FDR To C-R Road (Breaches) - 27-11-20

GOVERNMENT OF ANDHRA PRADESH
ROADS & BUILDINGS DEPARTMENT
NAME OF WORK
FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru -

Ramalingapuram Road in SPSR Nellore District
Est.Rs.4.90 Lakhs
R&B SECTION : GUDUR-1

R&B SUB DIVISION : GUDUR
R&B DIVISION : GUDUR
R&B CIRCLE : NELLORE
Name of work :- FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru -
DETAILED CUM ABSTRACT ESTIMATE

Measurements
S. No Description of Item Qty Rate Amount
Nos. L B D
1 2 3 4 5 6 7 8 9
1 Forming embankment with borrowed useful earth from outside road

boundary by mechanical means upto SDR with all leads and lifts including
pre-watering of soil at borrow area, removal of top soil, excavation of soils
at borrowed area, conveyance of soil, depositing the soil on the
embankment, spreading soil, breaking clods, sectioning, grading and
consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet
requirement of table 300-2 of MoRT&H, including all hire and operational
charges of T&P , complete for finished item of work as per MoRT&H
specification 305 (5th revision) for Breaches.
7.50+13.20
for Breach Km.2/6 1 x 1 8.00 1.90 157.32
2
Deduct GSB portion 1 x 1 8.00 4.05 0.200 -6.48
Deduct WMM portion 1 x 1 8.00 4.05 0.225 -7.29
7.50+13.20 1.90+1.20
for Breach (1) Km.4/4 1 x 1 16.00 256.68
2 2
7.50+11.10 1.20+0.70
for Breach (2) Km.4/4 1 x 1 23.00 203.21
2 2
Deduct Pipes portion 1 x 2 22/7x(1.20)2/4x(10.00+9.78)/2 -22.38

513.93
Say 514.00 222.00 114108
Cum Cum
2 Providing, laying Reinforced cement concrete Hume pipes of 1000mm
NP-4 class for pipe culverts including cost and conveyance of Pipes etc.,
complete and Labour charges for laying, jointing of 1000 mm dia. R.C.C
Hume pipes in position including lifting, aligning, lowering and hoisting
etc., as per drawing and as per MoRT&H Specification 2900, 2905 and
2906 (5th Revision) and IRC Special Publication No: 13 and as directed
by the Engineer-in-Charge for finished item of work.
KM.2/6 and 4/4 (2 Nos) 2 x 4 2.50 - - 20.00

Or say 20.00 7259.00 145180
Cum 1RM
3 Construction of Granular sub-base by providing HBG material confirming
to Grading - V of MoRT&H Table 400-1 including cost and conveyance of
all materials to work site and spreading in uniform layers with motor
grader or by approved means, on prepared surface mixing by mix in
place method with Rotavator / approved means at OMC and compacting
with vibratory roller to achieve the desired density etc., complete for
finished item of work as per MoRT&H Specification 401 (5th revision)
and as directed by the Engineer-in-charge.
for Km.2/6 Breach 1 x 1 8.000 4.050 0.200 6.48

for Km.4/4 Breach (1) 1 x 1 16.000 4.050 0.200 12.96
for Km.4/4 Breach (2) 1 x 1 23.000 4.050 0.200 18.63
38.07
Say 39.00 1841.00 71799
Cum 1 Cum
4 Providing, Laying, Spreading and compacting graded HBG crushed stone
aggregate to Wet Mix macadem specification ( 5th Revision) as per Table
400-13, including cost of all materials and including premixing the
material with water at OMC in Mechanical mix plant carriage of mixed
material by tipper to site , laying in uniform layers with paver in base
courses on well prepared surface and compacting with Vibratory roller to
acheive the desired density etc., as directed by the Engineer-in-Charge
and as per MoRT&H specification.406 (5th revision) for finished item of
work.
for Km.2/6 Breach 1 x 1 8.000 4.050 0.225 7.29

for Km.4/4 Breach (1) 1 x 1 16.000 4.050 0.225 14.58
for Km.4/4 Breach (2) 1 x 1 23.000 4.050 0.225 20.96
42.83
Say 43.00 2056.00 88408
Cum 1 Cum
5 Providing and applying prime coat with bitumen emulsion (SS1) Bulk
using emulsion pressure distributor on prepared surface of granular base
including clearing of road surface and spraying emulsion at the rate of
0.70 kg/sqm using emulsion pressure distributor for finished item of work
etc., complete as per MoRT&H Specification 502 (5th revision) and as
directed by the Engineer-in-charge
for Km.2/6 Breach 1 x 1 8.00 3.75 - 30.00

for Km.4/4 Breach (1) 1 x 1 16.00 3.75 - 60.00
for Km.4/4 Breach (2) 1 x 1 23.00 3.75 - 86.25
176.25
Say 177.00 29.00 5133
Sqm 1 Sqm
6 Providing and applying tack coat with bitumen Emulsion (RS1) (Bulk)
using Emulsion pressure distributor at the rate of 0.25 kgs per sqm on the
prepared Granular surface treated with primer cleaned with mechanical
broom for finished item of work as per MoRT&H Specification 503 (5th
revision) and as directed by the Engineer-in-Charge.
for Km.2/6 Breach 1 x 1 10.00 3.75 - 37.50

for Km.4/4 Breach (1) 1 x 1 18.00 3.75 - 67.50
for Km.4/4 Breach (2) 1 x 1 25.00 3.75 - 93.75
198.75
Say 199.00 11.50 2289
Sqm 1 Sqm
7 Providing, laying of close graded premix surfacing material ( Mixed seal
surfacing) of 20 mm thickness by hot mix plant using hard blasted
granite crushed aggregates of 13.2 mm to 0.09 mm (Type 'B') as per
table 500-19 of specification 508 of MoRT&H (5th Revision), premixed
with bituminous binder VG-30 (60/70) grade @ 19.00 Kg per 10 Sqm
area, including cost of all materials and transporting the hot mix to work
site, laying with mechanical paver finisher to the required grade, level and
alignment, rolling with smooth wheeled roller 8 to 10 Tonnes as per
MoRT&H (5th Revision) Specification No. 508 complete for finished item
of work in all respects as directed by Engineer-in-charge.
for Km.2/6 Breach 1 x 1 10.00 3.75 - 37.50

for Km.4/4 Breach (1) 1 x 1 18.00 3.75 - 67.50
for Km.4/4 Breach (2) 1 x 1 25.00 3.75 - 93.75
198.75
Say 199.00 136.00 27064
Sqm 1 Sqm
589871
3 Provision towards GST @ 12% 70784
4 Provision towards Seigniorage Charges 23824
5 Provision towards NAC @ 0.10% 590
6 Provision towards Unforeseen and Rounding off 4931
Total Rs. 690000
Assistant Engineer Deputy Executive Engineer Executive Engineer

(R&B) Section-1, Gudur (R&B) Sub-division, Gudur (R&B) Division, Gudur
Specification report to accompany the estimate for the work of "FDR to
Breaches at Km.2/6 to 4/4 (2 Nos) of Chennuru - Ramalingapuram Road in SPSR
Nellore District"
Est. Rs.4.90 Lakhs
Authority : This estimate is prepared as per the instructions of the Higher Authorities.
Necessity : Road from Chennuru - Ramalingapuram Road is an important Major District road
in Gudur Division. This road passing through Ramalingapuram, Vindur Kandriga
and Vindur. Due to NIVAR cyclone, heavy rains from 24-11-2020 to 28-11-2020
the road was Breached 3 places ie., Km.2/6 and 4/4 ( 2 Nos). This causes much
inconvinience to the vehicular traffic and public. Hence proposed filling breaches
with selected earth and proposed 1 row of 1000mm dia NP4 class pipes. This
estimate is prepared with the following provisions:-
Provisions :
1 Forming embankment with borrowed useful earth from outside road boundary by
mechanical means upto SDR with all leads and lifts etc.,
2 Providing, laying Reinforced cement concrete Hume pipes of 1000mm Dia., NP-4
class for pipe culverts
3 Provision for GST@ 12%
4 Provision for Seignorage charges
5 Provision for NAC @ 0.10%
6 Provision for rounding off
Rates : The estimate is prepared with common standard schedule of rates for all
departments for the SoR year 2020-21.
Specification: The work will be carried out as per relevant clauses of IRC & MORT&H
Specifications.

Superintending Engineer
(R&B) Circle, Nellore
Seigniorage Charges
Name of work :- FDR to Scours at Km.1/0 to 4/0 of Chennuru - Ramalingapuram Road
in SPSR Nellore District
Coeffci Rate per

Description of item Quantity Unit Metal Remarks
Sl.No. ent Unit
1 2 3 4 5 6 7 8
Forming embankment with

1 borrowed useful earth from 514.00 1.00 M3 514.00 30.00 15420.00
outside road boundary
2 GSB 39.00 1.28 M3 49.92 75.00 3744.00
3 WMM 43.00 1.32 M3 56.76 75.00 4257.00
4 MSS 20 mm Thick 199.00 0.027 M2 5.37 75.00 402.98
TOTAL 23823.98
Or Say 23824.00

Superintending Engineer
(R&B) Circle, Nellore
Name 0f work:- FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru -
BREAK UP DETAILS OF LEADS
1. Gravel: Quarry at Km. 57/8 of Erpedu - Chennuru Road with 0.20 KMCT
C.T. + 10% extra 0.22

E.C Road from Km.57/8 to 61/4 3.60
Gudur-Rajampet Road from Km.8.837 to 7.150 1.69
Chennuru-Ramalingapuram Road from Km.0/0 to 2/4 2.40
Chennuru-Ramalingapuram Road from Km.2/4 to 4/4 (Average) 1.00
8.91
Say 9.00 Kms
2. HBG Metal and chips : Quarry at Km. 2/8 of Kandra - Armenipadu Road with 4.0
KMCT
C.T. + 10% extra 4.40
On Kandra - Armenipadu road km 0/0 to 2/8 2.80
Gudur Jayapu Road from Km.11/950 to 0/0 11.95
Municipal Limits (0/0 to 1/770) 1.77
Gudur-Rajampet Road from Km.2.065 to 7.150 5.09
29.41
Say 30.00 Kms
3.Sand for Mortar: - Quarry at km 174/6 of M.C road with 0.20 KMCT
CT+10% Extra 0.22

On M.C Road from133/920 to 174/600 40.68
On Old M.C Road from133/200 to 134/663 1.46
On Gudur - Rajampet Road from Km.0/0 to 7/150 7.15
52.91
Say 53.00
Kms
4.RCC Hume Pipes Factory at km 130/515 of M.C Road
On M.C Road from130/515 to 133/920 3.41
On Old M.C Road from133/200 to 134/663 1.46
On Gudur - Rajampet Road from Km.0/0 to 7/150 7.15

15.42
16.00
Kms
3. Bitumen : 5 Km MRL at Chennai
MRL to 0/0 of MC Road 5.00
MC Road 0/0 to 133/925 133.925

Old MC Road from Km.133/2 to 134/660 1.460
On Gudur-Rajampet Road from Km.0/0 to 7/150 7.150

150.94
Say 151.00 Kms
Assistant Engineer Deputy Executive Engineer

(R&B) Section-1, Gudur (R&B) Sub-Division, Gudur
Executive Engineer Superintending Engineer

(R&B) Division, Gudur (R&B) Circle, Nellore
ROAD METAL RATES(SSR 2020-21)
FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru - Ramalingapuram

NAME OF WORK ::-
Road in SPSR Nellore District
Machine
Sl. Source of Lead in Blasting Toal Cost
Description of Material Conveyance Initial cost crushing
No Supply Kms charges per Cum
charges
A) FOR ROAD WORKS
50 to 55 mm IRC and MoRTH

1 30 370.80 456.00 70.00 896.80
HBG metal

7 -do- 30 370.80 560.00 70.00 140.00 1140.80
HBG M/C metal

8 -do- 30 370.80 899.05 70.00 224.76 1564.61
HBG M/C metal

9 -do- 30 370.80 937.15 70.00 234.29 1612.24
HBG M/C metal

10 -do- 30 370.80 742.85 70.00 185.71 1369.36
HBG M/C metal
9.5 to 11.20 mm IRC and MoRTH

11 -do- 30 370.80 656.00 70.00 164.00 1260.80
HBG M/C metal

12 -do- 30 370.80 504.00 70.00 126.00 1070.80
HBG M/C metal
2.36 to 5 mm IRC and MoRTH

13 -do- 30 370.80 381.00 70.00 95.25 917.05
HBG M/C metal
Machine
Sl. Source of Lead in Blasting Toal Cost
Description of Material Conveyance Initial cost crushing
No Supply Kms charges per Cum
charges
HBG Stone chips 2.36mm

14 -do- 30 370.80 381.00 751.80
and below
Quarry at Km. 57/8
of Erpedu -
15 Gravel Chennuru Road 9 120.50 103.00 223.50
with 0.20 KMCT
A) FOR C.D. WORKS
16 HYSD Steel At site 38500.00 38500.00
17 6mm Mild Steel At site 40000.00 40000.00
18 Mild Steel At site 38500.00 38500.00
19 Cement At site 4600.00 4600.00
Quarry at km
174/6 of M.C
20 Hume pipes 1000mm Dia., NP4 road with 0.20
16 218.04 5917.00 6135.04
KMCT

COST OF BITUMEN / MT

Ref ::- For Emulsion (Bulk) :- HINCOL Price List With Effect From Dt. 16-11-2015
For Bulk Bitumen 80/100, 60/70:- IOC Price List With Effect From Dt. 16-11-2015
Bulk 80/100 Grade Bulk 60/70 Grade Emulsion (Bulk)
Chennai Chennai Chennai
Basic Price including 30259.02 30487.02 32444.00
Add ST @ 2.00% 605.18 609.74 648.88
Lead from
Chennai
151.00 Kms 453.00 453.00 453.00
Lead charges for Bulk @
1.50 per KM
31317.20 31549.76 33545.88
Assistant Executive Engineer Deputy Executive Engineer

(R&B) Section, Podalakur-2 (R&B) Sub-Division, Podalakur

(R&B) Division, Nellore (R&B) Circle, Nellore
DATA WITH SSR 2020-21
Name of Work : FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru - Ramalingapuram Road in SPSR
Nellore District
Quantity Description of Item Rate per Amount
1 Forming embankment with borrowed useful earth from outside road boundary by mechanical means
upto SDR with all leads and lifts including pre-watering of soil at borrow area, removal of top soil,
excavation of soils at borrowed area, conveyance of soil, depositing the soil on the embankment,
spreading soil, breaking clods, sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory
Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and operational
charges of T&P , complete for finished item of work as per MoRT&H specification 305 (5th revision).
Unit : Cum
Taking out put = 100 Cum Page 68,69 of MoRT&H SDB
(A) Labour
0.04 day Mate 500.00 day 20.00
1.00 day Mazdoor unskilled 460.00 day 460.00
480.00
(B) Machinery
1.67 hrHydraulic Excavator 1 cum bucket capacity @ 60 2945.40 hr 4918.82

cum per hour
1440.00 t.km Tipper (for 1 Km) 160 9.00 7.94 t.km 11433.60
Add 10% of cost of carriage to cover cost of 1143.36

loading and unloading
0.50 hr Dozer 80 HP for spreading @ 200 cum per hour 2584.40 hr 1292.20
1.00 hr Motor Grador for Grading @ 50 cum per hour 3192.00 hr 0.00
4.00 hr Water tanker 6 KL 0.00 hr 0.00
1.00 hr Vibratory roller 8T 0.00 hr 0.00
18787.98
(D) OH charges @ 4.615% (10%-VAT-insurance) on (A) + (B)+( C) 889.22
(E) Total of (A) + (B)+( C)+(D) 20157.20
(F) Add Contractors Profit at 10% on (E)
2015.72
Cost per 100 cum (E) + (F)
22172.92
Rate per Cum
221.73
Rate per 1 cum 222.00
1 Cum
2 Providing, laying Reinforced cement concrete Hume pipes of 1000mm Dia., NP-4 class for pipe
culverts including cost and conveyance of Pipes etc., complete and Labour charges for laying, jointing
of 1000 mm dia. R.C.C Hume pipes in position including lifting, aligning, lowering and hoisting etc., as
per drawing and as per MoRT&H Specification 2900, 2905 and 2906 (5th Revision) and IRC Special
Publication No: 13 and as directed by the Engineer-in-Charge for finished item of work.
Unit = metre Page 272,273 of MoRT&H SDB

Taking output = 12.5 metre
1000 mm Dia.
(A) Labour
0.18 nos Mate 500.00 day 90.00
0.50 nos Mason 472.00 day 236.00
4.00 nos Mazdoor 460.00 day 1840.00
Total 2166.00
(B) Material
12.50 RM Cost of 1000mm Dia., pipes 6135.04 RM 76688.00
Total 76688.00
(C) Over head charges @ 4.615% (10%-VAT-Insurance)
4.615 % Add for Over head charges @ 4.615% on (A)+(B) 3639.11
(D) Total of (A) + (B)+( C) 82493.11
(E) Add Contractors Profit at 10% on (D) 8249.31
Cost per 12.5 metre (D)+(E) 90742.42
Rate for 1 RM 7259.39
Rate to be adopted 7259.00
1 RM
3 Construction of Granular sub-base by providing HBG material confirming to Grading - V of MoRT&H
Table 400-1 including cost and conveyance of all materials to work site and spreading in uniform layers
with motor grader or by approved means, on prepared surface mixing by mix in place method with
Rotavator / approved means at OMC and compacting with vibratory roller to achieve the desired
density etc., complete for finished item of work as per MoRT&H Specification 401 (5th revision) and
as directed by the Engineer-in-charge.
Unit = cum
Taking output = 300 cum Page 95 of MoRT&H SDB
(A) Labour
0.40 day Mate 500.00 day 200.00
2.00 day Mazdoor skilled 472.00 day 944.00
8.00 day Mazdoor unskilled 460.00 day 3680.00
Total 4824.00
(B) Machinery
6.00 hr Motor grader 3.35M Blade @50 cum/Hr 3192.00 hr 19152.00
12.00 hr Tractor with Rotavator 456.00 hr 5472.00
6.00 hr Smooth Wheeled roller 8T 1421.50 hr 8529.00
3.00 hr Water tanker 6 KL 691.00 hr 2073.00
Total 35226.00
(C) Material
Granular sub-base material as per Table 400-1
of MORT&H
192.00 cum 53 mm to 9.5 mm @ 50% 1307.44 cum 251027.52
(Av. rate of 50 - 55 mm, 40-45 mm, 25 - 27 mm,
19 - 22 mm, 12 to 14 mm, 9.5-11.2mm HBG M/C
metal)
1082.88 Cum 145539.52

9.5 mm to 2.36 mm @ 35%
134.40 cum (Av. rate of 9.5-11.2mm , 5-7mm & 2.36 - 5mm
HBG M/C metal)
2.36mm and below @20% 751.80 Cum 43303.68

57.60 cum
(Rate of 2.36mm & below HBG metal)
Total 439870.72
(D) Over head charges @ 4.615% (10%-VAT-Insurance)
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C) 22148.34
(E) Total of (A) + (B)+( C)+(D) 502069.06
(F) Add Contractors Profit at 10% on (E) 50206.91
Cost per 300 cum (E) + (F) 552275.97
1 Cum
4 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix
macadem specification ( 5th Revision) as per Table 400-13, including cost of all materials and
including premixing the material with water at OMC in Mechanical mix plant carriage of mixed material
by tipper to site , laying in uniform layers with paver in base courses on well prepared surface and
compacting with Vibratory roller to acheive the desired density etc., as directed by the Engineer-in-
Charge and as per MoRT&H specification.406 (5th revision) for finished item of work.
Unit = cum Page 110,111 of MoRT&H SDB

Taking output = 225 cum
(A) Labour
0.48 nos. Mate 500.00 day 240.00
2.00 nos. Mazdoor skilled 472.00 day 944.00
10.00 nos. Mazdoor 460.00 day 4600.00
Total 5784.00
(B) Machinery
6.60 hr Wet mix plant of 60 tonne hr. capacity 1747.00 hr 11530.20
6.00 hr Electric generating set 125 KVA 1543.10 hr 9258.60
6.00 hr front end loader 1 cum capacity 1701.00 hr 10206.00
6.00 hr Mechanical Paver finisher 100 TPH 2405.00 hr 14430.00
3.90 hr Smooth Wheeled roller 8-10 T 1421.50 hr 5543.85
3.00 hr Water tanker 691.00 hr 2073.00
Total 53041.65
(C) Material
89.10 cum 45 to 22.40mm IRC&MoRT&H HBG M/C metal@ 30 1439.22 cum 128234.21
(Av. Of 40-45, 25-27, 19-22mm )
118.80 cum 22.4 to 2.36 mm IRC&MoRT&H HBG M/C metal@4 1246.05 cum 148030.74
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-
7mm, 2.36 to 5 mm)
89.10 cum 2.36 - 5mm
2.36 mm ) micron @ 30% (2.36mm & below)
to 75 751.80 cum 66985.38
Total 343250.33
(E) Total of (A) + (B)+( C)+(D) 420631.79
Cost per 225 cum (E) + (F) 462694.97
Rate to be adopted per 1 cum 2056.00
Cum
6 Providing and applying prime coat with bitumen emulsion (SS1) Bulk using emulsion pressure
distributor on prepared surface of granular base including clearing of road surface and spraying
emulsion at the rate of 0.70 kg/sqm using emulsion pressure distributor for finished item of work
etc., complete as per MoRT&H Specification 502 (5th revision) and as directed by the Engineer-in-
charge
Unit = sqm
Taking output = 3500 sqm

a) Labour
0.080 day Mate 500.00 day 40.00
2.000 day Mazdoor 472.00 day 944.00
984.00
b) Machinery
2.800 hr Mechanical broom @ 1250 sqm 381.80 hour 1069.04
2.800 hr Air compressor 250 cfm 576.60 hour 1614.48
2.000 hr Emulsion pressure distributor 919.00 hour 1838.00
1.000 hr Water tanker 6 KL capacity @ 691.00 hour 691.00
5212.52
c) Material
2.450 MT Bitumen emulsion @ 0.7 kg per sqm 33545.88 MT 82187.41
a+b+c 88383.93
4.615 % d) OH Charges on (a+b+c) 4078.92
a+b+c+d 92462.84
e) Contractor's profit @ 10 % input on
9246.28
(a+b+c+d)
Cost for 3500 sqm = 101709.13
Rate per sqm = 29.06
29.00
1 Sqm
8 Providing and applying tack coat with bitumen Emulsion (RS1) (Bulk) using Emulsion pressure
distributor at the rate of 0.25 kgs per sqm on the prepared Granular surface treated with primer
cleaned with mechanical broom for finished item of work as per MoRT&H Specification 503 (5th
revision) and as directed by the Engineer-in-Charge.
unit = sqm Page 124 of MoRT&H SDB
Taking output = 3500 sqm
(A) Labour
0.08 nos Mate 500.00 day 40.00
2.00 nos Mazdoor 460.00 day 920.00
Total 960.00
(B) Machinery
2.80 hr Mechanical broom Hydraulic @ 1250 sqm/hr. 381.80 hr 1069.04
2.80 hr Air compressor 250 cfm 576.60 hr 1614.48
2.00 hr Emulsion pressure distributor @1750 sqm/hr 919.00 hr 1838.00
Total 4521.52
(C) Material
0.875 MT Bitumen Emulsion @ 0.20 Kgs/sqm 33545.88 MT 29352.65
Total 29352.65
(E) Total of (A) + (B)+( C)+(D) 36441.77
Cost per 3500 sqm (E) + (F) 40085.95
Rate per 1 sqm 11.45
1 Sqm
9 Providing, laying of close graded premix surfacing material ( Mixed seal surfacing) of 20 mm
thickness by hot mix plant using hard blasted granite crushed aggregates of 13.2 mm to 0.09 mm
(Type 'B') as per table 500-19 of specification 508 of MoRT&H (5th Revision), premixed with
bituminous binder VG-30 (60/70) grade @ 19.00 Kg per 10 Sqm area, including cost of all materials
and transporting the hot mix to work site, laying with mechanical paver finisher to the required grade,
level and alignment, rolling with smooth wheeled roller 8 to 10 Tonnes as per MoRT&H (5th Revision)
Specification No. 508 complete for finished item of work in all respects as directed by Engineer-in-
charge.
Unit = sqm Page 146,147 of MoRT&H SDB

Taking output = 10250 sqm (205 cum)

(A) Labour
0.84 nos. Mate 500.00 day 420.00
Mazdoor working with HMP,
14.00 nos. 460.00 day 6440.00
road sweeper, paver and roller
5.00 nos. Mazdoor Skilled 472.00 day 2360.00
Total 9220.00
(B) Machinary
12.00 hr Hot mix plant 40 to 60 TPH 20523.00 hr 246276.00
6.00 hr Generator 250 KVA 2162.60 hr 12975.60
6.00 hr Front end loader 1 cum capacity 1701.00 hr 10206.00
6.00 hr Mechanical paver finisher 100 TPH 2405.00 hr 14430.00
6.00 hr Smooth wheeled roller 8-10 Tonnes 1421.50 hr 8529.00
Total 292416.60
(C) Material
19.475 M.T (i) Bitumen VG-30 Grade @ 19.00 kg per 10 sqm 31549.76 MT 614431.58
(ii) Aggregate
For Type 'B'
HBG M/C aggregates 13.2mm to 0.09mm @ 0.27
cum per 10 sqm
Average rate of IRC&MoRT&H HBG M/C metal of
276.75 cum sizes 12-14, 9.5-11.2, 5-7mm,2.36 - 5mm and 1073.96 cum 297218.98
HBG 2.36 mm & below
Total 911650.56
(D) Over head charges @ 4.615 % on (A) + (B)+( C)
4.615 % Add for Over head charges @ 6% on (A)+(B)+( C) 55993.20
(E) Total of (A) + (B)+( C)+(D) 1269280.36
Cost per 10250 Sqm (E) + (F) 1396208.40
Rate per 1 sqm 136.22
1 sqm

LEAD CHARGES Cost of Materials, Labour
Earth/Gravel/ Metal
SoR 2020-21
Sand
loading 21.80 43.60 Material Rates

unloading 10.90 21.80 60 to 63 mm IRC & MoRTH HBG metal 419.00
stacking 0.00 0.00 50 to 55 mm IRC & MoRTH HBG metal 456.00
0.25 30.40 29.40 40 to 45 mm IRC & MoRTH HBG metal 560.00
0.5 30.40 29.40 Quarry Rubbish 84.75
1 30.40 29.40 Roughstone 300mm (HBG)for revetment
2 42.60 41.10 Roughstone 225mm (HBG)for revetment
3 56.80 54.80 SS Revetment work 225mm 150.00
6 86.60 90.00 Laterite for Revetment 225mm 129.50
7 97.90 101.70 Laterite for Revetment 300mm 151.43
8 109.20 113.40 Jeddy stone above 450mm to 600mm 196.20
Quarry spall(Field picked metal)
47.15
9 120.50 125.10 Av. Of rate 25mm & 40mm
10 131.80 136.80 150 mm soling stone HBG metal 72.40
11 143.10 148.50 40 to 45 mm IRC & MoRTH HBG M/C metal 560.00
15 188.30 195.30 9.5 to 11.20 mm IRC & MoRTH HBG M/C metal 656.00
17 210.90 218.70 2.36 to 5 mm IRC & MoRTH HBG M/C metal 381.00
18 222.20 230.40 HBG Stone chips 2.36mm and below 381.00
19 233.50 242.10 Gravel 130.00
20 244.80 253.80 40 mm SS-5 m/c HBG metal 640.00
21 256.10 265.50 25 mm SS-5 m/c HBG metal 1024.00
22 267.40 277.20 20 mm SS-5 m/c HBG metal 1064.00
23 278.70 288.90 12 mm SS-5 m/c HBG metal 848.00
24 290.00 300.60 10 mm SS-5 m/c HBG metal 716.00
25 301.30 312.30 6 mm SS-5 m/c HBG metal 568.00
26 312.60 324.00 Sand for concrete 510.00
27 323.90 335.70 Sand for Filling 375.00
28 335.20 347.40 HYSD Steel
29 346.50 359.10 Mild Steel
30 357.80 370.80 Cement
31 367.20 380.60 Mild Steel 6mm
32 376.60 390.40 Blasting charges
33 386.00 400.20 Blasting charges 70.00
34 395.40 410.00 Blasting charges for rough stone 70.00
35 404.80 419.80 Seigniorage charges
36 414.20 429.60 Metal 90.00
37 423.60 439.40 Gravel/earth 45.00
38 433.00 449.20 Sand 100.00
39 442.40 459.00 Labour Rates
40 451.80 468.80 Mate 500.00
41 461.20 478.60 Mazdoor skilled (500*30%+460*70%) 472.00
42 470.60 488.40 Mazdoor unskilled 460.00
43 480.00 498.20 Machinery Rates
44 489.40 508.00 Dozer 80 HP for spreading @ 200 cum per hour 2584.40
45 498.80 517.80 Motor grader 3.35M Blade @50 cum/Hr 3192.00
46 508.20 527.60 Hydralic excavator 2945.40
47 517.60 537.40 Front end loader 1 cum capacity 1701.00
48 527.00 547.20 Tipper 5.5 cum 1014.30
49 536.40 557.00 Vibratory roller 8T 2924.90
50 545.80 566.80 smooth wheeled roller 8 Ton 1421.50
51 555.20 576.60 Water tanker 6 KL 691.00
52 564.60 586.40 Tractor 446.00
53 574.00 596.20 Tractor with Rotavator 456.00
54 583.40 606.00 Tractor with ripper attachment @ 60 cum per hour 456.00
55 592.80 615.80 Air compressor 250 cfm 576.60
56 602.20 625.60 Wet mix plant of 60 tonne hr. capacity 1747.00
57 611.60 635.40 Mechanical broom @ 1250 sqm/hr. 381.80
58 621.00 645.20 Bitumen pressure distributor @1750 sqm/hr 1603.00
59 630.40 655.00 Emulsion pressure distributor @1750 sqm/hr 919.00
60 639.80 664.80 Hot mix plant 40 to 60 TPH 20523.00
61 649.20 674.60 Mechanical Paver finisher 100 TPH 2405.00
62 658.60 684.40 Hydraulic self propelled chip spreader @ 1500 sqm/hr. 2743.70
63 668.00 694.20 Finish rolling with 6-8 tonne smooth wheeled tandem roller. 1856.50
64 677.40 704.00 Pneumatic road Roller 1515.60
65 686.80 713.80 GSB Plant 50 Cum 1279.70
66 696.20 723.60 Generator 250 KVA 2162.60
67 705.60 733.40 Generator set 125 KVA 1543.10
68 715.00 743.20 Generator set 35 KVA 1094.30
69 724.40 753.00 Concrete mixer 0.4/0.28 cum 566.10
70 733.80 762.80 Tipper 5.50 cum capacity per Tonne per km 7.94
71 743.20 772.60 Tipper 5.50 cum per km 79.40
72 752.60 782.40 Plate compactor/Power rammer 59.10
73 762.00 792.20 Sand for Mortar 590.00
74 771.40 802.00 Blacksmith 525.00
75 780.80 811.80 Driller 605.00
76 790.20 821.60 Blaster 605.00
77 799.60 831.40 Hot mix Plant 100 to 120 TPH 25868.00
78 809.00 841.20 Paver finisher hydrostatic with sensor control 3271.00
79 818.40 851.00 C C Batch mix plant @ 30 cum per hour 1336.00
80 827.80 860.80 Generator 100 KVA 1316.30
Concrete paver finisher with 40 HP motor for
81 837.20 870.60 paving of Concrete surface 3247.20
82 846.60 880.40 Curing Compound / leter (irrigation) - M-090 130.00
83 856.00 890.20 Sealant Primer (Eoxy primer- irrigation)-M097per k 613.00
Plastic sheath,1.25 mm thick for dowel bars (local
84 865.40 900.00 rate) per sqm 55.00
85 874.80 909.80 Joint sealant / irrigation / local (M-120) per kg 75.00
Super Plastisizer Admixure (irri / M180 / local) &
86 884.20 919.60 Irrigation materials Si. No. 70 86.00
Pre moulded Joint filler, 25 mm thick for
87 893.60 929.40 expansion joint / sqm (iiri / local rate) 275.00
88 903.00 939.20 Concrete joint cutting macine / hr for CC Pvmt 220.00
89 912.40 949.00 Texturing Machine / hour for CC Pavement 450.00
Separation Membrane of impermeable plastic
90 921.80 958.80 sheeting 125 micron thick / sqm 15.25
91 931.20 968.60
92 940.60 978.40 440
93 950.00 988.20 Mason 472.00
94 959.40 998.00 Painter 615
95 968.80 1007.80
96 978.20 1017.60
97 987.60 1027.40
98 997.00 1037.20
99 1006.40 1047.00
100 1015.80 1056.80
101 1025.20 1066.60
102 1034.60 1076.40
103 1044.00 1086.20
104 1053.40 1096.00
105 1062.80 1105.80
106 1072.20 1115.60
107 1081.60 1125.40
108 1091.00 1135.20 Tipper 10Tonne capacity for carriage of stone
109 1100.40 1145.00 chips from stock pile on road side to chip
110 1109.80 1154.80 spreader
111 1119.20 1164.60
112 1128.60 1174.40
113 1138.00 1184.20
114 1147.40 1194.00
115 1156.80 1203.80
116 1166.20 1213.60
117 1175.60 1223.40
118 1185.00 1233.20
119 1194.40 1243.00
120 1203.80 1252.80
121 1213.20 1262.60
122 1222.60 1272.40
123 1232.00 1282.20
124 1241.40 1292.00
125 1250.80 1301.80
126 1260.20 1311.60
127 1269.60 1321.40
128 1279.00 1331.20
129 1288.40 1341.00
130 1297.80 1350.80
131 1307.20 1360.60
132 1316.60 1370.40
133 1326.00 1380.20
134 1335.40 1390.00
135 1344.80 1399.80
136 1354.20 1409.60
137 1363.60 1419.40
138 1373.00 1429.20
139 1382.40 1439.00
140 1391.80 1448.80
141 1401.20 1458.60
142 1410.60 1468.40
143 1420.00 1478.20
144 1429.40 1488.00
145 1438.80 1497.80
146 1448.20 1507.60
147 1457.60 1517.40
148 1467.00 1527.20
149 1476.40 1537.00
150 1485.80 1546.80
Earth/ Sand/ Gravel Metal
5 75.30 75.30 5 78.30 78.30

6 11.30 86.60 86.60 6 11.70 90.00 90.00
7 11.30 97.90 97.90 7 11.70 101.70 101.70
8 11.30 109.20 109.20 8 11.70 113.40 113.40
9 11.30 120.50 120.50 9 11.70 125.10 125.10
10 11.30 131.80 131.80 10 11.70 136.80 136.80
11 11.30 143.10 143.10 11 11.70 148.50 148.50
12 11.30 154.40 154.40 12 11.70 160.20 160.20
13 11.30 165.70 165.70 13 11.70 171.90 171.90
14 11.30 177.00 177.00 14 11.70 183.60 183.60
15 11.30 188.30 188.30 15 11.70 195.30 195.30
16 11.30 199.60 199.60 16 11.70 207.00 207.00
17 11.30 210.90 210.90 17 11.70 218.70 218.70

18 11.30 222.20 222.20 18 11.70 230.40 230.40
19 11.30 233.50 233.50 19 11.70 242.10 242.10
20 11.30 244.80 244.80 20 11.70 253.80 253.80
21 11.30 256.10 256.10 21 11.70 265.50 265.50
22 11.30 267.40 267.40 22 11.70 277.20 277.20
23 11.30 278.70 278.70 23 11.70 288.90 288.90
24 11.30 290.00 290.00 24 11.70 300.60 300.60
25 11.30 301.30 301.30 25 11.70 312.30 312.30
26 11.30 312.60 312.60 26 11.70 324.00 324.00
27 11.30 323.90 323.90 27 11.70 335.70 335.70
28 11.30 335.20 335.20 28 11.70 347.40 347.40
29 11.30 346.50 346.50 29 11.70 359.10 359.10
30 11.30 357.80 357.80 30 11.70 370.80 370.80
31 9.40 367.20 367.20 31 9.80 380.60 380.60
32 9.40 376.60 376.60 32 9.80 390.40 390.40
33 9.40 386.00 386.00 33 9.80 400.20 400.20
34 9.40 395.40 395.40 34 9.80 410.00 410.00
35 9.40 404.80 404.80 35 9.80 419.80 419.80
36 9.40 414.20 414.20 36 9.80 429.60 429.60
37 9.40 423.60 423.60 37 9.80 439.40 439.40
38 9.40 433.00 433.00 38 9.80 449.20 449.20
39 9.40 442.40 442.40 39 9.80 459.00 459.00
40 9.40 451.80 451.80 40 9.80 468.80 468.80
41 9.40 461.20 461.20 41 9.80 478.60 478.60
42 9.40 470.60 470.60 42 9.80 488.40 488.40
43 9.40 480.00 480.00 43 9.80 498.20 498.20
44 9.40 489.40 489.40 44 9.80 508.00 508.00
45 9.40 498.80 498.80 45 9.80 517.80 517.80
46 9.40 508.20 508.20 46 9.80 527.60 527.60
47 9.40 517.60 517.60 47 9.80 537.40 537.40
48 9.40 527.00 527.00 48 9.80 547.20 547.20
49 9.40 536.40 536.40 49 9.80 557.00 557.00
50 9.40 545.80 545.80 50 9.80 566.80 566.80
51 9.40 555.20 555.20 51 9.80 576.60 576.60
52 9.40 564.60 564.60 52 9.80 586.40 586.40
53 9.40 574.00 574.00 53 9.80 596.20 596.20
54 9.40 583.40 583.40 54 9.80 606.00 606.00
55 9.40 592.80 592.80 55 9.80 615.80 615.80
56 9.40 602.20 602.20 56 9.80 625.60 625.60
57 9.40 611.60 611.60 57 9.80 635.40 635.40
58 9.40 621.00 621.00 58 9.80 645.20 645.20
59 9.40 630.40 630.40 59 9.80 655.00 655.00
60 9.40 639.80 639.80 60 9.80 664.80 664.80
61 9.40 649.20 649.20 61 9.80 674.60 674.60
62 9.40 658.60 658.60 62 9.80 684.40 684.40
63 9.40 668.00 668.00 63 9.80 694.20 694.20
64 9.40 677.40 677.40 64 9.80 704.00 704.00
65 9.40 686.80 686.80 65 9.80 713.80 713.80
66 9.40 696.20 696.20 66 9.80 723.60 723.60
67 9.40 705.60 705.60 67 9.80 733.40 733.40
68 9.40 715.00 715.00 68 9.80 743.20 743.20
69 9.40 724.40 724.40 69 9.80 753.00 753.00
70 9.40 733.80 733.80 70 9.80 762.80 762.80
71 9.40 743.20 743.20 71 9.80 772.60 772.60
72 9.40 752.60 752.60 72 9.80 782.40 782.40
73 9.40 762.00 762.00 73 9.80 792.20 792.20
74 9.40 771.40 771.40 74 9.80 802.00 802.00
75 9.40 780.80 780.80 75 9.80 811.80 811.80
76 9.40 790.20 790.20 76 9.80 821.60 821.60
77 9.40 799.60 799.60 77 9.80 831.40 831.40
78 9.40 809.00 809.00 78 9.80 841.20 841.20
79 9.40 818.40 818.40 79 9.80 851.00 851.00
80 9.40 827.80 827.80 80 9.80 860.80 860.80
81 9.40 837.20 837.20 81 9.80 870.60 870.60
82 9.40 846.60 846.60 82 9.80 880.40 880.40
83 9.40 856.00 856.00 83 9.80 890.20 890.20
84 9.40 865.40 865.40 84 9.80 900.00 900.00
85 9.40 874.80 874.80 85 9.80 909.80 909.80
86 9.40 884.20 884.20 86 9.80 919.60 919.60
87 9.40 893.60 893.60 87 9.80 929.40 929.40
88 9.40 903.00 903.00 88 9.80 939.20 939.20
89 9.40 912.40 912.40 89 9.80 949.00 949.00

90 9.40 921.80 921.80 90 9.80 958.80 958.80
91 9.40 931.20 931.20 91 9.80 968.60 968.60
92 9.40 940.60 940.60 92 9.80 978.40 978.40

93 9.40 950.00 950.00 93 9.80 988.20 988.20
94 9.40 959.40 959.40 94 9.80 998.00 998.00
95 9.40 968.80 968.80 95 9.80 1007.80 1007.80

96 9.40 978.20 978.20 96 9.80 1017.60 1017.60
97 9.40 987.60 987.60 97 9.80 1027.40 1027.40
98 9.40 997.00 997.00 98 9.80 1037.20 1037.20

99 9.40 1006.40 1006.40 99 9.80 1047.00 1047.00
100 9.40 1015.80 1015.80 100 9.80 1056.80 1056.80
101 9.40 1025.20 1025.20 101 9.80 1066.60 1066.60
102 9.40 1034.60 1034.60 102 9.80 1076.40 1076.40
103 9.40 1044.00 1044.00 103 9.80 1086.20 1086.20
104 9.40 1053.40 1053.40 104 9.80 1096.00 1096.00
105 9.40 1062.80 1062.80 105 9.80 1105.80 1105.80
106 9.40 1072.20 1072.20 106 9.80 1115.60 1115.60
107 9.40 1081.60 1081.60 107 9.80 1125.40 1125.40
108 9.40 1091.00 1091.00 108 9.80 1135.20 1135.20
109 9.40 1100.40 1100.40 109 9.80 1145.00 1145.00
110 9.40 1109.80 1109.80 110 9.80 1154.80 1154.80
111 9.40 1119.20 1119.20 111 9.80 1164.60 1164.60
112 9.40 1128.60 1128.60 112 9.80 1174.40 1174.40
113 9.40 1138.00 1138.00 113 9.80 1184.20 1184.20
114 9.40 1147.40 1147.40 114 9.80 1194.00 1194.00
115 9.40 1156.80 1156.80 115 9.80 1203.80 1203.80
116 9.40 1166.20 1166.20 116 9.80 1213.60 1213.60
117 9.40 1175.60 1175.60 117 9.80 1223.40 1223.40
118 9.40 1185.00 1185.00 118 9.80 1233.20 1233.20
119 9.40 1194.40 1194.40 119 9.80 1243.00 1243.00
120 9.40 1203.80 1203.80 120 9.80 1252.80 1252.80
121 9.40 1213.20 1213.20 121 9.80 1262.60 1262.60
122 9.40 1222.60 1222.60 122 9.80 1272.40 1272.40
123 9.40 1232.00 1232.00 123 9.80 1282.20 1282.20
124 9.40 1241.40 1241.40 124 9.80 1292.00 1292.00
125 9.40 1250.80 1250.80 125 9.80 1301.80 1301.80
126 9.40 1260.20 1260.20 126 9.80 1311.60 1311.60
127 9.40 1269.60 1269.60 127 9.80 1321.40 1321.40
128 9.40 1279.00 1279.00 128 9.80 1331.20 1331.20
129 9.40 1288.40 1288.40 129 9.80 1341.00 1341.00
130 9.40 1297.80 1297.80 130 9.80 1350.80 1350.80
131 9.40 1307.20 1307.20 131 9.80 1360.60 1360.60
132 9.40 1316.60 1316.60 132 9.80 1370.40 1370.40
133 9.40 1326.00 1326.00 133 9.80 1380.20 1380.20
134 9.40 1335.40 1335.40 134 9.80 1390.00 1390.00
135 9.40 1344.80 1344.80 135 9.80 1399.80 1399.80
136 9.40 1354.20 1354.20 136 9.80 1409.60 1409.60
137 9.40 1363.60 1363.60 137 9.80 1419.40 1419.40
138 9.40 1373.00 1373.00 138 9.80 1429.20 1429.20
139 9.40 1382.40 1382.40 139 9.80 1439.00 1439.00
140 9.40 1391.80 1391.80 140 9.80 1448.80 1448.80
141 9.40 1401.20 1401.20 141 9.80 1458.60 1458.60
142 9.40 1410.60 1410.60 142 9.80 1468.40 1468.40
143 9.40 1420.00 1420.00 143 9.80 1478.20 1478.20
144 9.40 1429.40 1429.40 144 9.80 1488.00 1488.00
145 9.40 1438.80 1438.80 145 9.80 1497.80 1497.80
146 9.40 1448.20 1448.20 146 9.80 1507.60 1507.60
147 9.40 1457.60 1457.60 147 9.80 1517.40 1517.40
148 9.40 1467.00 1467.00 148 9.80 1527.20 1527.20
149 9.40 1476.40 1476.40 149 9.80 1537.00 1537.00
150 9.40 1485.80 1485.80 150 9.80 1546.80 1546.80
Page 26

DETAILED CUM ABSTRACT ESTIMATE
S. Measurements
Description of Item Qty Rate Amount
No Nos. L B D
1 2 3 4 5 6 7 8 9
1 Filling Scours with Gravel including cost, seigniorage charges and

conveyance of all materials to work site and spreading in uniform layers by
approved means, on prepared surface and compacting with vibratory
roller to achieve the desired density at OMC etc., complete for finished
item of work as per MoRT&H Specification 401& 407 (4th revision) and
as directed by the Engineer-in-charge.
9.30+12.0 2.50+0.95
Km.0/990 to 1/040 1 x 1 50.00 918.5625
2 2
9.30+12.0 2.50+1.20
Km.1/040 to 1/130 1 x 1 90.00 1773.225
2 2
9.30+11.50 2.40+1.00
Km.1/130 to 1/171 1 x 1 41.00 724.88
2 2
9.30+11.50 1.70+0.50
Km.1/171 to 1/183 1 x 1 12.00 137.28
2 2
9.30+12.00 2.50+1.50
Km.1/183 to 1/278 1 x 1 95.00 2023.50
2 2
5577.45
Say 5578.00 222.00 1238316
Cum Cum
2 Earthwork excavation in soils upto SDR by mechanical means for

foundations of structures as per drawing and technical specification
including setting out, construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing sides of bottom, back filling
the excavation earth to the extent required etc., complete including
seignioarge charges for finished item of work as per MoRT&H
specification 304(4th Revision) and as directed by the Engineer-in-
Charge
Body wall 1 x 1 5.00 1.60 2.00 16.00

Pipes portion 1 x 1 2.70 12.10 1.40 45.74
61.74
Or say 62.00 28.00 1736
Cum Cum
3 Providing Vibrated Cement Concrete (1:3:6) mix using 40mm size HBG
crushed stone aggregate and fine aggregate conforming to table 1000-2
of MoRT&H including cost, conveyance of all materials to site and labour
charges, centering, machine mixing, laying, Vibrating, curing etc.,
including all other incidental and operational charges of all T&P etc.,
complete for finished item of work as per MoRT&H specification
1500,1700, 2100 (4th Revision) and as directed by the Engineer-in-
Charge for foundations
Body wall 1 x 1 5.00 1.60 0.30 2.40

Under pipes 13.82+13.93
1 x 1 2.70 0.30 11.24
2
13.64
Page 27
S. Measurements
Description of Item Qty Rate Amount
No Nos. L B D
1 2 3 4 5 6 7 8 9
Or say 14.00 3969.00 55566
Cum Cum
4 Providing Vibrated Cement Concrete ( 1:3:6) using 40mm size HBG
crushed stone aggregate and fine aggregate conforming to table 1000-2
of MoRT&H including cost, conveyance of all materials to site and labour
charges, centering, machine mixing, laying, vibrating, curing etc., including
all other incidental and operational charges of all T&P etc., complete for
finished item of work as per MoRT&H specification 1500,1700, 2200 (4th
Revision) and as directed by the Engineer-in-Charge for Encasing and
body walls
Body wall 1 x 1 5.00 1.30+0.40 1.70

7.23
2
Deduct pipes 1 x 1 3.142 0.36 1.07+0.75
-1.03
2
Allround the pipes 1 x 1 2.70 12.86+14.20 1.10
40.18
2
Deduct pipes 1 x 2 3.142 0.36 12.86+13.50
-29.82
2
Parapet walls 1 x 2 2.700 0.40 0.60
1.30
17.86
Or say 18.00 4366.00 78588
Cum Cum
5 Providing, laying Reinforced cement concrete Hume pipes of 600mm
Dia., NP-3 class for pipe culverts including cost and conveyance of Pipes
etc., complete and Labour charges for laying, jointing of 600mm dia.
R.C.C Hume pipes in position including lifting, aligning, lowering and
hoisting etc., as per drawing and as per MoRT&H Specification 2900,
2905 and 2906 (4th Revision) and IRC Special Publication No: 13 and as
directed by the Engineer-in-Charge for finished item of work.
KM.1/2 2 x 6 2.50 - - 30.00

Or say 30.00 #REF! #REF!
Cum 1RM
#REF!
6 Provision towards VAT @ 5% #REF!
7 Provision towards Seigniorage Charges 23824
8 Provision towards NAC @ 0.10% #REF!
10 Provision towards Unforeseen and Rounding off 2785

Total Rs. #REF!

CERTIFICATE
Name 0f work:-
I Certified that the leads mentioned are the shortest and there is sufficient yield
from the proposed quarries and they are as per the RMR of (R&B) Division,
Gudur. The material available in the proposed quarried confirms the MORT & H
and IRC Sepcifications
II
Certified that
1 The distances noted in the estimate are correct

2 The quarries provided in the estimate are nearest
3 The routes show are the shortest
4 The materials can be easily quarried
5 The description of variety of materials is correct
6 The Selected earth is available with a distance of 22 Kms
Assistant Excutive Engineer Deputy Excutive Engineer

(R&B) Section: Chillakuru (R&B) Sub - Division, Gudur

(R&B) Division, Gudur (R&B) Circle, Nellore

FDR To C-R Road (Breaches) - 27-11-20

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

FDR To C-R Road (Breaches) - 27-11-20

Hochgeladen von

Copyright:

Verfügbare Formate

GOVERNMENT OF ANDHRA PRADESH

ROADS & BUILDINGS DEPARTMENT

FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru -

R&B SECTION : GUDUR-1

DETAILED CUM ABSTRACT ESTIMATE

1 Forming embankment with borrowed useful earth from outside road

Deduct WMM portion 1 x 1 8.00 4.05 0.225 -7.29

Deduct GSB portion 1 x 1 16.00 4.05 0.200 -12.96

Deduct WMM portion 1 x 1 16.00 4.05 0.225 -14.58

Deduct WMM portion 1 x 1 23.00 4.05 0.225 -20.96

Deduct Pipes portion 1 x 2 22/7x(1.20)2/4x(10.00+9.78)/2 -22.38

KM.2/6 and 4/4 (2 Nos) 2 x 4 2.50 - - 20.00

for Km.2/6 Breach 1 x 1 8.000 4.050 0.200 6.48

for Km.2/6 Breach 1 x 1 8.000 4.050 0.225 7.29

for Km.2/6 Breach 1 x 1 8.00 3.75 - 30.00

for Km.2/6 Breach 1 x 1 10.00 3.75 - 37.50

for Km.2/6 Breach 1 x 1 10.00 3.75 - 37.50

3 Provision towards GST @ 12% 70784

4 Provision towards Seigniorage Charges 23824

5 Provision towards NAC @ 0.10% 590

6 Provision towards Unforeseen and Rounding off 4931

Total Rs. 690000

Assistant Engineer Deputy Executive Engineer Executive Engineer

Est. Rs.4.90 Lakhs

Assistant Engineer Deputy Executive Engineer Executive Engineer

Coeffci Rate per

Forming embankment with

2 GSB 39.00 1.28 M3 49.92 75.00 3744.00

3 WMM 43.00 1.32 M3 56.76 75.00 4257.00

4 MSS 20 mm Thick 199.00 0.027 M2 5.37 75.00 402.98

Assistant Engineer Deputy Executive Engineer Executive Engineer

BREAK UP DETAILS OF LEADS

C.T. + 10% extra 0.22

Say 30.00 Kms

CT+10% Extra 0.22

On M.C Road from130/515 to 133/920 3.41

On Old M.C Road from133/200 to 134/663 1.46

On Gudur - Rajampet Road from Km.0/0 to 7/150 7.15

Chennuru-Ramalingapuram Road from Km.0/0 to 2/4 2.40

Chennuru-Ramalingapuram Road from Km.2/4 to 4/4 (Average) 1.00

MRL to 0/0 of MC Road 5.00

MC Road 0/0 to 133/925 133.925

Chennuru-Ramalingapuram Road from Km.2/4 to 4/4 (Average) 1.00

Assistant Engineer Deputy Executive Engineer

Executive Engineer Superintending Engineer

FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru - Ramalingapuram

50 to 55 mm IRC and MoRTH

40 to 45 mm IRC and MoRTH

25 to 27 mm IRC and MoRTH

19 to 22 mm IRC and MoRTH

12 to 14 mm IRC and MoRTH

9.5 to 11.20 mm IRC and MoRTH

5 to 7 mm IRC and MoRTH

2.36 to 5 mm IRC and MoRTH

HBG Stone chips 2.36mm

16 HYSD Steel At site 38500.00 38500.00

17 6mm Mild Steel At site 40000.00 40000.00

18 Mild Steel At site 38500.00 38500.00

19 Cement At site 4600.00 4600.00

Assistant Engineer Deputy Executive Engineer Executive Engineer

Name of work :- FDR to Breaches at Km.2/6 and 4/4 (2 Nos) of Chennuru -

Basic Price including 30259.02 30487.02 32444.00

Add ST @ 2.00% 605.18 609.74 648.88