Beruflich Dokumente
Kultur Dokumente
Estimate
NAME OF WORK:Construction of Bhanjana Morthal Road, Km 0/00 to
4/550, Ta. Dhanera, Dist. Banaskantha.
Executive Engineer
Panchayat Road and Building Division
Jilla Panchayat, Palanpur
Sub Head:-__________________________
Service Head :- _______________________
Department Head:-_____________________
Probable Expenditure : Estimated Cost
Rs.
A.E.
A.A.E.
General Description
Provision :-
Taluka:-
Dhanera
District:-
Banaskantha
Category:-
VR NP
Length:-
4.550 Km.
Existing Surface:-
Existing Carriageway :-
OWR 2015-16
200 Lacs
Cart Track
--
B. B.T. Surface
D. Protection Works:-
As per requirement
11
Material
Quarry
M. C. Metal
Panthwada
Chitrasani
12
Lead
78.000
100.000
Km.
Km.
Km.
Km.
Km.
Quarry Spalls
Panthwada
Murrum
Local
78.000
5.000
Asphalt
Koyali
343.000
Rate:The rates are taken from S.O.R. of 2013-14 & for non scheduled items
necessary rate analysis are prepared and attached herewith.
Executive Engineer
Panchayat R. & B. Division
PALANPUR
Recapitulation Sheet
Sr.
No.
1
Particular
Amount
17102754.65
1456175.04
398287.05
2810086.11
Total
21767302.85
217673.03
Total
21984975.88
Say
21985000.00
0.00
Deputy Executive Engineer
Panchayat R. & B. Sub. Division
Dhanera
Executive Engineer
Panchayat R. & B. Division
Palanpur
Name of work Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
ABSTRACT
Sub Estiamte No. 1 B.T. Work & Misc. Work
Sr.
No.
Quantity
Unit
Item
Rate with
1% Labour
cess
6
1.40
32602.00
32928.02
Hactere
46099.22
2251.00
83.70
84.54
Cu.M.
190299.54
8507.00
103.00
104.03
Cu.M.
884983.21
15.80
15.96
Cu.M.
171697.68
1853.00
2008.00
2028.08
Cu.M.
3758032.24
2575.00
1822.00
1840.22
Cu.M.
4738566.50
Rate
Per
Amount
Sr.
No.
Quantity
Unit
Item
Rate
Per
Amount
Rate with
1% Labour
cess
6
1288.00
2133.21
2154.54
M.T.
2775047.52
902.00
2801.70
2829.72
M.T.
2552407.44
469.00
2824.46
2852.70
M.T.
1337916.30
Sr.
No.
Quantity
Unit
Item
Rate
10
546.00
11
4.00
12
18.00
13
208
14
200.00
Per
Amount
Rate with
1% Labour
cess
6
862.15
870.77
Cu.M.
475440.42
1406.00
1420.06
No.
5680.24
433.00
437.33
No.
7871.94
376.00
379.76
No.
78990.08
79.50
80.30
No.
16060.00
Sr.
No.
Quantity
Unit
Item
Rate
Per
Amount
Rate with
1% Labour
cess
6
15
2.00
No.
9593.00
9688.93
No.
19377.86
16
2.00
No.
4487.00
4531.87
No.
9063.74
Sr.
No.
Quantity
Unit
Item
Rate
17
8.00
No.
Per
Amount
Rate with
1% Labour
cess
6
4359.00
4402.59
No.
35220.72
17102754.65
Executive Engineer
Panchayat R. & B. Division
Palanpur
Name of Work :- Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
MEASUREMENT SHEET
Item No.
Clearing and grubbing road land including uprooting rank vegetation grass bushes, shrubs, sapling and
trees girth upto 300 mm removal of stumps of trees cut earlier and disposal of unservicable materials
(C.) By meachanical means in area of light jungle
{SOR P No 149 It No 1}
Km 0/0 to 3/700
3500.00
2.00
=
i.e.
Item No.
1.400
=
Total
Ha.
14071.36
14071.36
WBM-1
3047.67
4.05
0.10
1234.30
WBM-2
3047.67
3.75
0.15
1714.31
3047.67
0.60
0.10
365.72
Side Shoulder
Cutting Qty
Sq.Mt.
Say
1.40
Ha
Earth work for embankment including breaking clods, dressing, with all, lead and lift (excluding watering
and consolidation)
(B) From borrow pits within Land Width
{SOR P No 130 It No 26 16 (A)}
As per Attached Statement
Item No.
14000.00
8506.21
Total
11820.54
Net
2250.82
Cu.M.
Say
2251.00
Cu.M.
Earth work in cutting In all sorts of soil and soft murrum Including conveying and spreading the stuff,
embankment as and where directed within 200 m. from the end of the cutting with all required lead and
lift.
As per Attached Statement
6872.44
1502.33
4.05
0.10
608.44
WBM-2
1502.33
3.75
0.15
845.06
1502.33
0.60
0.10
180.27
Side Shoulder
Total
Item No.
8506.21
Say
8507.00
Cu.M.
Rolling of Earth work in layers with vibratory roller including filling in depressions which occur during the
process.
Qty as per Item No. 2
8507.00
Qty as per Item No. 3
2250.82
Total
10757.82
Cu.M.
Say
10758.00
Cu.M.
Item No.
Proviidng and laying W.B.M. of M.C. metal of size 45 mm to 90 mm size including 0.27 Cu.M. Stone
screenning & 0.08 Cu.M. stone dust as filler including spreading, watering & consolidaion by vibratory
Total Length
4550.00
Km 0/0 to 4/55
4550.00
4.05
0.10
1842.75
10.00
5.00
0.10
10.00
Fanning
1/2
Total
Item No.
1852.75
Say
1853.00
Cu.M.
Proviidng and laying W.B.M. of M.C. metal of size 45 mm to 63 mm size including 0.12 Cu.M. Stone
screenning & 0.08 Cu.M. stone dust as filler including spreading, watering & consolidaion by vibratory
roller 80KN to 100KN static weight.
75 mm thick compacted each
Km 0/0 to 4/55
4550.00
3.75
0.075
2559.37
10.00
5.00
0.15
15.00
Fanning
1/2
Total
Item No.
2574.37
Say
2575.00
Cu.M.
Providing and laying bituminous grout base course 37.5 mm thick using asphalt Grade VG-30 for tack
coat at the rate of 2.50 Kg. / 10 Sq.Mt. on BT surface & 4 Kg. / 10 Sq.Mt. on WBM surfaceusing B.T.
stone aggregates as per required gradation with the asphalt of VG-30 grade at the rate of 1.99 % i.e.
19 90 Kg / M T by weight by mix including heating and mixing in drum mix plant transporting the mix
Km 0/0 to 4/55
4550.00
3.75
17062.50
1/2
10.00
5.00
100.00
Total
17162.50
Item No.
17162.50
0.0375 x
2.00
1287.18
M.T.
Say
1288.00
M.T.
Providing and laying bitumen carpet 25mm thick compacted using asphalt VG-30 for tack coat @ 2.5 Kg
/ 10 Sq mt & for mixing @ rate 33.60 Kg. / M.T. of mix by hot mix, hot laid process including heating the
asphalt and aggregate by continuous batching crum mix plant and transporting the mixed material by
tripper trucks and spreading the same by paver finisher and consolidation by vibratory roller of 80 to 100
Km 0/0 to 4/55
4550.00
1/2
10.00
3.75
5.00
Total
17062.50
100.00
17162.50
Item No.
17162.50
0.0250 x
2.10
901.03
M.T.
Say
902.00
M.T.
Providing and laying premix seal coat using B.T. chips ( 6 to 10mm size) 0.18 Cu.M. / 10 Sq.mt. i.e. 0.66
Cu.M. aggregate / 1 M.T. mix and asphalt grade VG-30 at the rate of 4.50% of mix i.e. 45.00 Kg. / M.T.
including heating the asphalt and aggregate by continuous batching drum mix plant, transporting the
mixed material by tripper trucks and spreading the same by paver finisher and consolidation by vibratory
B.T. Surface
TOTAL SURFACE AREA
17162.50
Sq.Mt.
17162.50
0.18
10.00
0.66
=
Total
Item No.
Item No.
Item No.
4550.00
0.60
0.10
Item No.
468.06
M.T.
546.00
Total
546.00
Cu.M.
Say
546.00
Cu.M.
11 Providing and fixing ordinary Kilometer stone of pre-cast C.C 1:2:4: including necessary reinforcement as
per I.R.C type design fixing in C.C.1:4:8: including lettering and painting etc. complete. (For NH.,
SH.,M.D.R.)
{SOR P No 140 It No 26 87}
Total
4.00
No.
Say
4.00
No.
12 Providing and fixing Pre Cast hectometer stone as per I.R.C. type design including painting, lettering etc.
complete.
(I) Fixing in earth
{SOR P No 140 It No 44}
Total
18.00
No.
Say
18.00
No.
13 Providing and fixing pre cast indicator stone as per I.R.C. type design including painting, lettering etc.
complete.
(I) Fixing in earth
{SOR P No 141 It No 53A}
2 x ( 4550 /40 + 1 )
230.00
Deduct Hectometer & Km. Stone
Item No.
M.T.
Say
469.00
M.T.
10 Providing hard side shoulder of 100 mm thick / 150 mm thick sub base for embankment using quarry
spall with all lead and lift and including watering and rolling and consolidation of sub grade in layers at
OMC to required dry density including filling depression which occur during the process using vibratory
roller of 80 KN to 100 KN (selected quarry spall having CBR value not less than 30 0)
2
Item No.
468.06
22.00
Net
208.00
No.
Say
208.00
No.
14 Providing and fixing guard stone as per IRC type design including white washing etc. comp.
(i) Fixing in earth
{S.O.R. P. No. 140 It. No. 26.88 (i)}
Total
200.00
No.
Say
200.00
No.
Item No.
Total
2.00
No.
Say
2.00
No.
Total
Item No.
2.00
No.
Say
2.00
No.
17 Supplying and fixing road sign board of M.S. plates and angle iron including painting, lettering etc.
complete including fixing in C.C. 1:4:8: With necessary excavation etc. complete as per I.R.C. type
design.
(I) Reflective type
2
8.00
Total
8.00
No.
Say
8.00
No.
103.50
103.50
103.33
103.17
103.00
103.00
103.00
103.00
103.00
103.83
104.67
105.50
105.50
105.50
104.98
104.45
104.18
103.91
103.64
103.36
103.09
102.82
102.55
102.27
102.00
102.00
102.00
102.00
102.00
102.00
102.00
99.40
99.50
99.11
99.69
99.85
100.94
101.45
101.85
102.45
102.71
103.34
103.50
103.12
102.70
102.36
101.82
101.39
101.08
100.87
100.93
101.06
101.55
102.19
102.15
102.22
102.26
102.37
102.82
103.51
104.48
105.19
104.34
90
120
150
180
210
240
270
300
330
360
390
420
450
480
510
540
570
600
630
660
690
720
750
780
810
840
870
900
930
960
990
1020 103.62
1050 102.98
1080 102.57
1110 102.32
1140 102.07
1170 101.82
1200 101.58
1230 102.15
1260 103.17
1290 104.86
1320 106.57
1350 106.68
1380 106.09
1410 105.38
1440 103.41
1470 103.61
1500 103.21
1530 102.70
1560 102.60
1590 102.79
1620 103.04
1650 103.32
1680 102.29
1710 100.71
1740 100.86
1770 101.62
1800 101.38
1830 100.68
1860 101.48
1890 101.44
103.50
103.50
103.31
103.13
102.94
102.75
102.56
102.38
102.19
102.00
102.00
102.00
102.00
102.13
102.25
102.38
102.50
102.63
102.75
102.88
103.00
102.54
102.08
101.63
101.25
100.88
100.50
100.50
100.50
100.43
100.35
100.28
99.35
60
Ch.
30
G.L.
100.18
F.L.
Exi.
Formati
on
100.18
0.56
0.52
1.32
0.62
0.38
1.14
1.29
-0.02
-0.77
-0.22
0.30
0.76
0.94
0.70
0.57
1.04
-0.40
-0.59
-1.18
-1.07
-0.19
0.66
0.85
1.42
1.18
0.93
0.68
0.60
0.35
-0.12
-0.84
-1.69
-0.98
-0.20
0.31
0.57
0.49
0.34
0.22
0.00
0.45
0.94
1.07
1.13
1.05
0.86
0.56
0.14
-0.08
-0.37
-0.63
-0.34
-0.17
-0.37
-0.22
-0.20
-0.06
0.65
0.81
1.39
0.92
0.95
0.92
0.00
Height
of
Bank
1890
1860
1830
1800
1770
1740
1710
1680
1650
1620
1590
1560
1530
1500
1470
1440
1410
1380
1350
1320
1290
1260
1230
1200
1170
1140
1110
1080
1050
1020
990
960
930
900
870
840
810
780
750
720
690
660
630
600
570
540
510
480
450
420
390
360
330
300
270
240
210
180
150
120
90
60
30
Red
duced Levels
ame of Work:- Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Longitudinal Section
110.00
109.00
108.00
107.00
106.00
104.00
105 00
105.00
103.00
102.00
101.00
100.00
99.00
98.00
97.00
96.00
95.00
94.00
93.00
92.00
91.00
90.00
102.00
102.00
102.00
102.00
102.20
102.40
102.60
102.80
103.00
103.00
102.30
101.60
100.90
99.50
99.50
99.50
99.75
100.00
100.25
100.50
100.50
100.50
100.25
99.00
99.00
1890 101.44
1920 101.49
1950 101.12
1980 101.72
2010 101.96
2040 102.00
2070 102.36
2100 102.94
2130 103.49
2160 103.47
2190 102.67
2220 101.32
99.78
99.06
98.88
97.76
98.89
99.87
98.95
99.01
98.81
98.46
97.71
98.74
99.30
99.60
2400
2430
2450
2490
2580 100.95
99.38
2370
2550 101.62
99.98
2340
2520 101.19
99.86
2310
2455 100.49
99.38
2280
2425 100.26
99.71
2250
2610
2640
2670
2700
2730
2760
2790
2820
2850
2880
2910 100.21
99.00
99.92
99.44
98.89
98.10
97.68
97.08
96.28
95.43
95.12
94.88
94.37
93.67
93.74
94.27
95.50
95.68
95.95
96.11
96.66
97.23
97.88
99.16
99.62
2970
3000
3030
3060
3090
3120
3150
3180
3210
3240
3270
3300
3330
3360
3390
3420
3450
3480
3510
3540
3570
3600
3630
98.50
98.13
97.75
97.38
97.00
96.63
96.25
95.88
95.50
95.50
95.50
95.50
95.50
95.50
95.50
95.94
96.38
96.81
97.25
97.69
98.13
98.56
99.00
2940 100.10
99.00
99.00
99.00
99.00
99.25
99.50
99.75
100.00
99.50
99.50
99.50
100.20
102.00
1860 101.48
Ch.
102.00
G.L.
1830 100.68
F.L.
Exi.
Formati
on
102.00
-1.12
-1.04
-0.13
0.14
0.34
0.52
0.30
0.19
0.00
1.23
1.76
1.83
1.13
0.62
0.38
0.51
0.09
-0.27
-0.43
-0.41
-0.77
-0.88
-0.92
-1.10
-1.21
-0.60
-0.30
0.26
1.29
0.54
0.44
0.49
0.37
0.02
0.39
-0.45
-1.12
-0.69
0.87
-0.49
0.80
-0.21
-0.76
-0.37
0.61
1.74
0.62
1.14
1.12
0.28
-0.37
-0.47
-0.49
-0.14
0.24
0.40
0.24
0.28
0.88
0.51
0.56
0.52
1.32
0.62
Height
of
Bank
1800 101.38
3630
3600
3570
3540
3510
3480
3450
3420
3390
3360
3330
3300
3270
3240
3210
3180
3150
3120
3090
3060
3030
3000
2970
2940
2910
2880
2850
2820
2790
2760
2730
2700
2670
2640
2610
2580
2550
2520
2490
2460
2430
2400
2370
2340
2310
2280
2250
2220
2190
2160
2130
2100
2070
2040
2010
1980
1950
1920
1890
1860
1830
1800
Red
duced Levels
ame of Work:- Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Longitudinal Section
110.00
109.00
108.00
107.00
106.00
104.00
105 00
105.00
103.00
102.00
101.00
100.00
99.00
98.00
97.00
96.00
95.00
94.00
93.00
92.00
91.00
90.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5120
5150
5180
5210
5240
5270
5300
5330
5360
5390
0.02
0.00
93.75
0.16
5090
93.73
4550
93.75
0.34
0.00
93.59
4530
93.75
0.88
5060
93.41
4500
93.75
1.05
0.00
92.87
4470
93.75
1.03
5030
92.70
4440
93.75
0.94
0.00
92.72
4410
93.75
0.78
5000
92.81
4380
93.75
0.55
0.00
92.97
4350
93.75
0.38
4970
93.20
4320
93.75
0.38
0.00
93.37
4290
93.75
0.47
4940
93.37
4260
93.75
0.58
0.00
93.28
4230
93.75
0.56
4910
93.17
4200
94.00
0.65
0.00
93.44
4170
94.25
0.72
4880
93.60
4140
94.50
0.40
0.26
0.00
93.78
4110
94.75
95.00
4850
94.35
4080
0.04
0.00
94.74
4050
95.25
-0.27
4820
95.21
4020
95.50
-0.09
0.00
95.77
3990
95.75
0.56
4790
95.84
3960
96.00
0.91
0.00
95.44
3930
96.25
0.46
4760
95.34
3900
96.50
0.41
0.00
96.04
3870
96.75
-0.27
0.00
96.34
3840
97.00
-0.12
4730
97.27
3810
97.25
-0.50
4700
97.37
3780
97.50
-0.30
0.00
98.00
3750
97.75
-0.26
4670
98.05
3720
98.00
-0.93
0.00
98.26
3690
98.25
-1.12
4640
99.18
3660
98.50
-1.04
0.00
99.62
3630
98.13
-0.13
4610
99.16
3600
97.75
0.14
0.00
97.88
3570
97.38
0.34
4580
97.23
Ch.
3540
G.L.
97.00
F.L.
Exi.
Formati
on
96.66
Height
of
Bank
3510
5370
5340
5310
5280
5250
5220
5190
5160
5130
5100
5070
5040
5010
4980
4950
4920
4890
4860
4830
4800
4770
4740
4710
4680
4650
4620
4590
4560
4530
4500
4470
4440
4410
4380
4350
4320
4290
4260
4230
4200
4170
4140
4110
4080
4050
4020
3990
3960
3930
3900
3870
3840
3810
3780
3750
3720
3690
3660
3630
3600
3570
3540
3510
Red
duced Levels
ame of Work:- Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Longitudinal Section
110.00
109.00
108.00
107.00
106.00
104.00
105 00
105.00
103.00
102.00
101.00
100.00
99.00
98.00
97.00
96.00
95.00
94.00
93.00
92.00
91.00
90.00
Name of Work :- Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
EARTHWORK CALCULATION
Area of Cutting :- {B+SH}H
Where B = 8.0 mt. & S= 1
Ch.
G.L.
F.L.
0
30
60
90
120
150
180
207.15
210
240
270
300
330
360
390
420
450
459.5
480
510
540
570
600
630
660
690
720
750
780
810
840
870
888.45
100.18
99.35
99.40
99.50
99.11
99.69
99.85
100.84
100.94
101.45
101.85
102.45
102.71
103.34
103.50
103.12
102.70
102.59
102.36
101.82
101.39
101.08
100.87
100.93
101.06
101.55
102.19
102.15
102.22
102.26
102.37
102.82
103.24
100.18
100.28
100.35
100.43
100.50
100.50
100.50
100.84
100.88
101.25
101.63
102.08
102.54
103.00
102.88
102.75
102.63
102.59
102.50
102.38
102.25
102.13
102.00
102.00
102.00
102.00
102.19
102.38
102.56
102.75
102.94
103.13
103.24
Proposed
Height of
Area of
Mean Area
Length
Banking Cutting Banking Cutting Banking Cutting Banking Cutting
0.00
0.92
0.95
0.92
1.39
0.81
0.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.56
0.86
1.05
1.13
1.07
0.94
0.45
0.00
0.22
0.34
0.49
0.57
0.31
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.20
0.22
0.37
0.17
0.34
0.63
0.37
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.000
6.790
7.054
6.790
11.238
5.844
4.534
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.869
3.830
6.269
7.954
8.695
8.137
6.965
3.004
0.000
1.393
2.213
3.300
3.907
2.004
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.484
1.640
1.808
3.097
1.389
2.836
5.437
3.097
0.646
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.395
6.922
6.922
9.014
8.541
5.189
2.267
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.435
2.350
5.050
7.112
8.325
8.416
7.551
4.985
1.502
0.697
1.803
2.757
3.604
2.956
1.002
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.242
1.062
1.724
2.453
2.243
2.113
4.137
4.267
1.872
0.323
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
30.00
30.00
30.00
30.00
30.00
30.00
27.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.50
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
18.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.85
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
9.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Quantity
Banking
Cutting
0.00
101.85
207.66
207.66
270.42
256.23
155.67
61.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.92
70.50
151.50
213.36
249.75
252.48
226.53
149.55
45.06
20.91
54.09
82.71
108.12
88.68
18.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.69
31.86
51.72
73.59
67.29
63.39
124.11
128.01
56.16
3.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ch.
G.L.
F.L.
900
930
960
990
1020
1027.7
1050
1080
1110
1140
1170
1200
1230
1260
1283.3
1290
1320
1350
1380
1410
1418.4
1440
1470
1500
1530
1560
1590
1607.3
1620
1650
1680
1680.4
1710
1740
1770
1800
1830
1860
103.51
104.48
105.19
104.34
103.62
103.46
102.98
102.57
102.32
102.07
101.82
101.58
102.15
103.17
104.48
104.86
106.57
106.68
106.09
105.38
104.83
103.41
103.61
103.21
102.70
102.60
102.79
102.93
103.04
103.32
102.29
102.27
100.71
100.86
101.62
101.38
100.68
101.48
103.31
103.50
103.50
103.50
103.50
103.46
103.33
103.17
103.00
103.00
103.00
103.00
103.00
103.83
104.48
104.67
105.50
105.50
105.50
104.98
104.83
104.45
104.18
103.91
103.64
103.36
103.09
102.93
102.82
102.55
102.27
102.27
102.00
102.00
102.00
102.00
102.00
102.00
Proposed
Height of
Area of
Mean Area
Length
Banking Cutting Banking Cutting Banking Cutting Banking Cutting
0.00
0.00
0.00
0.00
0.00
0.00
0.35
0.60
0.68
0.93
1.18
1.42
0.85
0.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.04
0.57
0.70
0.94
0.76
0.30
0.00
0.00
0.00
0.00
0.00
1.29
1.14
0.38
0.62
1.32
0.52
0.20
0.98
1.69
0.84
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.19
1.07
1.18
0.59
0.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.77
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
0.000
0.000
0.000
2.284
4.140
4.774
6.877
9.169
11.545
6.184
4.613
0.000
0.000
0.000
0.000
0.000
0.000
0.000
7.862
3.907
4.935
6.965
5.426
1.935
0.000
0.000
0.000
0.000
0.000
10.236
8.789
2.497
4.297
10.534
3.526
1.640
8.800
16.376
7.426
0.974
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.556
9.705
10.832
5.068
3.360
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.808
6.753
0.160
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.142
3.212
4.457
5.826
8.023
10.357
8.865
5.399
2.307
0.000
0.000
0.000
0.000
0.000
0.000
3.931
5.885
4.421
5.950
6.196
3.681
0.968
0.000
0.000
0.000
0.000
5.118
9.513
5.643
3.397
7.416
7.030
0.820
5.220
12.588
11.901
4.200
0.487
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.778
5.631
10.269
7.950
4.214
1.680
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.904
4.281
3.457
0.080
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
0.00
0.00
0.00
22.30
30.00
30.00
30.00
30.00
30.00
30.00
30.00
23.30
0.00
0.00
0.00
0.00
0.00
0.00
21.60
30.00
30.00
30.00
30.00
30.00
17.30
0.00
0.00
0.00
0.00
29.60
30.00
30.00
30.00
30.00
30.00
11.55
30.00
30.00
30.00
30.00
7.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.70
30.00
30.00
30.00
30.00
8.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.70
30.00
30.00
0.40
0.00
0.00
0.00
0.00
0.00
0.00
Quantity
Banking
Cutting
0.00
0.00
0.00
0.00
0.00
0.00
25.47
96.36
133.71
174.78
240.69
310.71
265.95
161.97
53.75
0.00
0.00
0.00
0.00
0.00
0.00
84.91
176.55
132.63
178.50
185.88
110.43
16.75
0.00
0.00
0.00
0.00
151.49
285.39
169.29
101.91
222.48
210.90
9.47
156.60
377.64
357.03
126.00
3.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.21
168.93
308.07
238.50
126.42
14.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.48
128.43
103.71
0.03
0.00
0.00
0.00
0.00
0.00
0.00
Ch.
G.L.
F.L.
1890
1920
1950
1980
2010
2040
2070
2088.5
2100
2130
2160
2190
2206.8
2220
2250
2280
2310
2340
2370
2388.8
2400
2425
2430
2434.2
2450
2453.11
2455
2467.49
2490
2506.75
2520
2550
2580
2595.95
2610
2640
2670
2700
101.44
101.49
101.12
101.72
101.96
102.00
102.36
102.72
102.94
103.49
103.47
102.67
101.91
101.32
99.78
99.06
98.88
97.76
98.89
99.50
99.87
100.26
99.71
99.55
98.95
99.91
100.49
100.09
99.38
100.39
101.19
101.62
100.95
100.37
99.86
99.98
99.38
99.01
102.00
102.00
102.00
102.00
102.20
102.40
102.60
102.72
102.80
103.00
103.00
102.30
101.91
101.60
100.90
100.20
99.50
99.50
99.50
99.50
99.50
99.50
99.50
99.55
99.75
99.91
100.00
100.09
100.25
100.39
100.50
100.50
100.50
100.37
100.25
100.00
99.75
99.50
Proposed
Height of
Area of
Mean Area
Length
Banking Cutting Banking Cutting Banking Cutting Banking Cutting
0.56
0.51
0.88
0.28
0.24
0.40
0.24
0.00
0.00
0.00
0.00
0.00
0.00
0.28
1.12
1.14
0.62
1.74
0.61
0.00
0.00
0.00
0.00
0.00
0.80
0.00
0.00
0.00
0.87
0.00
0.00
0.00
0.00
0.00
0.39
0.02
0.37
0.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.49
0.47
0.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.37
0.76
0.21
0.00
0.00
0.00
0.49
0.00
0.00
0.00
0.69
1.12
0.45
0.00
0.00
0.00
0.00
0.00
3.830
3.450
6.442
1.798
1.526
2.640
1.526
0.000
0.000
0.000
0.000
0.000
0.000
1.798
8.602
8.789
4.297
14.981
4.218
0.000
0.000
0.000
0.000
0.000
5.760
0.000
0.000
0.000
6.355
0.000
0.000
0.000
0.000
0.000
2.568
0.121
2.425
3.300
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.140
4.160
3.981
3.097
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
3.097
6.658
1.724
0.000
0.000
0.000
4.160
0.000
0.000
0.000
5.996
10.214
3.803
0.000
0.000
0.000
0.000
0.000
3.678
3.640
4.946
4.120
1.662
2.083
2.083
0.763
0.000
0.000
0.000
0.000
0.000
0.899
5.200
8.696
6.543
9.639
9.600
2.109
0.000
0.000
0.000
0.000
2.880
2.880
0.000
0.000
3.178
3.178
0.000
0.000
0.000
0.000
1.284
1.345
1.273
2.863
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.570
2.650
4.071
3.539
1.549
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.549
4.878
4.191
0.862
0.000
0.000
2.080
2.080
0.000
0.000
2.998
8.105
7.009
1.902
0.000
0.000
0.000
0.000
30.00
30.00
30.00
30.00
30.00
30.00
30.00
18.50
0.00
0.00
0.00
0.00
0.00
13.20
30.00
30.00
30.00
30.00
30.00
18.80
0.00
0.00
0.00
0.00
15.80
3.11
0.00
0.00
22.51
16.75
0.00
0.00
0.00
0.00
14.05
30.00
30.00
30.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.50
30.00
30.00
30.00
16.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.20
25.00
5.00
4.20
0.00
0.00
1.89
12.49
0.00
0.00
13.25
30.00
30.00
15.95
0.00
0.00
0.00
0.00
Quantity
Banking
Cutting
110.34
109.20
148.38
123.60
49.86
62.49
62.49
14.12
0.00
0.00
0.00
0.00
0.00
11.87
156.00
260.88
196.29
289.17
288.00
39.65
0.00
0.00
0.00
0.00
45.50
8.96
0.00
0.00
71.54
53.23
0.00
0.00
0.00
0.00
18.04
40.35
38.19
85.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.56
79.50
122.13
106.17
26.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.35
121.95
20.96
3.62
0.00
0.00
3.93
25.98
0.00
0.00
39.72
243.15
210.27
30.34
0.00
0.00
0.00
0.00
Ch.
G.L.
F.L.
2730
2760
2790
2820
2834.05
2850
2880
2910
2940
2970
3000
3030
3060
3090
3120
3142.2
3150
3180
3210
3240
3270
3300
3330
3360
3390
3420
3450
3480
3510
3540
3555
3570
3600
3630
3660
3690
3720
3750
98.81
98.46
97.71
98.74
99.00
99.30
99.60
100.21
100.10
99.92
99.44
98.89
98.10
97.68
97.08
96.49
96.28
95.43
95.12
94.88
94.37
93.67
93.74
94.27
95.50
95.68
95.95
96.11
96.66
97.23
97.56
97.88
99.16
99.62
99.18
98.26
98.05
98.00
99.25
99.00
99.00
99.00
99.00
99.00
99.00
99.00
99.00
99.00
98.56
98.13
97.69
97.25
96.81
96.49
96.38
95.94
95.50
95.50
95.50
95.50
95.50
95.50
95.50
95.88
96.25
96.63
97.00
97.38
97.56
97.75
98.13
98.50
98.25
98.00
97.75
97.50
Proposed
Height of
Area of
Mean Area
Length
Banking Cutting Banking Cutting Banking Cutting Banking Cutting
0.44
0.54
1.29
0.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.51
0.38
0.62
1.13
1.83
1.76
1.23
0.00
0.19
0.30
0.52
0.34
0.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.30
0.60
1.21
1.10
0.92
0.88
0.77
0.41
0.43
0.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.13
1.04
1.12
0.93
0.26
0.30
0.50
2.930
3.677
10.236
1.661
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.552
3.450
2.497
4.297
8.695
16.003
15.206
9.649
0.000
1.194
1.935
3.526
2.213
0.869
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
2.490
5.160
11.144
10.010
8.206
7.814
6.753
3.448
3.625
2.233
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.057
9.402
10.214
8.305
2.148
2.490
4.250
3.115
3.304
6.957
5.949
0.831
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.276
2.001
2.974
3.397
6.496
12.349
15.605
12.428
4.825
0.597
1.565
2.731
2.870
1.541
0.435
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.245
3.825
8.152
10.577
9.108
8.010
7.284
5.101
3.537
2.929
1.117
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.529
5.230
9.808
9.260
5.227
2.319
3.370
30.00
30.00
30.00
30.00
14.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.80
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.95
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
22.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
30.00
30.00
30.00
30.00
30.00
30.00
Quantity
Banking
Cutting
93.45
99.12
208.71
178.47
11.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.15
60.03
89.22
101.91
194.88
370.47
468.15
372.84
144.75
17.91
46.95
81.93
86.10
46.23
6.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.86
114.75
244.56
317.31
273.24
240.30
218.52
153.03
106.11
87.87
24.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.94
156.90
294.24
277.80
156.81
69.57
101.10
Ch.
G.L.
F.L.
3780
3810
3821.8
3840
3870
3900
3930
3955.85
3960
3990
4016.15
4020
4050
4080
4110
4140
4170
4200
4230
4260
4290
4320
4350
4380
4410
4440
4470
4500
4530
4550
97.37
97.27
96.90
96.34
96.04
95.34
95.44
95.78
95.84
95.77
95.28
95.21
94.74
94.35
93.78
93.60
93.44
93.17
93.28
93.37
93.37
93.20
92.97
92.81
92.72
92.70
92.87
93.41
93.59
93.73
97.25
97.00
96.90
96.75
96.50
96.25
96.00
95.78
95.75
95.50
95.28
95.25
95.00
94.75
94.50
94.25
94.00
93.75
93.75
93.75
93.75
93.75
93.75
93.75
93.75
93.75
93.75
93.75
93.75
93.75
Proposed
Height of
Area of
Mean Area
Length
Banking Cutting Banking Cutting Banking Cutting Banking Cutting
0.00
0.00
0.00
0.41
0.46
0.91
0.56
0.00
0.00
0.00
0.00
0.04
0.26
0.40
0.72
0.65
0.56
0.58
0.47
0.38
0.38
0.55
0.78
0.94
1.03
1.05
0.88
0.34
0.16
0.02
0.12
0.27
0.00
0.00
0.00
0.00
0.00
0.00
0.09
0.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.000
0.000
0.000
2.712
3.077
6.702
3.830
0.000
0.000
0.000
0.000
0.242
1.661
2.640
5.098
4.534
3.830
3.985
3.151
2.497
2.497
3.754
5.593
6.965
7.771
7.954
6.442
2.213
0.998
0.121
0.974
2.233
0.000
0.000
0.000
0.000
0.000
0.000
0.728
2.233
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.356
2.895
4.890
5.266
1.915
0.000
0.000
0.000
0.121
0.952
2.151
3.869
4.816
4.182
3.908
3.568
2.824
2.497
3.126
4.674
6.279
7.368
7.863
7.198
4.328
1.606
0.560
2.612
1.604
1.117
0.000
0.000
0.000
0.000
0.000
0.364
1.481
1.117
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.00
0.00
0.00
18.20
30.00
30.00
30.00
25.85
0.00
0.00
0.00
3.85
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
20.00
30.00
30.00
11.80
0.00
0.00
0.00
0.00
0.00
4.15
30.00
26.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Quantity
Banking
Cutting
0.00
0.00
0.00
24.68
86.85
146.70
157.98
49.50
0.00
0.00
0.00
0.47
28.56
64.53
116.07
144.48
125.46
117.24
107.04
84.72
74.91
93.78
140.22
188.37
221.04
235.89
215.94
129.84
48.18
11.20
Executive Engineer
Panchayat {R. & B.}Division
Palanpur
78.36
48.12
13.18
0.00
0.00
0.00
0.00
0.00
1.51
44.43
29.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6872.44
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Rate Analysis
Sr No
Ref. to
MoRTH
Description
Spec.
404 Water Bound Macadam
Unit
Quantity
Rate Rs
Cost Rs
Cu.M.
1.210
1190.22
1440.17
Cu.M.
0.270
1180.42
318.71
Cu M
Cu.M.
0 080
0.080
887 92
887.92
71 03
71.03
Spreading of metal
Cu.M.
1.210
110.00
133.10
Cu.M.
0.350
65.10
22.79
Cu.M.
1.000
69.00
69.00
Cu.M.
(1.210)
38.40
(46.46)
Consolidation of W.B.M.
{SOR P. No. 149 It. No. 97}
2008.34
2008.00
Executive Engineer
Dhanera
Palanpur
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Rate Analysis
Sr No
Ref. to
MoRTH
Description
Spec.
404 Water Bound Macadam
Unit
Quantity
Rate Rs
Cost Rs
Cu.M.
1.210
1190.22
1440.17
Cu.M.
0.120
1180.42
141.65
Cu M
Cu.M.
0 080
0.080
887 92
887.92
71 03
71.03
Spreading of metal
Cu.M.
1.210
110.00
133.10
Cu.M.
0.200
65.10
13.02
Cu.M.
1.000
69.00
69.00
Cu.M.
(1.210)
38.40
(46.46)
Consolidation of W.B.M.
{SOR P. No. 149 It. No. 97}
1821.51
1822.00
Executive Engineer
Dhanera
Palanpur
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Rate Analysis for Various Materials WMM & WBM
For 1Cum.
Sr.
No
Lead
Metal
53 to 26.5
Gritt
5.60 to 11.20
4.75 to 13.20
WMM
Gritt
2.80 to 5.60
2.36 to 4.75
Stone Dust
0.09 to 2.80 mm
0.075 to 2.36 mm
WMM
Metal 45 to 63 mm
size
Average
Average
Average
Average
Average
Average
89
89
89
1 Quarry
2 Average Lead
89
89
Km.
Km.
Km.
Km.
89
Km.
3 Basic Rate
425.00
550+365
2
520+365
2
550+365
2
150.00
390.00
4 Up to 5.0 Kms
152.44
152.44
152.44
152.44
152.44
165.18
6.97
585.48
84
1162.92
6.97 585.48
1195.42
84
6.97 585.48
1180.42
84
6.97 585.48
1195.42
84
6.97
585.48
887.92
Executive Engineer
Panchayat R. & B. Division
Palanpur
84
Km.
7.56 635.04
1190.22
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Rate Analysis for Various Materials : 2
For 1Cum.
Sr.
No
Lead
Un screened
Gravel
Murrum
Quarry Spalls
Sand
63 mm to 45 mm
Deesa
Local
Panthwada
Deesa
Average
78
91
1 Quarry
91
2 Average Lead
Km.
Km.
Km.
89
Km.
Km.
3 Basic Rate
180.00
85.00
120.00
230.00
390.00
4 Up to 5.0 Kms
152.44
152.44
152.44
152.44
165.18
9.36
Total Rs.
804.96
1137.40
73
6.97 508.81
86
9.36 804.96
237.44
781.25
1187.40
65.10
15.80
318.34
65.10
15.80
862.15
65.10
15.80
1268.30
84
7.56
635.04
1190.22
Executive Engineer
Panchayat R. & B. Division
Palanpur
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera,
Dist. Banaskantha.
Rate Analysis
tem No.
1 Providing and laying bituminous grout base course 37.5 mm thick using asphalt Grade VG-30 for tack
coat at the rate of 2.50 Kg. / 10 Sq.Mt. on BT surface & 4 Kg. / 10 Sq.Mt. on WBM surfaceusing B.T.
stone aggregates as per required gradation with the asphalt of VG-30 grade at the rate of 1.99 % i.e.
19.90 Kg. / M.T. by weight by mix including heating and mixing in drum mix plant, transporting the mix
spreading the same by paver finisher and consolidation by vibratory roller including cost of all materials,
fuel labours, tools and plant etc. using contractors own drum mix plant etc. complete.
{R.A.}
Lead :-
Material
B.T. Chips
Asphalt
Quarry
Average
Koyali
Lead
89.000
343.000
Km.
Km.
Qty.
Rate
Per
Amount
0.495
1/2(425+550)
Cu.M.
241.31
10mm to 20 mm
size 15%
0.0990
535.00
Cu.M.
52.97
6 mm to 10 mm
size 10%
0.0660
1/2(365+520)
Cu.M.
29.20
Total
0.66
323.48
Conveyance Charges
Total Lead of Stone Chips
Deduct Free Lead
Net Effective Lead
74.00
6.97
Total
89.000
15.000
74.000
Rs.515.78
Rs.515.78
Km.
Km.
Km.
/Cu.M.
/Cu.M.
515.78
340.41
(2)
(1)
663.89
(1000-19.90)
650.67
..(A)
1000.00
Total Lead from Koyali to worksite
Basic Rate at Refinery site
Conveyance Charges upto 5 Km.
{SOR P. No. 228 It. No. 3.2.09)
Above 5 Km.
338.000
x
5.72
343.000
Km.
37996.37
281.89
1933.36
40211.62
6865.00
0.00
=
Total 6865.00
Total Qty of BUSG 1288.000
5.33
Asphalt required per M.T. =
Kg. / M.T.
Asphalt for Mixing @ 19.90 Kg. / M.T.
19.90
25.23
Cost of Asphalt
40211.62
x
25.23
=
1014.54
1000
(C) Cost of Labour :{S.O.R. P. No. 138 I. No.36.0.0 }
468.00
2133.21
..(B)
..(C)
/ M.T.
Executive Engineer
Panchayat {R. & B.}Division
Palanpur
Rate Analysis
Item No.
Providing and laying bitumen carpet 25mm thick compacted using asphalt VG-30 for
tack coat @ 2.5 Kg / 10 Sq mt & for mixing @ rate 33.60 Kg. / M.T. of mix by hot mix,
hot laid process including heating the asphalt and aggregate by continuous batching
crum mix plant and transporting the mixed material by tripper trucks and spreading the
same by paver finisher and consolidation by vibratory roller of 80 to 100 KN static
weight with necessary equipment, oil, kerosene, fire wood, labour charges etc. comp.
with Contractors own machineries including cost of asphalt and aggregate
{R.A.}
Lead :-
Material
B.T. Chips
Asphalt
12 to 10 mm
Quarry
Average
Koyali
Lead
89.000
343.000
Qty.
0.440
Rate
550.00
Per
Cu.M.
Amount
242.00
0.220
535.00
Cu.M.
117.70
0.66
Total
Conveyance Charges
Total Lead of Stone Chips
Deduct Free Lead
Net Effective Lead
74.00
Km.
Km.
6.97
Total
359.70
89.000
15.000
74.000
Rs.515.78
Rs.515.78
Km.
Km.
Km.
/Cu.M.
/Cu.M.
515.78
340.41
(2)
(1)
700.11
(1000-33.60)
1000.00
676.58
..(A)
343.000
37996.37
Km.
Rs.281.89
1933.36
40211.62
=
Total
Total Qty of B.M.
7.61
x
1000
6865.000
6865.000
902.000
41.21
Kg. / M.T.
33.60
41.21
1657.12
..(B)
468.00
..(C)
2801.70
/ M.T.
Executive Engineer
Panchayat R. & B. Division
Palanpur
Rate Analysis
Item No.
Providing and laying premix seal coat using B.T. chips ( 6 to 10mm size) 0.18 Cu.M. /
10 Sq.mt. i.e. 0.66 Cu.M. aggregate / 1 M.T. mix and asphalt grade VG-30 at the rate
of 4.50% of mix i.e. 45.00 Kg. / M.T. including heating the asphalt and aggregate by
continuous batching drum mix plant, transporting the mixed material by tripper trucks
and spreading the same by paver finisher and consolidation by vibratory roller of 80 to
100 KN static weight including providing equipment, tools and plant, firewood, lubricant,
kerosene, oil, labour charges using contractors own machineries drum mix plant and
paver finisher.
{R.A.}
Lead :-
Material
B.T. Chips
Asphalt
Quarry
Average
Koyali
Lead
89.000
343.000
Km.
Km.
Qty.
0.620
Rate
365.00
Per
Cu.M.
Amount
226.30
Stone dust
0.040
150.00
Cu.M.
6.00
Total
0.66
232.30
Conveyance Charges
89.000
15.000
74.000
6.97
Total
Rs.515.78
Rs.515.78
Km.
Km.
Km.
/Cu.M.
/Cu.M.
515.78
572.71
340.41
(2)
(2)
(1)
(1000-45.00)
1000.00
343.000
Cost of Asphalt
40211.62
x
1000
45.00
..(A)
Km.
37996.37
281.89
1933.36
40211.62
45.00
45.00
546.94
1809.52
..(B)
468.00
..(C)
2824.46
/ M.T.
Executive Engineer
Panchayat R. & B. Division
Palanpur
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
Rate Analysis
Item No.
Providing and laying cement concrete 1:4:8: (1 cement :4 Coarse sand :8 crushed
stone aggregate 40 mm. nominal size) and curing complete excluding the cost of form
work in
Sr. No.
Particular
Qty.
Rate
Per
Amount
1
Rate of CC 1:4:8 using hand
1.00
2549.00
Cu.M.
2549.00
Broken Stone agg
{SOR P. No. 28 It. No. 5.3.3}
2
Deduct
0.90
270.00
Cu.M.
-243.00
Cost of Hand Broken Stone
aggregate 40 mm size
{SOR P. No. 132 It. No. 26.50}
3
0.90
425.00
Cu.M.
382.50
2688.50
Executive Engineer
Panch {R.& B.} Division
Palanpur
Name of work Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
ABSTRACT
Sub Estimate No. 2 C.D. works : 2 Row 900 mm dia Ch 15, 600, 1200, 2250, 2430 & 2490
Sr.
No.
1
Quantity
Unit
Item
Rate
Total Rate
Per
Amount
42.00
83.00
83.83
Cu.M.
3520.86
22.80
2688.50
2715.39
Cu.M.
61910.89
27.00
4039.00
4079.39
Cu.M.
110143.53
20
Rmt. Supplying
and
fixing
reinforced
concrete heavy duty non-pressure
pipes with collars for culverts including
setting and joining the pipes in cm. 1:2
watering and laying (to level or slops)
of I.S. Class NP 3 of following internal
diameters.
900mm dia
{SOR P. No. 146 It. No. 26.105}
2984.00
3013.84
Rmt.
60,276.80
125.00
51.00
51.51
Kg.
6438.75
Kg.
Sr.
No.
1
Quantity
Unit
Item
Rate
Total Rate
Per
Amount
1.00
No.
401.00
405.01
No.
405.01
0.00
242695.84
Total
Executive Engineer
Panchayat {R. & B.}Division
Palanpur
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
MEASUREMENT SHEET
1 Excavation for foundation upto 1.5 M. depth including sorting out and stacking of useful
materials and disposing of excavated stuff up to 50M. lead.
(a) Loose or soft soil
Head Walls {S O R P N 24 It N 7 0 0}
Item No.
31.68
Cu.M.
Below Pipe
10.13
Cu.M.
41.81
Total
Cu.M.
42.00
Say
Cu.M.
Item No. 2 Providing and laying C.C. 1:4:8 ( 1 cement : 4 coarse sand : 8 crushed stone
aggregate 40 mm nominal size) and curing complete in foundation and plinth.
{R.A.}
Around Pipe
2
1
x
x
8.80
3.00
x
x
1.50
7.50
x
x
1.20
0.45
=
=
2
1
x
x
8.80
3.00
x
x
1.50
8.60
x
x
0.15
1.50
=
=
Total
Deduct :For Pipe
Item No.
(1.10)2
Item No.
Cu.M.
Cu.M.
42.66
Cu.M.
19.94
Cu.M.
10.50
=
Net
22.72
Cu.M.
Say
22.80
Cu.M.
3 Providing and casting in situ ordinary cement concrete M150 mix and providing
necessary pin headers including shuttering, scaffolding, laying vibrating curing and
finishing complete without V Grooves.
(A) Height from 0 0 mt to 5 00 mt
2 x
8.50
0.45
+
1.20
x
1.75
=
24.54
Cu.M.
2
2
x
8.50
x
0.45
x
0.60
=
4.59
Cu.M.
1
0.785 x
Total
Deduct :For Pipe
3.96
38.70
(1.10)2
2.00
29.13
Cu.M.
2.62
Cu.M.
0.69
=
26.51
Cu.M.
Net
Total
Cu.M.
27.00
4 Supplying and fixing reinforced concrete heavy duty non-pressure pipes with collars for
culverts including setting and joining the pipes in cm. 1:2 watering and laying (to level
or slops) of I.S. Class NP 3 of following internal diameters.
900mm dia
{SOR P No 146 It No 26 105}
2
0.785 x
10.00
Total
Say
20.00
20.00
20.00
Rmt.
Rmt.
Item No.
Item No.
5 Providing H.Y.S.D. bar reinforcement for R.C.C. work including vending binding and
placing in position complete up to floor two level.
{SOR
P N 30 I N 5 4 11}
Temp.
reinforcement
Kg. / Sq.mt.
2
x
8.50
x
2.35
x
3.12
=
124.64
Kg.
Total
124.64
Kg.
Say
125.00
Kg.
6 Providing and fixing 20 cm. X 15 cm. X 2.5 thick year plate of marble stone set in cm.
1:4 including finishing and engraving letters etc. complete.
{SOR P No 145 It No 85}
Total
Say
1.00
1.00
No.
No.
Name of work Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
ABSTRACT
Sub Estimate No. 3 C.D. works : 4 Row 900 mm dia Ch 4440
Sr.
No.
1
Quantity
Unit
Item
Rate
Total Rate
Per
Amount
63.00
83.00
83.83
Cu.M.
5281.29
44.40
2688.50
2715.39
Cu.M.
120563.31
35.00
4039.00
4079.39
Cu.M.
142778.65
40
Rmt. Supplying
and
fixing
reinforced
concrete heavy duty non-pressure
pipes with collars for culverts including
setting and joining the pipes in cm. 1:2
watering and laying (to level or slops)
of I.S. Class NP 3 of following internal
diameters.
900mm dia
{SOR P. No. 146 It. No. 26.105}
2984.00
3013.84
Rmt.
1,20,553.60
169.00
51.00
51.51
Kg.
8705.19
Kg.
Sr.
No.
1
Quantity
Unit
Item
Rate
Total Rate
Per
Amount
1.00
No.
401.00
405.01
No.
405.01
0.00
398287.05
Total
Executive Engineer
Panchayat {R. & B.}Division
Palanpur
Name of Work :Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
MEASUREMENT SHEET
1 Excavation for foundation upto 1.5 M. depth including sorting out and stacking of useful
materials and disposing of excavated stuff up to 50M. lead.
(a) Loose or soft soil
Head Walls {S O R P N 24 It N 7 0 0}
Item No.
42.48
Cu.M.
Below Pipe
20.25
Cu.M.
62.73
Total
Cu.M.
63.00
Say
Cu.M.
Item No. 2 Providing and laying C.C. 1:4:8 ( 1 cement : 4 coarse sand : 8 crushed stone
aggregate 40 mm nominal size) and curing complete in foundation and plinth.
{R.A.}
Around Pipe
2
1
x
x
11.80
6.00
x
x
1.50
7.50
x
x
1.20
0.45
=
=
2
1
x
x
11.80
6.00
x
x
1.50
7.50
x
x
0.15
1.50
=
=
Total
Deduct :For Pipe
Item No.
(1.10)2
Item No.
Cu.M.
Cu.M.
72.81
Cu.M.
28.49
Cu.M.
7.50
=
Net
44.32
Cu.M.
Say
44.40
Cu.M.
3 Providing and casting in situ ordinary cement concrete M150 mix and providing
necessary pin headers including shuttering, scaffolding, laying vibrating curing and
finishing complete without V Grooves.
(A) Height from 0 0 mt to 5 00 mt
2 x 11.50
0.45
+
1.20
x
1.75
=
33.20
Cu.M.
2
2
x
11.50
x
0.45
x
0.60
=
6.21
Cu.M.
1
0.785 x
Total
Deduct :For Pipe
5.31
67.50
(1.10)2
4.00
39.41
Cu.M.
5.24
Cu.M.
0.69
=
34.17
Cu.M.
Net
Total
Cu.M.
35.00
4 Supplying and fixing reinforced concrete heavy duty non-pressure pipes with collars for
culverts including setting and joining the pipes in cm. 1:2 watering and laying (to level
or slops) of I.S. Class NP 3 of following internal diameters.
900mm dia
{SOR P No 146 It No 26 105}
2
0.785 x
10.00
Total
Say
40.00
40.00
40.00
Rmt.
Rmt.
Item No.
Item No.
5 Providing H.Y.S.D. bar reinforcement for R.C.C. work including vending binding and
placing in position complete up to floor two level.
{SOR
P N 30 I N 5 4 11}
Temp.
reinforcement
Kg. / Sq.mt.
2
x
11.50
x
2.35
x
3.12
=
168.64
Kg.
Total
168.64
Kg.
Say
169.00
Kg.
6 Providing and fixing 20 cm. X 15 cm. X 2.5 thick year plate of marble stone set in cm.
1:4 including finishing and engraving letters etc. complete.
{SOR P No 145 It No 85}
Total
Say
1.00
1.00
No.
No.
Name of work Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
ABSTRACT
Sub Estiamte No. 4 Protection Walls
Sr.
No.
Quantity
Unit
Item
Rate with
1% Labour
cess
6
766.00
83.00
83.83
Cu.M.
64213.78
96.00
2688.50
2715.39
Cu.M.
260677.44
438.00
4030.00
4070.30
Cu.M.
1782791.40
8755.00
Kg.
51.00
51.51
Kg.
450970.05
552.00
No.
150.00
151.50
No.
83628.00
236.00
704.00
711.04
Cu.M.
167805.44
Total
Rate
Per
Amount
2810086.11
Executive Engineer
Panchayat R. & B. Division
Palanpur
Name of Work :- Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist.
Banaskantha.
MEASUREMENT SHEET
Item No.
Excavation for foundation upto 1.5 M. depth including sorting out and stacking of useful materials and
disposing of excavated stuff up to 50M. lead.
(a) Loose or soft soil
1200 to
1440 to
1710 to
1830 to
2220 to
3300 to
1230
1470
1740
1860
2420
3325
1
1
1
1
1
1
x
x
x
x
x
x
30.00
30.00
30.00
30.00
200.00
25.00
=
=
=
=
=
=
30.00
30.00
30.00
30.00
200.00
25.00
345.00
345.00
1.85
1.20
Both
Right
Left
Left
Left
Left
TOTAL
1
Item No.
Total
765.90
Say
766.00
345.00
1.85
0.15
Total
3
95.73
1
345.00
x
x
345.00
0.30
x
+
2
1.55
0.45
x
x
0.25
2.35
=
=
Total
4
95.73
Say
96.00
Cu.M.
Providing and casting in situ ordinary cement concrete M 150 for head wall including necessary
formwork, vibrating, curing and finishing completed.
{SOR. It. No. 5.3.14 P. No.28} + Cement Cons Diff 2 x 290 = 3450 + 580 = 4030.00
Item No.
Cu.M.
Providing and laying C.C. 1:4:8 ( 1 cement : 4 coarse sand : 8 crushed stone aggregate 40 mm nominal
size) and curing complete in foundation and plinth.
{R.A.}
Item No.
765.90
133.68
304.03
Cu.M.
Cu.M.
437.71
Say
438.00
Cu.M.
Providing H.Y.S.D. bar reinforcement for R.C.C. work including vending binding and placing in position
complete up to floor two level.
{SOR P. No. 30 It. No. 5.4.11}
Kg. / Rmt.
1
1
x
x
16
16
x
x
Ver.(Inner)
Ver.(Outer)
Top
Lap
1
1
1
1
x
x
x
x
2300
2300
2300
59
x
x
x
x
345.00 x
345.00 x
2.30
2.45
0.20
0.40
x
x
x
x
0.39
0.39
=
=
2152.80
2152.80
0.39
0.39
0.39
0.39
=
=
=
=
2063.10
2197.65
179.40
9.20
Total
8754.95
Say
8755.00
Kg.
Item No.
Providing and laying weep hole in abutment and returning by using A.C. pipes of 100 mm. Diameter
including laying in proper grade and joining etc. comp as per detailed specifications.
{SOR. It. No. 50 (A) P. No.197}
No. / Sq.Mt.
Item No.
345.00
1.60
1.00
552.00
Total
552.00
Say
552.00
No.
Providing and laying filter media 300 mm. Thick as directed at the back of abutments returns and wing
walls as per detailed specifications.
{SOR. It. No. 4 P. No.190}
345.00
2.28
0.30
235.98
Total
235.98
Cu.M.
Say
236.00
Cu.M.
LEAD CALCULATION
(A) Kapachi/ Gritt / M/C Metal
Quarry
Chitrasani
1 Chitrasani to Avg Worksite
Total
Quarry
Panthawada
1 Pantahwada to Worksite
Total
Average Lead
Say
(B) Asphalt
Refinery
Koyali
1 Koyali to Palanpur
2 Palanpur to Deesa
3 Deesa to Avg Worksite
Total
Say
(C) Un Screened Gravel
Banas River
1 Average worksite
Total
Say
Lead
100.000
100.000
Km.
78.000
78.000
89.000
89.000
Km.
Km.
252.000
26.000
65.000
343.000
343.000
Km.
91.000
91.000
91.000
Km.
Certificate
This is to certify that the quarry for
Standard size metal / Kapachi / Gritt mentioned in
the estimate is from Panthawada & Chitrasani per
Govt. Letter No. S / 2005 / 1194 / D dated
07/07/2005.
I have inspected the above quarry and
found that sufficient material is available for the
work. For crushed stone aggregates from
Panthawada quarry which is at 78 Km. lead but
sufficient quantity of material may not available from
the quarry. Other nearest quarry is Chitrasani which
is at 100 Km. lead, hence an average lead 89 Km is
considered in the estimate.
Quarry spalls is proposed from
Panthawada and lead 78 km. is taken
Asphalt is is proposed from Koyali Refinery
and lead 343 km. is taken
Certificate
Name of work:-
Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
INDEX MAP OF
BANASKANTHA
DISTRICT
Scale 1CM : 5.000 kM.
REFERENCES
1 . National Highway
2. State Highway
3. M.D.R.
4 O.D.R.
5 V.R.
6. Bridges :
7. Proposed Road.
Executive Engineer
R. & B. (P.) Division
Palanpur
Name of work:-
Construction of Bhanjana Morthal Road, Km 0/00 to 4/550, Ta. Dhanera, Dist. Banaskantha.
THELEADFORVARIOUSROADSIN
Sr.REFERENCESSHOWN
BANASKANTHADISTRICT
No.THUS
{NotToScale}
1.QuarryforB.T.Kapachi,
GritMetal,QuarrySpall
2.QuarryforOtherThan
B.T.Metal,Rubble
3.Coarsesand
Executive Engineer
R. & B. {P} Division
Palanpur
Koyali
Refinary
Baroda
BanasRiver
KHEDUKA
1
2
89.000
Km.
343.000
Km.