage charges etc.
The existing
complete.
formation of the road
is with complete
3 Construction of improved subgrade by providing undulations ,
selected earth having minimum CBR of 10%, uneven ,slushy and
MDD not less than 1.85 g/cc with LL & PI not the soil on both sides
more than 40% and 20 respectively and of the road is B C
spreading in uniform layers with tractor grader Soil . Hence it is
on prepared surface, and compacted at OMC proposed to improve
with vibratory roller 80-100 kN to meet 0.00 0.00 0 #REF! #REF! #REF! #REF! #REF! the subgrade by
requirement of Table 300.2 with as per
providing 100 mm
Technical Specification Clause 303 MORD /
thick Selected Earth
305 MORTH, by using machinery including
having minimum
overhead charges & Contractor profit etc.,
CBR of 10 % and
Complete, but excluding VAT & Seigonarage
MDD at Less
charges etc. complete.
than1.85 % g/cc.
4 Construction of granular sub-base by providing In the Original
well graded material(Table 400.1) with Grading estimate the length
III Material(HBG M/C +Stone dust) CBR of the Road was
Value not less than 20 and PI Value less than 6 restricted to limit the
spreading in uniform layers with Tractor grader estimate cost to the
on prepared surface, mixing by mix in place sanctioned amount
method with rotavator at OMC, and compacting of Rs 30.00 Lakhs.To
with Vibratory Roller to achieve the desired 772.80 1488.33 1150181 0.00 2029.05 0 0 1150181 provide connectivity
density, complete as per Technical Specification up to the village the
Clause 401 MORD .including contractors profit length of GSB is
& Over head charges but excluding VAT & increased to 1590
Seigonarage charges etc. complete. Rmt duly limiting the
WBM GrII layer
5 Providing, laying, spreading and compacting The length of the

stone aggregates of specific sizes for Grading 2 WBM GrII layer
material to water bound macadam specification was limited to 1100
including spreading in uniform thickness, hand Rmt only to limit
packing, rolling with Vibratory roller 80-100 kN
in stages to proper grade and camber, applying
the Estimate cost
and brooming, stone screening/binding materials to sanctioned
to fill-up the interstices of coarse aggregate, amount of Rs
watering and compacting to the required density 363.26 1597.26 580221 0.000 2280.32 0 0 580221 30.00 Lakhs.The
grading 2 as per Technical Specification Clause balance WBM layer
405 MORD / 404 MORTH. For compacted will be taken up in
thickness of 75 mm. including all over heads separate sanction.
and Contractors profit but Excluding VAT and
seigniorage charges etc., complete for Grade II
As per the site
conditions, the width
6 Construction of improved subgrade by providing of berms were
selected earth having minimum CBR of 10%, increased to
MDD not less than 1.85 g/cc with LL & PI not 1.00mts.As the soil
more than 40% and 20 respectively and on both sides of the
spreading in uniform layers with tractor grader road is BC soil ,the
on prepared surface, and compacted at OMC shoulders were
with vibratory roller 80-100 kN to meet provided in two
459.68 225.39 103607 #REF! #REF! #REF! #REF! #REF! layers ie 150mm
requirement of Table 300.2 with as per
Technical Specification Clause 303 MORD / thick up to GSB layer
305 MORTH, by using machinery including and 100 thick up to
overhead charges & Contractor profit etc., WBM layer with
Complete, but excluding VAT & Seigonarage selected earth.Hence
charges etc. complete. the excess in
amount.
7 Reinforce cement concrete M15 grade kilometre
stone/local stone of sandard design as per IRC:e
fixing in position including painting and printing
etc as per drawing and technical specification
clause 1703 MORD/804 MORTH
KM Stone 3.00 1802.92 5409 2.00 1400.00 2800 0 2609
HM Stone 7.00 512.58 3588 7.00 385.00 2695 0 893

8 Towards cost supply and fixing of Name Board
of Size 4'0'x2'6' including painting and required 1.00 3000 3600 600 0
letter
900MM Dia 2rows Culvert
1 Earthwork in excavation for structures as
per drawing and technical specifications
Clause 305.1 including setting out,
construction of shoring and bracing,
removal of stumps and other deleterious
material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling As epr actual
in trenches with excavated suitable material 40.46 93.77 3794 41.94 237.00 9940 6146 0
requirement.
as per Technical Specification 305 MORD /
304 MORTH ,including overhead charges &
Contractors profit but excluding VAT and
seigniorage charges - For Foundations
2 Providing concrete for plain concrete M 10

grade in open foundations using 40 mm
nominal size Graded hard stone aggregate
(HBG), mechanically mixed, placed in
foundation and compacted by vibration
including curing for 14 days complete as per
drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and 11.05 3387.83 37436 8.07 3822.63 30849 0 6587 .-Do-
1500, 1700 & 2100 MORTH ,including
overhead charges & Contractors profit but
excluding VAT and seigniorage charges For
levelling course
3 Plain cement concrete M 15 grade using

40,20 & 10mm metal (HBG) mechanically
mixed in foundation complete as per
drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 and
1204 MORD and 1500, 1700 & 2200 22.66 3914.15 88695 15.45 4317.97 66733 0 21962 .-Do-
MORTH ,including overhead charges &
4 Providing and laying reinforced cement
concrete pipe NP3 for culverts on first
class bedding of granular material including
fixing collar with cement mortar 1:2 but
excluding excavation, protection works,
backfilling, concrete and masonry works in
head wall and parapets. Tech Specification 15 6464.82 96972 15.000 5917.85 88768 0 8204 .-Do-
Clause 1106 MORD ,including overhead
charges & Contractors profit but excluding
VAT and seigniorage charges - For Pipe
Culverts
600MM Dia 6 Culvert
1 Earthwork in excavation for structures as The Original estimate

per drawing and technical specifications was prepared with 1
Clause 305.1 including setting out, no of 900MM Dia
construction of shoring and bracing, 2rows Pipe Culvert
removal of stumps and other deleterious and 6 nos of 600 MM
material and disposal upto a lead of 50 m, dia pipe
dressing of sides and bottom and backfilling culverts .During
in trenches with excavated suitable material 58.32 93.77 5469 0.00 0.00 0 0 5469 execution after
as per Technical Specification 305 MORD / clearing of the jungle
304 MORTH ,including overhead charges & and widening ,it was
Contractors profit but excluding VAT and noticed that,One no
seigniorage charges - For Foundations 900MM Dia 2rows
Pipe Culvert at
0/948 is sufficient
and 6 nos of 600 MM
dia pipe culverts
proposed in the
Original estimate are
not
necessary.Accordingl
y in the Working
Estimate , provision
was made for one no
900MM Dia 2rows
Pipe Culvert only.
noticed that,One no
900MM Dia 2rows
Pipe Culvert at
0/948 is sufficient
and 6 nos of 600 MM
2 Providing concrete for plain concrete M 10 dia pipe culverts
grade in open foundations using 40 mm proposed in the
nominal size Graded hard stone aggregate Original estimate are
(HBG), mechanically mixed, placed in not
foundation and compacted by vibration necessary.Accordingl
including curing for 14 days complete as per y in the Working
drawings and technical specifications 19.44 3387.83 65859 0.00 0.00 0 0 65859 Estimate , provision
Clause 802, 803, 1202 & 1203 MORD and was made for one no
1500, 1700 & 2100 MORTH ,including 900MM Dia 2rows
overhead charges & Contractors profit but Pipe Culvert only.
levelling course

Clauses 802, 804, 805, 806, 807, 1202 and 34.62 3914.15 135508 0.00 0.00 0 0 135508 .-Do-
1204 MORD and 1500, 1700 & 2200
4 Providing and laying reinforced cement
concrete pipe NP3 for culverts on first
class bedding of granular material including
fixing collar with cement mortar 1:2 but
excluding excavation, protection works,
backfilling, concrete and masonry works in
head wall and parapets. Tech Specification 45.00 3166.09 142474 0.00 0.00 0 0 142474 .-Do-
Clause 1106 MORD ,including overhead
charges & Contractors profit but excluding
VAT and seigniorage charges - For Pipe
Culverts
Construction of Retaining wall

1 Earthwork in excavation for structures as The retaining wall
per drawing and technical specifications was proposed for
Clause 305.1 including setting out, deletion ,as per site
construction of shoring and bracing, site condiions.
removal of stumps and other deleterious
material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling
in trenches with excavated suitable material 13.23 93.77 1241 0.00 0.00 0 0 1241
as per Technical Specification 305 MORD /
304 MORTH ,including overhead charges &
seigniorage charges - For Foundations
2 Providing concrete for plain concrete M 10

grade in open foundations using 40 mm
nominal size Graded hard stone aggregate
(HBG), mechanically mixed, placed in
foundation and compacted by vibration
including curing for 14 days complete as per
drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and 2.94 3387.83 9960 0.00 0.00 0 0 9960 .-Do-
1500, 1700 & 2100 MORTH ,including
overhead charges & Contractors profit but
levelling course

Clauses 802, 804, 805, 806, 807, 1202 and
1204 MORD and 1500, 1700 & 2200 11.72 3914.15 45874 0.00 0.00 0 0 45874 .-Do-
4 Provision for Seianarage Charges 248685 68239 0 180446 Part A +Part B
Seinarage Charges
5 Provision for VAT @5% 127940 #REF! #REF! #REF! Part A +Part B
VAT+GST
6 12794 4044 0 8750 Part A +Part B QC

Provision for QC @0.5%
Charges
7 Un Fore Seen Items 48461 #REF! #REF! #REF!
3000000 #REF! #REF! #REF!

NREGS Gravel Road Model Est (Corrected)

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

NREGS Gravel Road Model Est (Corrected)

Uploaded by

Copyright:

Available Formats

SSR- 2019-20 Initial Rates

Labour per Rate 1 60-63 mm size HBG metal 399.05

Blasting charges 70.00 9 5-7 mm size HG M/c metal 480.00

10 2.36 mm to 5mm HBG M/C 350.00

Grama panchayat Alajangi

ENTER THE QUARRY NAME & LEAD IN KM

Metal(40mm) Rapaka 65.00 km

Metal(20mm) Rapaka 65.00 km

Stone dust Rapaka 65.00 km

Sand (Mortar) Nandabalaga 3.00 km

Sand (Concrete) Nandabalaga 3.00 km

Sand (Filling) Nandabalaga 3.00 km

Gravel Local 6.00 km

Selected earth Local 5.00 km

RCC pipes Mettavalasa 8.00 km

Dy. Executive Engineer, Mandal Engineering. Officer

PANCHAYAT RAJ ENGINEERING DEPARTMENT

Construction of Gravel road for

Estimate Amount : 8.82 Lakhs

Name of the Mandal : Bobbili

Name of the G P : Alajangi

Name of the Sub-Division : PRI Bobbili

Name of the Division : PRI Parvathipuram

Name of the Circle : PR Vizianagaram

CW 10 Cost towards engaging skilled labour,semi skilled labour,other materials and

3 GST upto 12% 0

Deputy Executive Engineer, Mandal Engineering Officer,

Specification report to accompany the Detailed Estimate for the work

Construction of Gravel road for Community from Koneru to Bobbili Gorja

The estimate is prepared with the following provisions

Deputy Executive Engineer, Mandal Engineering Officer,

Construction of Gravel road for Community from Koneru to Bobbili Gorja

1 Road part as per Sub Estimate 410429

2 600 mm Dia Pipe Culverts 4 72587 290348

3 900mm Dia Pipe Culverts 1 107929 107929

4 Retaining wall as per sub estimate 1 0 0

5 Provision for QC 0.5% 4044

6 Provision for Seigniorage Charges 68239

7 Provision for unforeseen items 1401

Dy. Executive Engineer, Mandal Engineering Officer

Construction of Gravel road for Community from Koneru to Bobbili Gorja

Name of the sub Work : Road part Length 1.20 KM

0/0 to 1/2 2 1200 2.00 4800.00

Deduct voids 20% -960.00

3840.00 2.10 sqm 8064

Widening the Road 2 1200.00 0.45 0.45 486.00

486.00 265.86 cum 129208

4 Construction of ,Shoulders and Sub base by providing Selected earth

Shoulders 2 1200.00 0.75 0.20 360.00

361.00 447.86 cum 161678

5 Reinforce cement concrete M15 grade kilometre stone/local stone of sandard

KM Stone 2 1400.00 No 2800

HM Stone 7 385.00 No 2695

6 Construction of citizen information board of 0.90x1.20m size including

Dy. Executive Engineer, Mandal Engineering Officer

1 Earthwork in excavation for structures as per drawing and technical

Head walls 1 2 3.30 1.20 0.30 2.38

Head walls above pipe 1 2 3.00 0.90+0.45/2 1.50 6.08

Parapet 1 2 3.00 0.30 0.30 1.08

600mm dia NP3 pipes 1 3 2.50 7.50

Dy. Executive Engineer, Mandal Engineering Officer

Construction of Gravel road for Community from Koneru to Bobbili Gorja

Head walls 1 2 5.30 1.20 1.20 15.26