CD1 - SITAPUR, Lok Nirman Vibhag

DETAILED ESTIMATE

CD1 - SITAPUR

Name Of Work : Special repair of Banni ghurain to Rampur gherwa link

Road
Road Unique Code : 240150
Name Of Circle : SITAPUR-KHERI
Name Of Division : CD1 - SITAPUR
Length Of road : 2.000 Km.
Total Cost : 25.36 Lacs.
Name Of Yojana :

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

 CHECKING PROFORMA

Preliminary and Detailed Estimate

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

(A) Division Office :- CD1 - SITAPUR

Sr.No. Name Designation Checked Date

1 Kailash Babu Arya Executive Engineer (EE) 17/09/2022

2 Amit Singh Assistant Engineer (AE) 16/09/2022
3 Jag Prasad Junior Engineer (JE) 16/09/2022

(B) Checking Done By :

Sr.No. Name Office Designation Checked Date

1 Dileep Kumar Division JE -Technical 17/09/2022

2 Ravi Prakash Jaiswal Circle JE -Technical 17/09/2022
3 Shatrughan Prasad Nayak Zone JE -Technical 17/09/2022
 INDEX

S. No. Content Page No.

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

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

Junior Engineer Assistant Engineer Executive Engineer

CD1 - SITAPUR CD1 - SITAPUR CD1 - SITAPUR
 Estimate Details:
Special repair of Banni ghurain to Rampur gherwa
Name Of Work : link Road
Estimate Category Type : Road Work

Sub-CategoryType : Village Road

Estimate Type Name : Maintenance/ Repair work

Work Type Name : Maintenance/ Repair work

Unique Code No : 240150

Work Start Ch: 0.000 Km.

Work End At: 2.000 Km.

Length: 2.000 Km.

Name Of Yojana :

Chainage wise details

Surface Type Chainage from Chainage to Length

Type of cross drainage work

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

Quarry Details

Name of Quarry kilometer Kaccha Pakka Distance ForestTax TollTax

Kabrai 1 1.00 293.00 294.00 0.00 0.00

Bitumen/Emulsion Details

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

Effective rate:(witho Way) Rate Cartage MT
from Date ut GST) Excluding
C.P
RS Jhansi 01/09/2022 50,455.00 425.00 1.90 807.50 51,262.50
VG10 Mathura 01/09/2022 44,542.00 704.00 1.90 1,337.60 45,879.60
 ROAD METAL RATES
Name of Work :- Special repair of Banni ghurain to Rampur gherwa link Road
Cost Of
Pakka Kaccha Rate
KM Name Of Deduct Net Quarry Total Cost Of Cartage Forest Toll Tax Stacking Excluding Rate with
Name Of Resources Quarry Rate Distance Distance
No. Quarry Loading Rate Distance Cartage excluding Tax Charges C.P.
(KM) (KM) C.P.
C.P.
Aggregate-Grading
1 Kabrai III 53 mm to 22.4 860 35.0 825.0 293 1 294 2449.90 2227.18 0.00 0.00 24.00 3052.18 3298.90
mm
Crushed Stone
1 Kabrai chipping 13.2 mm 1070 35.0 1035.0 293 1 294 2449.90 2227.18 0.00 0.00 24.00 3262.18 3508.90
nominal size
Crushed Stone
1 Kabrai chipping 9.5 mm 1030 35.0 995.0 293 1 294 2449.90 2227.18 0.00 0.00 24.00 3222.18 3468.90
nominal size
Stone Screening -
1 Kabrai Type B 11.2 mm for 1030 35.0 995.0 293 1 294 2449.90 2227.18 0.00 0.00 24.00 3222.18 3468.90
Grading-3

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

Junior Engineer Assistant Engineer Executive Engineer

CD1 - SITAPUR CD1 - SITAPUR CD1 - SITAPUR

 Rate Analysis

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

SOR Resources Type

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

Total Value Of Item : (a) 5,002.61

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

242
MORD Item Name :- (ii)Providing and applying tack coat with Bitumen VG-10 using bitumen distributor at
the rate of 0.30 to 0.40 kg per sqm on the prepared dry and hungry bituminous surface cleaned with
Chapter-05 Hydraulic broom as per Technical Specification Clause 503.
(Bases an
5.2(ii) Output Quantity :- 1,750.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 0.040 370.00 14.80
Mazdoor (Unskilled) MORD Labour Day 1.000 325.00 325.00
Air Compressor 210 cfm MORD Machinery Hours 1.400 381.10 533.54
Hydraulic broom with tractor MORD Machinery Hours 1.400 425.50 595.70

Total Value Of Item : (a) 29,593.23

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 28,124.20
Total Value Of Item -(Bituminous Value,if any) : (a) 1,469.04
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 1,035.76
Contractor Profit : 10.00
Contractor Profit Value : (b) 2,959.32
Final Amount :(a+b+c+d) forOutput Quantity 1750.000 Square Meters 33,588.31
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 19.19

343 Item Name :- 3)WBM Grading 3

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

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 10.080 370.00 3,729.60
Mazdoor (Unskilled) MORD Labour Day 250.000 325.00 81,250.00
Mazdoor (Skilled) MORD Labour Day 2.000 350.00 700.00
Three wheel 80-100 kN Static Roller MORD Machinery Hours 45.000 549.45 24,725.25
Water tanker 6 kl capacity (Truck MORD Machinery Hours 24.000 370.00 8,880.00
Mounted)
Aggregate-Grading III 53 mm to 22.4 MORD Material Cubic 435.600 3,052.18 1,329,530
mm Meter .48
Stone Screening - Type B 11.2 mm for MORD Material Cubic 86.400 3,222.18 278,396.5
Grading-3 Meter 2
Water MORD Material Kilo Litres 144.000 55.00 7,920.00

Total Value Of Item : (a) 1,735,131.85

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 0.00
Total Value Of Item -(Bituminous Value,if any) : (a) 1,735,131.85
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 60,729.61
Contractor Profit : 10.00
Contractor Profit Value : (b) 173,513.19
Final Amount :(a+b+c+d) forOutput Quantity 360.000 Cubic Meter 1,969,374.65
Final Amount :(a+b+c+d) for Unit Quantity 1Cubic Meter 5,470.49
 364 Item Name :- 20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified
MORD bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of 13.2 mm
to 5.6 mm aggregates either using penetration grade bitumen or emulsion to required line, grade and
level to serve as wearing course on a previously prepared base, including mixing in a suitable plant,
laying and rolling with a three wheel 80-100 kN static roller capacity, finished to required level and
Chapter-05 grades to be followed by seal coat of either Type A or Type B or Type C as per Technical Specification
Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
5.9Case-I(I) Output Quantity :- 500.00 Square Meters

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Mate MORD Labour Day 1.080 370.00 399.60
Mazdoor (Unskilled) MORD Labour Day 21.000 325.00 6,825.00
Mazdoor (Semi skilled) MORD Labour Day 6.000 335.00 2,010.00
Bitumen boiler oil fired 1000 litre MORD Machinery Hours 4.000 236.80 947.20
Mixall 6-10 t capacity MORD Machinery Hours 4.000 1,073.00 4,292.00
Three wheel 80-100 kN Static Roller MORD Machinery Hours 2.000 549.45 1,098.90
Bitumen (S-90) MORD Material Tonne 0.730 45,879.60 33,492.11
Crushed Stone chipping 13.2 mm MORD Material Cubic 9.000 3,262.18 29,359.64
nominal size Meter
Crushed Stone chipping 9.5 mm MORD Material Cubic 4.500 3,222.18 14,499.82
nominal size Meter

Total Value Of Item : (a) 92,924.27

Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 33,492.11
Total Value Of Item -(Bituminous Value,if any) : (a) 59,432.16
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 3,252.35
Contractor Profit : 10.00
Contractor Profit Value : (b) 9,292.43
Final Amount :(a+b+c+d) forOutput Quantity 500.000 Square Meters 105,469.05
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 210.94

418 Item Name :- Seal Coat

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

SOR Resources Type

Resource Name Type Unit Quantity Rate Amount
Name
Name
Total Value Of Item : (a) 43,784.16
Scaffolding Charges 0.00
Form Charges Profit : 0.00
Form Charges Profit Value : (d) 0.00
Bituminous Value Of Item , if any : 32,803.91
Total Value Of Item -(Bituminous Value,if any) : (a) 10,980.25
Contractor Overhead : 3.50
Contractor Overhead Value : (c) 1,532.45
Contractor Profit : 10.00
Contractor Profit Value : (b) 4,378.42
Final Amount :(a+b+c+d) forOutput Quantity 1100.000 Square Meters 49,695.03
Final Amount :(a+b+c+d) for Unit Quantity 1Square Meters 45.18
 Details Of Measurements

Item No : 3.3
Item Description : Construction of Embankment with Material Obtained from Roadway Cutting
Construction of embankment with approved materials deposited at site from roadway cutting and excavation from drain and foundation of other
structures graded and compacted to meet requirement of Tables 300.1 and 300.2 as per Technical Specification Clause 301.5
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 2.000 2.000 2000.00 1.875 0.150 1125.000
1.00 patri m³
0

Item No : 4.7(3)(A)
Item Description : 3)WBM Grading 3
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification including spreading in uniform
thickness, hand packing, rolling with smooth wheel roller 80-100 kN in stages to proper grade and camber, applying and brooming, stone screening to
fill-up the interstices of coarse aggregate, watering and compacting to the required density Grading 3 as per Technical Specification Clause 405.
(A)By Manual Means
Unit Name : Cubic Meter
Km Chainage Chainage Number Length Calculation
Description Width Depth Unit Quantity
No. From To Description
0.000 2.000 0.250 2000.00 3.000 0.075 81.000
1.00 Patch m³
0

Item No : 5.2(ii)
Item Description : (ii)Providing and applying tack coat with Bitumen VG-10 using bitumen distributor at the rate of 0.30 to 0.40 kg per sqm on the
prepared dry and hungry bituminous surface cleaned with Hydraulic broom as per Technical Specification Clause 503.
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
0.000 2.000 1.000 2000.00 3.000 6000.000
1.00 tack m²
0

Item No : 5.9Case-I(I)
Item Description : 20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified bitumen) Binder
Providing, laying and rolling of open-graded premix carpet of 20 mm thickness composed of 13.2 mm to 5.6 mm aggregates either using penetration
grade bitumen or emulsion to required line, grade and level to serve as wearing course on a previously prepared base, including mixing in a suitable
plant, laying and rolling with a three wheel 80-100 kN static roller capacity, finished to required level and grades to be followed by seal coat of either
Type A or Type B or Type C as per Technical Specification Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
0.000 2.000 1.000 2000.00 3.000 6000.000
1.00 PC m²
0

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

Item Description : Seal Coat
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and cross fall using Type A, Type B and
Type C as per Technical Specification Clause 510
A.By Manual Means
Case - III : Type C
(I)Bitumen (S-90)
Unit Name : Square Meters
Km Chainage Chainage Number Length Width/Hei Calculation
Description Unit Quantity
No. From To ght Description
0.000 2.000 1.000 2000.00 3.000 6000.000
1.00 Seal m²
0
 Bill Of Quantity

Group Name : Road Work, Total group amount (in Rs.) :2,148,887.19
Sr. SOR Item No. Item Description Quantity Unit Rate Amount
No.
Construction of Embankment with Material
Obtained from Roadway Cutting
Construction of embankment with approved
materials deposited at site from roadway
1 MORD 3.3 cutting and excavation from drain and 1125.000 Cubic Meter 56.78 63,877.50
foundation of other structures graded and
compacted to meet requirement of Tables
300.1 and 300.2 as per Technical Specification
Clause 301.5
3)WBM Grading 3
Providing, laying, spreading and compacting
stone aggregates of specific sizes to water
bound macadam specification including
spreading in uniform thickness, hand packing,
4.7(3)(A) rolling with smooth wheel roller 80-100 kN in
2 MORD stages to proper grade and camber, applying 81.000 Cubic Meter 5470.49 4,43,109.69
and brooming, stone screening to fill-up the
interstices of coarse aggregate, watering and
compacting to the required density Grading 3
as per Technical Specification Clause 405.
(A)By Manual Means
(ii)Providing and applying tack coat with
Bitumen VG-10 using bitumen distributor at the
5.2(ii) rate of 0.30 to 0.40 kg per sqm on the prepared Square
3 MORD dry and hungry bituminous surface cleaned 6000.000 Meters 17.53 1,05,180.00
with Hydraulic broom as per Technical
Specification Clause 503.
 20mm thick Open-Graded Premix Carpet using
Bituminous (penetration grade/modified
bitumen) Binder
Providing, laying and rolling of open-graded
premix carpet of 20 mm thickness composed of
13.2 mm to 5.6 mm aggregates either using
penetration grade bitumen or emulsion to
required line, grade and level to serve as
5.9Case- Square
4 MORD I(I) wearing course on a previously prepared base, 6000.000 Meters 210.94 12,65,640.00
including mixing in a suitable plant, laying and
rolling with a three wheel 80-100 kN static roller
capacity, finished to required level and grades
to be followed by seal coat of either Type A or
Type B or Type C as per Technical
Specification Clause 508.
Case - I By Manual Means
(I)Bitumen (S-90)
Seal Coat
Providing and laying seal coat sealing the voids
5.12 A. in a bituminous surface laid to the specified
By levels, grade and cross fall using Type A, Type Square
5 MORD Manual B and Type C as per Technical Specification 6000.000 Meters 45.18 2,71,080.00
Case-III- Clause 510
Type c(I) A.By Manual Means
Case - III : Type C
(I)Bitumen (S-90)
Total Amount :2,148,887.19
 Abstract Of Cost

Name Of Work Estimate Amount

Special repair of Banni ghurain to Rampur gherwa link Road 2,535,686.88

Cost Of The Work 2,148,887.19

Total Cost Of Charges 386,799.69

Total Cost Of Additional Charges 0.00

Stage1 Charges Stage2 Charges

Group Name Group Amt Total Charges Final Amt
Amt Amt

Road Work 2148887.19 0.00 386799.69 386799.69 2535686.88

Total : 2148887.19 0.00 386799.69 386799.69 2535686.88

Group Name : Road Work Total Cost (A) :

2,148,887.19
Stage I Charges / Taxes

Name Of Charges In Percentage/Amount Amount

Stage I Tax Total (B) : 0.00

Stage II Charges / Taxes Base Amount (C = A+B) : 2,148,887.19

Name Of Charges In Percentage/Amount Amount

GST 18.00 386,799.69

Stage II Tax Total (D) : 386,799.69

Estimate Final Amount : 2,535,686.88

Estimate Final Amount : 25.36 (in Lacs)

Junior Engineer Assistant Engineer Executive Engineer

CD1 - SITAPUR CD1 - SITAPUR CD1 - SITAPUR
 Signatures

Sign By:

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

CD1 - SITAPUR SITAPUR-KHERI Lucknow Headquarters