COST ESTIMATE FOR ROADS CONSTRUCTION OF CROSS DRAINAGE WORKS

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Type of Cross Drainage Work : improvements to existing CD WORKS

Est.cost Rs. 0.33 Lakhs

Sl Length Width
Description of item No Thickness (m) Quantity Rate (Rs) unit per Amount (Rs)
No (m) (m)

1 2 3 4 5 6.000 7.00 8.00 9 10

1 Plain cement concrete M 15 grade using 40,20 & 10mm metal mechanically
mixed in substructure complete as per drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200
MORTH ,including overhead charges & Contractors profit but excluding VAT.

3 vent pipe culvert bodywall 0/266 km 1x2 7.00 0.45 0.600 3.78
3 vent pipe culvert bodywall 1/083 km 1x2 7.00 0.45 0.600 3.78

NET : 7.56 4319.87 1 32658.00

TOTAL : Rs. 32658.00

ASST. ENGINEER DY.EXE.ENGINEER

PR Projects SD, Jagtial PR Projects SD, Jagtial

EXECUTIVE ENGINEER Superintending Engineer

PR (PIU) DIVN KARIMNAGAR PR Circle, Karimnagar
 AP ROAD DEVELOPMENT FUND
GOVERNMENT OF ANDHRA PRADESH

Name of the District : KARIMNAGAR.

Name of the Circle : KARIMNAGAR.

Name of the Division : KARIMNAGAR.

Name of the Sub-Divn : MANAKONDUR

Name of the Mandal : KARIMNAGAR.

Name of the work : BT to Road from Maithapoor to Cherlakondapur in

Raikal mandal .

Estimate cost : Rs 60.00 Lakh

Length of the road : 2.25 km

Length proposed : 1.00 KM

DETAILED ESTIMATE

SSR 20012-13

PANCHAYAT RAJ ENGINEERING DEPARTMENT

Rs. 60.00 Lakhs
 SPECIFICATION REPORT

specification report accompanyng the detailed estimate for th work of

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Grant: RDF 2012-13 Estimated cost Rs: 60.00 Lakhs

The work BT to Road from Maithapur to Cherlakondapur of Mandal has been administratively
sanctioned under RDF Grant for Rs 60.00 for a lenth of Rs 2.247 KM. But as per SSR 2012-13 to
cover full length an amount of Rs 90.00 lakh required. Hence prepared estimate with Construction of
Embankment with carted earth and GSB for full length i.e 2.247 km and WBM GR-II, WBN GR-II &
BT is proposed for 1.00 KM only . the road is earthen road with low embankment and both sides wet
fields are Existing with BC soils. Hence Carted earth is proposed with rising embankment.The
Superintending Engineer, PR Circle visited the site on 20-11-2012 and instructed accodingly. Total
population Benefitted Cherlakondapur (1114) and Maithapur (3267).

Hence the detailed estimate is prepared with the following provisions duly adopting the
A.P.Revised Standard Data and Current SSR 2012 - 13. As per Revised Standard Data,
14% is added in datas towards Over Head Charges & Contractor's Profit and 5% VAT is
added separately in Abstract.

1 Clearing and Grubbing road land including uprooting wild vegitation ,grass, bushes shrubs,saplings and
trees of girth up to 300mm,removal of stumps of such trees cut earlier and disposal of unserviceable
materials and stacking of servicesble materials to be used or auctioned upto a lead of 1000m including
disposal of top organic soil not exceeding 150mm in thickness as per technical specification clause 201
of MORD / MoRTH including over head charges,contractors profit @ 14%.

2 Construction of embankment with approved material obtained from borrow pits with all lifts,
transporting to site, spreading, grading to required slope and compacting to meet requirement of
Tables 300.1 and 300.2 with a lead upto 1000 m as per Technical Specification Clause 301.5 MORD/
305 MORTH including overhead charges & Contractor profit, But excluding VAT

3 Construction of granular sub-base by providing well graded material, spreading in uniform layers with
motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and
compacting with three wheel 80-100 kN static roller / Vibratory Roller 80-100 kN capacity to achieve
the desired density, complete as per Technical Specification Clause 402 MORD, including overhead
charges & Contractor profit, But excluding VAT

4 Construction of granular sub-base by providing well graded material, spreading in uniform layers with
motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and
compacting with three wheel 80-100 kN static roller / Vibratory Roller 80-100 kN capacity to achieve
the desired density, complete as per Technical Specification Clause 402 MORD, including overhead
charges & Contractor profit, But excluding VAT

5 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/binding materials to fill-up the interstices of coarse aggregate, watering and compacting to
the required density grading 2 as per Technical Specification Clause 405 MORD .For compacted
thickness of 75 mm including overhead charges & Contractor profit, but excluding VAT

WBM GRADING -II using Mahchine Crushed Metal

 6 (i) 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 MORD/ MORTH 404. For compacted thickness of 75 mm,
including overhead charges & Contractor profit, But excluding VAT

WBM GRADING using Mahchine Crushed Metal

7 -III
Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of granular base
including cleaning of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical
means as per Technical Specification Clause 502 MORD (for use on Wet mix macadam & WBM)
,including overhead charges & Contractors profit but excluding VAT.

8 Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at the rate
of 0.25 to 0.30 kg per sqm on the prepared granular surfaces treated with primer & cleaned with
Hydraulic broom as per Technical Specification Clause 503 MORD,including overhead charges &
Contractors profit but excluding VAT.

9 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 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 Type B as per Technical Specification Clause 508 MORD.

With the above provisions, A.P.Revised Standard Data and Current SSR

2011-12, 14% is added in datas towards Over Head Charges & Contractor's Profit and

5% VAT is added separately

Early Technical sanction is solicited.

Asst Executive Engineer Deputy Executive Engineer

PR Projects SD, Jagtial PR Projects SD, Jagtial

Executive Engineer Superintending Engineer

PIU Division,Karimnagar PR Circle,Karimnagar
 BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Cherlakondapur Quarry Chart
2/747 km
school OHSR

Propsed Road Dharmapuri

Nerella NH-16

0/0 km Rayapatnam
Mythapoor Sand quarry
Raikal Veerapur

Anantharam

Korutla road
Allipur
Porndla

chelgal Hanumajipet

korutla NH-16 JAGTIAL

Mallial x Road

Kondagattu
Metal Quarry

Asst Exe Engineer Deputy Executive Engineer Executive Engineer Superintending Engineer
PR Projects SD, Jagtial PR Projects SD, Jagtial Karimnagar Road PIU(PR) Division, Karimnagar PR Circle, Karimnagar
 BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Cherlakondapur KEY MAP
2/747 km
school OHSR

Propsed Road Dharmapuri

Nerella NH-16

0/0 km Rayapatnam
Mythapoor
Raikal Veerapur

Anantharam

Korutla road
Allipur
Porndla

chelgal Hanumajipet

korutla NH-16 JAGTIAL

Mallial x Road

Asst Exe Engineer Deputy Executive Engineer Executive Engineer Superintending Engineer
PR Projects SD, Jagtial PR Projects SD, Jagtial Karimnagar Road PIU(PR) Division, Karimnagar PR Circle, Karimnagar
 SUB ESTIMATE - 5

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

C/o protection wall to the road side

at chainage 0/050, 0/266 km length 15 m

Amount of Estimate: Rs. 2.21 lakhs
Sl. Length Breadth Depth
Description of Item No Quantity Rate Per
no.
L B D
1 2 3 4 5 6 7 8 9

Earth work in excavation of foundation of structures as per drawing and technical

specifications clause 305.1 including setting out, construction of shoring and
1 bracing, removal of stumps and other deleterious material and disposal up to a lead
of 50m , dressing of sides and bottom and back filling in trenches with excavated
suitable material as per technical Specification 305 MoRD / 304 Morth

0/050, 0/266 km 2 x 3 0.75 0.75 1.30 2.19 107.24 cum

Filling in foundation trenches as per drawing and technical specification Clause

2 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but
excluding VAT.

0/050, 0/266 km 2 x 3 0.75 0.75 0.10 0.17 451.80 cum

Providing concrete for plain concrete M 15 grade in open foundations using 40 mm

nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation
3 and compacted by vibration including curing for 14 days complete as per drawings
and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
2100 MORTH ,including overhead charges & Contractors profit but excluding VAT.

P.C.C grade M 15
Nominal mix 1:3:6

0/050, 0/266 km 2 x 3 0.75 0.75 0.30 0.51 4319.87 cum

Reinforced cement concrete M25 grade (Design Mix) using 20 & 10mm metal
mechanically mixed in substructure complete as per drawings and technical
4 specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700
& 2200 MORTH ,including overhead charges & Contractors profit but excluding VAT
upto 5m height.
P.C.C grade M 20
Nominal mix (1:2.5:5)
using CC Mixer (MORD)
Columns 2 x 3 0.23 0.23 1.800 0.57
Plinth beam 2 x 1 15.00 0.23 0.230 1.59
Protection wall 2 x 1 15.00 0.23 1.100 7.59

9.75 5322.54 cum

 Supplying, fitting and placing HYSD bar reinforcement (Fe 415) in substructure
complete as per drawings and technical specification Clauses 1002, 1005, 1010 &
7 1202 MORD / Sections 1600 & 2200 MORTH for Bars below 36 mm dia including
over laps and wastage, where they are not welded ,including overhead charges &
Contractors profit but excluding VAT.

Reinforcement for Columns,

plinth beam and Protection
wall

1 x 2 1.50 3.00 55677.36 tonne

Total:

Asst Exe Deputy Exe. Engineer Executive Engineer Superintending Engineer

Engineer/PIU(PR)/Jagtial PIU(PR)/S.D/Jagtial PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 No 2

Amount

10

235.00

76.00

2203.00

51895.00
 167032.00

221441.00

221441.00

ending Engineer
cle/ Karimnagar
 BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Cherlakondapur QUARRY CHART
2/747 km

Propsed Road Dharmapuri

Nerella NH-16

0/0 km Rayapatnam
Mythapoor Sand quarry
Raikal Veerapur

Anantharam

Korutla road

Porndla

Hanumajipet

korutla NH-16 JAGTIAL

Mallial x Road

Kondagattu
Metal quarry

Asst Exe Engineer Deputy Executive Engineer Executive Engineer Superintending Engineer
PR Projects SD, Jagtial PR Projects SD, Jagtial Karimnagar Road PIU(PR) Division, Karimnagar PR Circle, Karimnagar
 karimnagar T 0 2

BT to Road from Maithapoor to

Cherlakondapur in Raikal mandal Cherlakond
31 Work name . Maithapur apur

corenet no grant RDF 2012-13

Name of the Hab
Block Raikal Estt.cost 60
Open
4 Length of the road 2.247 km Built up 0.000 area

Number of CD works Nos mandaL Raikal

Habs covered Pop >1000 499-1000 250-499 <250
Maithapoor 2107 1
Cherlakondapur 800 1

Total 2907 1 1 0 0
LEADS
1 Crushed Chips kondagattu 40.00 km 2
2 HBG Metal kodagattu 40.00 km 28
3 Sand for Mortor Rayapatnam 58 km 14
4 Sand for FILLING local 10 km 12
5 Gravel Local 6 km 20
6 Bitumen vizag 686 km 7
7 RCC HUME PIPES Karimnagar 78 km 12
95
L B D QTY
jungle clearance total length 2247
1/200-1/450 village portion 0

PMGSY
 Side earth

0
Carted earth 1/250-1/450
0/0-1/075
10671

SB subbase from ch 0/0-0/15 15 (15+4.00)/2 0.15

0/015-2/230 2215 4 0.15

2/230-2/247 17 (15+4.00)/2 0.15

shoulders shoulders From 0/0-2/247 1000 1.875 0.15

wbm2 WBM GR-II from ch 0/0-0/15 15 (15+3.75)/2 0.075

0/015-2/230 985 3.75 0.075
2/230-2/247 0 (15+3.75)/2 0.075

WBM3 WBM GR-III from ch 0/0-0/15 15 (15+3.75)/2 0.075

0/015-2/230 985 3.75 0.075
2/230-2/247 0 (15+3.75)/2 0.075

BT ch 0/0-0/15 15 (15+3.75)/2

PMGSY
 0/015-2/230 985 3.75
2/230-2/247 0 (15+3.75)/2
cc 0 0 3.75 0.2

2vent 1000mm dia pipe

culverts 0
1vent 1000 mm dia
pipe culverts 1/775 1
1 vent 800 mm dia pipe
culverts 0 0
Side drains 0
slabs over drains 0 7.5 m
protection walls 0/050 15 1
0/266 km 15

causeways 0 0

GSB WBM
existing crust 0/0-2/745 0 0

existind surface BT

land width 7.5

PMGSY
 0 1 2 0
km stones 1 1 1 1 4
hm stones 4 4 8
village boards 1 1 2
caution boards 1 2 2 1 6
Main boards 1 1 2

PMGSY
 L 0 2 7

PMGSY
 ABSTRACT PROJECT COST
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

RDF 2012-13 Length of the road = 2.247 km

S.No DESCRIPTION Amount

1 2 3
1 Road work upto BT standards 1.015 KM = 5011330.00

Construction of Protection
2 2 Nos = 221441.00
walls

improvements to Existing
3 = 32658.00
CD works

4 Towards Road furniture = 51455.00

sub total 5316884.00

4 VAT 5% 265844.00

5 Provision for QC Charges 0.50% = 26584.00

6 Add Seignorage Charges 355207.00

7 Towards DPR Charges = 22470.00

2.247 KM

8 Ls for U/F items 13011.00

TOTAL = 6000000.00

PART B

1 Maintenance of the road for 5 years @ 1,50,000 per km

Km 1.015 150,000 152250

BT renewal coat per Km at Rs 5.00 lakhs at the end
2 of 5th year
Km 1.015 500000 507500
total 659750

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/Jagtial PIU(PR)/S.D/Jagtial PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer
PIU(PR)/S.D/Jagtial PIU(PR)/S.D/Jagtial PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
SUB-ESTIMATE FOR ROAD FURNITURE

Name of the work BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

As per MORD/MORTH specifications Estt.Cost. 0.5146 Lakhs

Sl.NDescription of Item No Length (m) Width(mThinkness(m) Quantity Rate (Rs) unit per Amount (Rs)
1 2 3 4 5 6 7 8 9 10

Reinforced cement concrete M15 grade kilometre stone/local stone of standard

design as per irc:8 fixing in position including painting and printing etc; as per
1 drawing and technical specification clause 1703/804 MORTH
KM stones 4 4 2075.04 1 Each 8300

HM stone(200m stone) 8 8 617.74 1 Each 4942

Providing and fixing of Semi-reflectorised cautionary, mandatory and informatory

sign board as per IRC:67 made of 1.5mm thick MS sheet duly stove white colour
infront and gray colour on back with red reflective border of 65mm width and
required letters and figures with reflective tape engineering grade as per Clause
1701.3.9 of MORD for Rural roads of required shade and colour supported and
welded on 47mm x 47mm x 12 SWG sheet tube firmly fixed to the ground by
mean of properly designed foundatins with M-15 grade cement concrete 450 x
450 x 600mm, 600mm below ground level as per approved drawing and technical
specification Clause 1701.2.2 of MORD board size 600 x 600mm including over
head charges, contractor profit excluding VAT charges
2
Caution boards 6 6 3430.91 1 Each 20585

Providing and erecting direction and place identifications of semi-reflective sign

boards as pr IRC:67 made of 2mm thick MS sheet duly stove enamelled paint in
white colour in front and grey colour on back with red reflective border of 70mm
width and required message, letters, figures with reflective engineerign grade
tape as per MORD specifications of required shade and colour supported and
welded on 47 x 47mm of SWG squre tube of 3050mm height duly strengthened
by 25 x 5mm MS flat iron on edges on back firmly fixed to the ground by means of
properly designed foundations with M-15 grade CC 450 x 450 x 600mm, 600mm
below ground level as per approved drawing and technical speicification clause
1701of MORD including over head charges, contractor profit excluding VAT
charges

3
Village boards 2 2 2428.55 1 Each 4857

Providing and fixing of typical informatory sign board as per MORD specifications
and drawing. Three MS Plates of 1.6 mm thick, top and middle plate duly welded
with MS flat iron 25mm x 5m size on back on edges. The lower plate will be
welded with MS angle iron frame of 25mm x 25mm x 5mm. The angle iron frame
of the lower most plate and flat iron frame of middle plate will be welded to 2 nos.
75mm x 75 mm of 12 SWG sheet tubes posts duly embedded in cement concrete
M-15 grade blocks of 450mm x 450mm x 600mm, 600mm below ground level.
The top most diamond plate will be welded to middle plate by 47mm x 47mm of
12 SWG steel plate tube. All M.S. will be stove enameled on both sides.
Lettering and printing arrows, border etc. will be painted with ready mixed
synthetic enamel paint of superior quality in required shade and colour. All
sections of framed posts and steel tube will be painted with primer and two coats
of epoxy paint as per drawing Clause 1701 and Annexure 1700.1 and Annexure
4 1700.1 including over head charges, contractor profit and excluding VAT charges
Logo boards 2 2 6385.47 1 Each 12771

51455

Asst Engineer Deputy Executive Engineer

PR Projects SD , Jagtial PR Projects SD , Jagtial

Executive Engineer Superintending Engineer

PIU Division, Karimnagar PR Circle, Karimnagar

26
Amount (Rs)

27
Amount (Rs)

Reinforced cement concrete M15 gra

Providing and fixing of Semi-reflectorised cautionary, mandatory and

Providing and fixing of typical PMGSY informatory sign board with logo as pe

28
 RATE ANALYSIS (ROAD WORK) Data Sheet

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

S. Index
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
Clearing and Grubbing Road Land

Clearing and grubbing road land including uprooting

wild vegetation, grass, bushes, shrubs, saplings and
trees of girth upto 300 mm, removal of stumps of such
trees cut earlier and disposal of unserviceable materials
RBR- and stacking of serviceable material to be used or
STCL-2 auctioned, upto a lead of 1000 m including removal and
disposal of top organic soil not exceeding 150 mm in
thickness as per Technical Specification Clause 201
MORD/MORTH including overhead & Contractor profit
but excluding VAT .

By Machanical Means
In area of non Throny Jungle (Light Jungle)
Unit =10 Sqm
Out put = 1 Hectare
a) Labour
Mate day 0.00 285.00 0.00
Mazdoor (un-skilled) day 4.16 250.00 1040.00
b) Machinery 0.00
Dozer D-50 with attachment or suitable machinery for
hour 10.00 2398.00 23980.00
removal of trees & stumps
Tractor with trolley 3t hour 1.00 361.00 361.00
Total 25381.00
Over head charges & Contractors profit @ 18.00%
c) 4568.58
on (a+b)
Rate for hectare 29949.58
Deduct VAT @5.00% -1497.48
28452.10
Rate per 10 Sqm = (a+b+c)/1000 28.45

RBR-
2 Preparation of Foundation for Embankment
EECD-1

Scarifying Existing Granular Surface to a Depth of

50 mm by Manual Means
Scarifying existing granular surface to a depth of 50
mm and disposal of scarified material with a lift upto 3
m and leads upto 1000 m as per Technical Specification
Clause 301.4. MORD
Unit = sqm
Taking output = 100 sqm
a) Labour
Mate day 0.000 285.00 0.00
Mazdoor (Unskilled) day 4.160 250.00 1040.00
b) Machinery
Tractor with trolley hour 1.500 361.00 541.50
1581.50
c&d) Overheads & Contractors Profit 18% 284.67
Deduct VAT @5.00% 1866.17
Cost for 100 sqm = a+b+c+d -93.31
1772.86
Rate per sqm = (a+b+c+d)/100 17.73

Note : In case material is to be reused at site, transportation

cost catered above (Sub-item b) for disposal shall be deleted.

Page 29 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

RBR- Construction of embankment with material

3
EECD-3 obtained from road way cutting by using Machinery

Construction of embankment with approved materials

deposited at site from roadway cutting and excavation
from drain (not exceeding 0.6 m depth) 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 MORD/ 305
MORTH including overhead & Contract profit but
excluding VAT

Taking Out put = 100 Cum

a) Labour
Mate 0.00 285.00 0.00
Mazdoor day 0.52 250.00 130.00
b) Machinery
Machinery rate
Tractor with grader for grading @ 25 cum per hour hour 4.00 367.00 1468.00
Water tanker 6kl capacity hour 2.00 372.00 744.00
Three wheel 80-100 KN static roller @ 10cum per hour hour 1.25 920.60
OR
Vibratory Roller 80-100 KN @100cum per hour hour 1.00 2384.90 2384.90
c) Material
Seiginorage Charges for earth cum 100.00 22.00 2200.00
Cost of water Kl 12.00 70.00 840.00
Total 7766.90
d) Add 18.00 % for Over head charges & Contractors profit 1398.04
Rate for 100 cum 9164.94
Deduct VAT @5.00% -458.25
8706.69
Rate per cum 87.07

RBR- Construction of Embankment with Material

4
EECD-4 Obtained from Borrow pits by Machinery

Construction of embankment with approved material

obtained from borrow pits with all lifts, transporting to
site, spreading, grading to required slope and
compacting to meet requirement of Tables 300.1 and
300.2 with a lead upto 1000 m as per Technical
Specification Clause 301.5 MORD/ 305 MORTH
including overhead charges & Contractor profit, But
excluding VAT
Unit = cum
Taking output = 100 cum
a) Labour
Mazdoor (Unskilled) day 1.04 250.00 260.00
b) Machinery
Machinary rate Cum 100.00
Hydraulic excavator 0.90cum bucket capacity @ 60cum
hour 1.67 2,600.00 4342.00
per hour
Tipper 5.5cum with 10T capacity hour 4.50 818.30 3682.35
Dozer D50 for spreading @ 200 cum per hour hour 0.50 2,398.00 1199.00
motorgrader for grading @200cum per hr hour 0.50 2797.00 1398.50
Water tanker 6 KL capacity hour 2.00 372.00 744.00
Three wheel 80-100 KN static roller @ 10cum per hour hour 1.25 920.60 1150.75

Page 30 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
OR
Vibratory Roller 80-100 KN @100cum per hour hour 1.00 2384.90
c) Material
Seiginorage Charges for earth cum 100.00 22.00 2200.00
Cost of water Kl 12.00 70.00 840.00
compensation for earth taken from private land Cum 100.00 0.00 0.00
Basic rate of formation of road with borrow soils
15816.60
per Cum
Add 18.00 % for Over head charges & Contractors
d) 2846.99
profit
18663.59
Deduct VAT @5.00% -933.18
17730.41
Rate per cum 177.30

RBR- Gravel / Soil - Aggregate Base (Table 400.2) Grading

5
SBBS-2 C

Construction of granular sub-base by providing well

graded material, spreading in uniform layers with motor
grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with
three wheel 80-100 kN static roller / Vibratory Roller
80-100 kN capacity to achieve the desired density,
complete as per Technical Specification Clause 402
MORD, including overhead charges & Contractor profit,
But excluding VAT

Taking out put = 300 cum

a) Labour
Mazdoor (Skilled) day 2.40 285.00 684.00
Mazdoor (Un-Skilled) day 8.00 250.00 2000.00
b) Machinery
Three wheel 80-100 KN static roller @ 10cum per hour hour 30.00 920.60 27618.00
OR
Vibratory Roller 80-100 KN @100cum per hour hour 6.00 2384.90
Water tanker 6kl capacity hour 5.00 372.00 1860.00
Tractor with grader @ 25 cum per hour hour 12.00 367.00 4404.00
Tractor with rotavator @ 25 cum per hour hour 12.00 367.00 4404.00
c) Material
Well graded granular sub-base material as per table
400.2
Cost of materials
9.5 mm to 4.75 mm @ 66% (Gravel) cum 255.00 148.79 37940.94
2.36 mm below @ 34% (sand) cum 129.00 322.32 41578.76
Cost of water Kl 30.00 70.00 2100.00
Basic rate of Granular sub base for 300 cum 122589.70
a) Basic rate of Granular sub base cum 408.63
c) Add 18.00 % for Over head charges & Contractors profit 73.55
Deduct VAT @5.00% -20.43
Rate per cum 461.75

Page 31 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
Granular Sub-base with Well Graded Material / Close Graded
Material (Table 400.1)
By Mix in Place Method
Construction of granular sub-base by providing well graded material / Close
graded material, spreading in uniform layers with motor grader on prepared
surface, mixing by mix in place method with rotavator at OMC, and
compacting with smooth wheel roller 80-100 kN / Vibratory Roller to
achieve the desired density, complete as per Technical Specification Clause
401 MORD / MORTH.

For Grading I Material (CBR Value minimum 30)

Unit = cum
Taking output = 300 cum
a) Labour
Mate day -

Mazdoor (Skilled) day 2.48 285.00 706.80

Mazdoor (Unskilled) day 10.00 250.00 2500.00
b) Machinery 0.00
Motor Grader 110 HP @ 50 cum per hour hour 6.00 2797.00 16782.00
Three wheel 80-100 kN static roller @ 10 cum per hour hour 30.00 920.60 27618.00
OR 0.00
vibratory roller 80-100 kN hour 6.00 2384.90 14309.40
Tractor with Rotavator 25 cum per hour hour 12.00 367.00 4404.00
Water tanker 6 kl capacity hour 3.00 372.00 1116.00
c) Material 0.00
Well graded / Close Graded granular sub-base material as per Table 400.1
0.00
53 mm to 9.5 mm @ 50 per cent cum 192.00 954.36 183237.89
9.5 mm to 2.36 mm @ 20 per cent cum 77.00 1006.86 77528.53
2.36 mm below @ 30 per cent cum 115.00 766.86 88189.36
Water kl 18.00 70.00 1260.00
for static roller total 397822.58
for vibratoty roller 373251.98

d&e) Overheads & Contractors Profit 18.00% 67185.36

Cost for 300cum = a+b+c+d+e (3 Wheel Roller) 440437.34

Rate per cum = (a+b+c+d+e)/300 1468.12

deduct vatt 5% 0.05 ` 73.41

Cost for 300 cum = a+b+c+d+e (Vibratory Roller)

Rate per cum = (a+b+c+d+e)/300 1394.72
For Grading II Material (CBR Value minimum 25)
Unit = cum
Taking output = 300 cum
a) Labour
Mate day -

Mazdoor (Skilled) day 2.48 285.00 706.80

Mazdoor (Unskilled) day 10.00 250.00 2500.00
b) Machinery 0.00
Motor Grader 110 HP @ 50 cum per hour hour 6.00 2797.00 16782.00
Three wheel 80-100 kN static roller @ 10 cum per hour hour 30.00 920.60 27618.00
OR 0.00
vibratory roller 80-100 kN hour 6.00 2384.90 14309.40
Tractor with Rotavator 25 cum per hour hour 12.00 367.00 4404.00
Water tanker 6 kl capacity hour 3.00 372.00 1116.00
c) Material 0.00
Well graded/ Close Graded granular sub-base material as per Table 400.1
0.00
26.5 mm to 9.5 mm @ 35 per cent cum 134.00 1534.36 205604.78
9.5 mm to 2.36 mm @ 25 per cent cum 96.00 1183.11 113578.94
2.36 mm below @ 40 per cent cum 153.00 766.86 117330.19
Water kl 18.00 70.00 1260.00

Page 32 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
for static roller total 485380.71
for vibratory roller total 460810.11

d&e) Overheads & Contractors Profit 18.00% 82945.82

Cost for 300cum = a+b+c+d+e (3 Wheel Roller) 543755.93

Cost for 300 cum = a+b+c+d+e (Vibratory Roller) 1812.52

deduct vatt 45 5% 90.63

Rate per cum = (a+b+c+d+e)/300 1721.89

For Grading III Material (CBR Value minimum 20)

Unit = cum
Taking output = 300 cum
a) Labour
Mate day -
Mazdoor (Skilled) day 2.40 285.00 684.00
Mazdoor (Unskilled) day 8.00 250.00 2000.00
b) Machinery 0.00
Motor Grader 110 HP @ 50 cum per hour hour 6.00 2797.00 16782.00
Three wheel 80-100 kN static roller @ 10 cum per hour hour 30.00 920.60 27618.00
OR 0.00
vibratory roller 80-100 kN hour 6.00 2384.90 14309.40
Tractor with Rotavator 25 cum per hour hour 12.00 367.00 4404.00
Water tanker 6 kl capacity hour 3.00 372.00 1116.00
c) Material 0.00
Well graded/ Close Graded granular sub-base material as per Table 400.1
0.00
9.5 mm to 4.75 mm @ 66 per cent cum 255.00 1006.86 256750.32
2.36 mm below @ 34 per cent cum 129.00 766.86 98925.46
Or
9.5 mm to 4.75 mm @ 35 per cent cum 134.40
4.75 mm to 2.36 mm @ 12.5 per cent cum 48.00

2.36 mm below @ 52.5 per cent cum 201.60

Water kl 18.00

Total 378189.18
d&e) Overheads & Contractors Profit 18.00% 68074.05
Cost for 300 cum = a+b+c+d+e (Vibratory Roller) 446263.23

Rate per cum = (a+b+c+d+e)/300 1487.54

deduct vatt 5% 5% 74.38

1413.17

Page 33 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

RBR-
6 WBM Grading 2 (using Graded Metal)
SBBS-9

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/binding materials to fill-up
the interstices of coarse aggregate, watering and
compacting to the required density grading 2 as per
Technical Specification Clause 405 MORD .For
compacted thickness of 75 mm including overhead
charges & Contractor profit, but excluding VAT

By Manual means
Taking out put = 360 cum
a) Labour
Mazdoor (Skilled) day 12.08 285.00 3442.80
Mazdoor (unskilled) day 250.00 250.00 62500.00
b) Machinery
Three wheel 80-100 KN static roller @ 10cum per hour hour 36.00 920.60 33141.60
OR
Vibratory Roller 80-100 KN @100cum per hour hour 12.00 2384.90
Water tanker 6kl capacity hour 24.00 372.00 8928.00
c) Material (Total Qty 435.60 Cum)
60-63 mm IRC HBG Metal (50% of 435.60 cum) Cum 217.80 819.86 178566.38
40-45 mm IRC HBG Metal (46% of 435.60 cum) Cum 200.38 1104.36 221292.46
19-22 mm IRC HBG Metal (4% of 435.60 cum) Cum 17.42 1689.36 29428.72
Stone Screening
Type B 11.2 mm for Grading 2 @ 0.18 / 0.20
cum 86.40 1006.86 86993.05
cum/10sqm
Binding Material @ 0.06 cum per 10 sqm for Grading
cum 28.80 766.86 22085.68
2 material
Cost of water Kl 144.00 70.00 10080.00
Basic rate for 360 Cum 656458.69
Rate per Cum 1823.50

d) Over head charges & Contractors profit @ 18.00% 328.23

e) Deduct VAT @5.00% -91.18

Rate per cum 2060.56

Page 34 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

RBR-
7 WBM Grading 3 (using Graded Metal)
SBBS-9

(i) 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 MORD/ MORTH 404. For
compacted thickness of 75 mm, including overhead
charges & Contractor profit, But excluding VAT

By Manual means
Taking out put = 360 cum
a) Labour
Mazdoor (Skilled) day 12.08 285.00 3442.80
Mazdoor (unskilled) day 250.00 250.00 62500.00
b) Machinery
Three wheel 80-100 KN static roller @ 10cum per hour hour 36.00 920.60 33141.60
OR
Vibratory Roller 80-100 KN @100cum per hour hour 12.00 2384.90
Water tanker 6kl capacity hour 24.00 372.00 8928.00
c) Material (total Qty of Metal 435.60 Cum)
40-45 mm IRC HBG M/c Metal ( 82% of 435.60 Cum) Cum 357.19 1104.36 394467.78

19-22.40 mm IRC HBG M/c Metal ( 18% of 435.60

Cum 78.41 1689.36 132463.03
cum)
Stone Screening
Type -B 11.2mm @ 0.18 cum per 10 sqm
cum 86.40 1006.86 86993.05
(rate of 2.36 mm & below) (5-7mm HBG Metal)
Binding Material (rate of 2.36 mm & below) 0.06cum
cum 28.80 766.86 22085.68
per 10sqm
Cost of water Kl 144.00 70.00 10080.00
Basic rate for 360 Cum 754101.94
Rate per Cum 2094.73

d) Over head charges & Contractors profit @ 18.00% 377.05

Deduct VAT @5.00% -104.74

Rate per cum 2367.04

Page 35 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

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, apllying and
brooming, stone screening/binding materials to fill up
9
the interstices of coarse aggregate, watering and
compating to the required density grading -II (using
machine crushed metal upto 25-27mm size metal)
as per technical specification clause 405 (2) of MORD
including 12.5% overheads & Contractors profit but
excluding VAT.

By Manual means
Taking out put = 360 cum
a) Labour
Mate day 10.08 188.00
Mazdoor (Skilled) day 2.00 146.00
Masdoor (unskilled) day 250.00 146.00
b) Machinery
Three wheeled 80-100 kN static roller @ 8 cum per
hour 45.00 540.00
hour
Water tanker 6kl capacity hour 24.00 345.00
c) Material (Total Qty 435.60 Cum)
60-63 mm IRC HBG Metal (50% of 435.60 cum) Cum 217.80 #REF!
40-45 mm IRC HBG Metal (46% of 435.60 cum) Cum 200.38 #REF!
19-22 mm IRC HBG M/C Metal (4% of 435.60 cum) Cum 17.42 #REF!

Grade-2 Coarse aggregate 63 mm to 45mm @ 0.91

cum 435.60
cum per 10 sqm for compacted thickness of 75mm

Stone Screenings

Type -B Screenings of 11.20mm size HG (Average of 5-

cum 57.60 #REF!
7mm and 2.36 to 5mm) @ 0.20 cum per 10 sqm

Binding material @0.06 cum per 10 sqm (rate of 2.36

cum 28.80 #REF!
mm & below)
Basic rate for 360 Cum
Rate per Cum

d) Over head charges & Contractors profit @ 18.50%

e) Deduct VAT @5.00%

Rate per cum

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, apllying and
10 brooming, stone screening to fill up the interstices of
coarse aggregate, watering and compating to the
required density grading -III (using machine crushed
metal upto 25-27mm size metal) as per technical
specification clause 405 (3) of MORD including 12.5%
overheads & Contractors profit but excluding VAT.

By Manual means
Taking out put = 360 cum
a) Labour
Mate day 10.08 188.00
Mazdoor (Skilled) day 2.00 146.00

Page 36 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
Masdoor (unskilled) day 250.00 146.00
b) Machinery
Three wheeled 80-100 kN static roller @ 8 cum per
hour 45.00 540.00
hour
Water tanker 6kl capacity hour 24.00 345.00
c) Material (total Qty of Metal 435.60 Cum)
40-45 mm IRC HBG Metal ( 82% of 435.60 Cum) Cum 357.19 #REF!
19-22.40 mm IRC HBG M/c Metal ( 18% of 435.60
Cum 78.41 #REF!
cum)
Stone Screenings
Type -B 11.2mm @ 0.18 cum per 10 sqm (rate of 2.36
cum 86.40 #REF!
mm & below)
Basic rate for 360 Cum
Rate per Cum

d) Over head charges & Contractors profit @ 18.50%

Deduct VAT @5%

Rate per cum

RBR-
8 SBBS- Wet Mix Macadam
11

Providing, laying, spreading and compacting graded

stone aggregate to wet mix macadam specification
including premixing the material with water at OMC in
mechanical mixer (Pug Mill), carriage of mixed material
by tipper to site, laying in uniform layers in sub-
base/base course on a well prepared sub-base and
compacting with smooth wheel roller of 80 to 100kN /
Vibratory Roller 80-100 kN weight to achieve the
desired density including lighting, barricading and
maintenance of diversion, etc as per Tables 400.11 &
400.12 and Technical Specification Clause 406 MORD/
MORTH,including overhead charges & Contractor
profit, But excluding VAT

By Mechanical Means with 1 km lead

By Machanical Means
A Rural Works
Taking out put = 100 cum
a) Labour
Dresser (skilled) for alignment day 8.00 285.00 2280.00
Mazdoor (Skilled) day 2.40 250.00 600.00
b) Machinery
Front end loader 1 cum capacity hour 4.00 1431.00 5724.00
Wet mix plant (Pug Mill) hour 4.00 1431.00 5724.00
Tipper or dumper (10 t) Capacity / 5-6t capacity hour 5.00 818.30 4091.50
Motor grader @ 50 cum capacity hour 2.00 2797.00 5594.00
Water tanker 6kl capacity hour 1.33 372.00 494.76
Three wheel 80-100 KN static roller @ 10cum per hour hour 6.25 920.60 5753.75
OR
Vibratory Roller 80-100 KN @100cum per hour hour 1.67 2384.90 3982.78
c) Material
Coarse aggregate 45 to 22.4 mm using M/C metal @
30%(Average of 40-45 mm,25-27 mm& 19-22 mm cum 39.90 1442.70 57563.73
metal)
Aggregates 22.4 mm to 2.36 mm using M/C metal @
40%(Average of 19-22mm,12-14mm,9.5-11.20 mm,5- cum 53.20 1203.86 64045.35
7mm & 2.36-5 mm metal)

Page 37 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
Fine aggregate/crushed sand 2.36 mm to 75 mm
cum 39.90 766.86 30597.87
micron @ 30%
Basic rate of WMM for 100Cum 186451.74
Basic rate of WMM per Cum 1864.52

e) Over head charges & Contractors profit @ 18.00% 335.61

Deduct VAT @5% -93.23

Rate per cum 2106.90

RBR-
9 Cement Concrete Pavement
CCPV-5

Construction of un-reinforced, dowel jointed at

expansion and construction joint only, plain cement
concrete pavement, thickness as per design, over a
prepared sub base, with 43 grade cement or any other
type as per Clause 1501.2.2 M30 (Grade), coarse and
fine aggregates conforming to IS : 383, maximum in a
concrete mixer of not less than 0.2 cum capacity and
appropeiate weigh batcher using approved mix design,
laid in approved fixed side formwork (steel channel,
laying and fixing of 125 mictron thick polythene film,
wedges, steel plates including levelling the formwork as
per drawing), spreading the concrete with sholvels,
rakes, compacted using needle, scareed and plate
vibrators and finished in continuous operation including
provision of contraction and expansion, construction
joints, applying debonding strips, primer, sealant, dowel
bars, near approaches to bridge / culvert and
construction joints, admixtures as approved, curing of
concrete slabs for 14- days, curing compound (where
specified) and water finishing to lines and grade as per
drawing and Technical Specification Clause 1501
MORD including overhead charges & Contractors profit
but excluding VAT.

Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a) Labour
Mason (1st class) day 5.00 315.00 1575.00
Mason (2nd class) day 5.00 285.00 1425.00
Mazdoor (unskilled) day 150.00 250.00 37500.00
Mazdoor(skilled) day 6.00 250.00 1500.00
Surveyor day 2.00 315.00 630.00
Mazdoor (semi-skilled) day 6.00 250.00 1500.00
Black smith for cutting of dowel bars including removal
day 1.00 315.00 315.00
of burrs, fabrications & fixing of dowel bars

b) Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with
weight batcher and suitable capacity calibrated water Hour 36.00 370.00 13320.00
tank
Needle vibrator Hour 9.00 108.60 977.40
Screed vibrator Hour 9.00 108.60 977.40
Plate vibrator Hour 9.00 108.60 977.40
Water tanker 6 Kl. Capacity Hour 5.00 372.00 1860.00
Air compressor ( 1hour initial + 1 hour final) Hour 2.00 402.00 804.00

c) Material

Page 38 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
Crushed stone coarse aggregates, grading will be as
(I) per clause 1501.2.4.1 (Table 1500.1) of specifications
@ 0.90 Cum/cum of concrete
20mm Cum 44.55 1555.61 69302.60
10mm Cum 22.95 1183.11 27152.47
Sand as per IS:383 and conforming to clause
(ii) cum 33.75 813.90 27469.13
1500.2.4.2. @ 0.45 cum of concrete
(iii) Cement @ 325 (350Kg/cum) Kg/cum of concrete t 26.25 4400.00 115500.00
(iv) Polythene sheet 125 micron sqm 412.5 15.00 6187.50
Mild steel dowel bar 25mm dia of grade S 240.500 mm
(v) long 20 Nos. at culvert/bridge slab and at construction
joiont including 5 percent wastage
(4x20x0.500) + 5 per cent wastage = 42m @ 2.80 Kg
Kg 117.6 45500.00 5350.80
per m = 117.6 kg.
Bitumen primer @ 200ml. Per joint for 23 joints t 0.005 0.00 0.00
Bitumenous sealant 800 ml. Per joint for 23 joints Litre 19.00 0.00 0.00
Jute rope 12mm dia including 5 per cent wastage m 90.00 5.00 450.00
Debonding strips 3.75m. (length) x 10mm (width) x 5
mm (thick) cut-out of rubber fillter board of similar m 90.00 9.00 810.00
material including 5 per cent wastage
Polythene sheathing, covering 2/3rd dowel bars
No 483.00 0.50 241.50
(20x23) and tight fit including 5 per cent wastage
Plasticizer 0.5 per cent by weight of cement Litre 122.00 50.00 6100.00
Curing compound (if used) @ 0.33 litre per sqm Litre 131.25 95.00 12468.75
Water for curing Kl 18 70.00 1260.00
Joint filler board 20mm thick as per IS:1838 sqm 3.00 520.00 1560.00
(4x3.75x0.200 = 3 sqm)
337213.95
(d) Form work @ 3% on (a+b+c) 10116.42
Cost for 75 cum = a+b+c+d 347330.37
Rate per Cum = (a+b+c+d+e)/75 4631.07
Over head charges & contracots profit @ 18.00% on
(e) 833.59
(a+b+c+d)
Deduct VAT @ 5% -231.55
5233.11

Page 39 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

RBR-
10 Prime Coat
BASC-1

Low porosity

Providing and applying primer coat with bitumen

emulsion (SS-1) on prepared surface of granular base
including cleaning of road surface and spraying primer
at the rate of 0.70-1.0 kg/sqm using mechanical means
as per Technical Specification Clause 502 MORD (for
use on Wet mix macadam & WBM) ,including overhead
charges & Contractors profit but excluding VAT.

Unit = sqm
Taking output = 1750 sqm
a) Labour
Mate day 0.000 285.00 0.00
Mazdoor (Unskilled) day 1.040 250.00 260.00
b) Machinery
Hydraulic broom @ 1250 sqm per hour hour 1.400 310.00 434.00
Air compressor 210 cfm hour 1.400 402.00 562.80
Bitumen emulsion pressure distributor @ 1750
hour 1.000 748.00 748.00
sqm/hour
Water tanker 6 kl capacity 1 trip per hour hour 0.500 372.00 186.00
c) Material
Bitumen emulsion (SS-1) @ 0.85 kg per sqm t 1.480 31356.00 46406.88
Cost of water kl 3.000 70.00 210.00
48807.68
d&e) Overheads & Contractors Profit 18% 8785.38
Deduct VAT @ 5% -2440.38
Cost of 1750 sqm = a+b+c+d+e 55152.68
Rate per sqm = (a+b+c+d+e)/1750 31.52

Providing and applying tack coat with Bitumen emulsion

(RS-1) using emulsion distributor at the rate of 0.25 to
0.30 kg per sqm on the prepared granular surfaces
RBR-
11 treated with primer & cleaned with Hydraulic broom as
BASC-2
per Technical Specification Clause 503 MORD,including
overhead charges & Contractors profit but excluding
VAT.

Unit = sqm
Taking output = 1750 sqm
a) Labour
Mate day 0.000 285.00 0.00
Mazdoor (Unskilled) day 1.040 250.00 260.00
b) Machinery
Hydraulic broom @ 1250 sqm per hour hour 1.400 310.00 434.00
Air compressor 210 cfm hour 1.400 402.00 562.80
Emulsion pressure distributor @1750 sqm per hour hour 1.000 748.00 748.00
c) Material
Bitumen emulsion (RS-1) @ 0.275 kg per sqm t 0.480 31356.00 15050.88
17055.68
d&e) Overheads & Contractors Profit 18% 3070.02
Deduct VAT @ 5% -852.78
Cost of 1750 sqm = a+b+c+d+e 19272.92
Rate per sqm = (a+b+c+d+e)/1750 11.01

Page 40 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

RBR-
12 Semi-Dense Bituminous Concrete
BASC-8

Providing and laying semi dense bituminous concrete

with 40-60 TPH batch type HMP producing an average
output of 37.5 tonnes per hour using crushed
aggregates of specified grading, premixed with
bituminous binder @ 4.5 to 5 per cent of mix and filler,
transporting the hot mix to work site, laying with a
hydrostatic paver finisher with sensor control to the
required grade, level and alignment, rolling with smooth
wheeled, vibratory and tandem rollers to achieve the
desired compaction as per MORTH specification clause
No. 508 complete in all respects, including overhead
charges & Contractors profit but excluding VAT.

Unit = cum
Taking output = 195 cum (450 tonnes) -
a) Labour
Mate day 0.000 285.00 0.00

Mazdoor (Unskilled) working with HMP, mechanical

broom, paver, roller, asphalt cutter and assistance for day 14.000 250.00 3500.00
setting out lines, levels and layout of construction

Skilled mazdoor for checking line & levels day 5.840 285.00 1664.40
b) Machinery
HMP 40-60 TPH hour 11.000 16626.00 182886.00
Paver finisher hydrostatic with sensor control @ 75 cum
hour 6.000 2232.00 13392.00
per hour
Generator 250 KVA hour 6.000 1609.00 9654.00
Front end loader 1 cum bucket capacity hour 6.000 1431.00 8586.00
Smooth wheeled roller 8-10 tonnes for initial break
hour 3.900 920.60 3590.34
rolling. (6 x 0.65)
Vibratory roller 8 tonnes for intermediate rolling. hour 3.900 2384.90 9301.11
Finish rolling with 6-8 tonnes smooth wheeled tandem
hour 3.900 361.00 1407.90
roller
c) Material
Grading I: 13 mm (Nominal Size)

i) Bitumen (60/70) @ 4.5 per cent of weight of mix t 20.250 38605.00 781751.25

ii) Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 20.25 tonnes
Weight of aggregate = 450-20.25 = 429.75 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 286.50 cum
13.2 - 10 mm 20 per cent cum 57.300 1266.86 72591.08
10 - 5 mm 38 per cent cum 108.870 1094.99 119211.56
5 mm and below 40 per cent cum 114.600 789.36 90461.11

Filler @ 2 per cent of weight of aggregates.(Cement) /MT 8.620 4400.00 37928.00

Cost for 195 Cum(a+b+c) 1335924.75

Cost per 1Cum 6850.90

d&e) Overheads & Contractors Profit @ 18.00% 1233.16

Deduct VAT @5% -342.55

Rate per cum = (a+b+c+d+e)/195 7741.51

Page 41 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
RBR- 20mm thick Open-Graded Premix Carpet using
BASC- Bituminous (penetration grade/modified bitumen) Binder
14
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 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
Type B as per Technical Specification Clause 508 MORD.

Case-II - By mechanical means

(II) Bitumen (S-65)
Unit = sqm
Taking output = 4000 sqm (80 cum)
a) Labour
Mate day -
Mazdoor (Unskilled) day 10.00 250.00 2,500.00
Mazdoor ( Skilled) day 3.52 285.00 1,003.20
b) Machinery
HMP 30/40 t per hour hour 6.000 16,626.00 99,756.00
Electric generator set 125 KVA hour 6.000 1,090.00 6,540.00
Front end loader 1 cum bucket capacity hour 6.000 1431.00 8,586.00
Tipper 5.5 cum - 10 t/ 5-6t capacity hour 3.640 818.30 2,978.61
Paver finisher hour 6.000 2,530.00 15,180.00
Three wheel 80-100 kN static roller hour 16.00 920.60 14729.60
Material
c) Bitumen (S-65) @ 14.60 kg per 10 sqm t 5.84 38,605.00 225,453.20

Crushed stone chipping, 13.2 mm to 5.6 mm @ 0.27 cum per 10 sqm(66% cum 108.00 1,123.19 121,304.41
of 9.5-11.2mm & 34% 5-7 mm metal)
Basic rate for 4000 Sqm 498,031.02
Basic rate per Sqm 124.51
d) Add 13% for Over head charges & Contractors profit (excl. 5% VAT ) 13% 16.19
140.70
RBR- Seal Coat -Case - I : Type A - Mechanical Means
BASC-
17
Providing and laying seal coat sealing the voids in a bituminous surface laid
to the specified levels, grade and cross fall using Type A, as per Technical
Specification Clause 510 MORD. (using Three wheel 80-100 kN static roller)

Case - I : Type A
By Mechanical Means
Bitumen (S-65)
Unit = sqm
Taking out put = 7500 Sqm ( 67.50cum)
a) Labour
Mate day -
Mazdoor (un-skilled) day 6.24 250.00 1560.00
b) Machinery
Hydraulic self propelled chips spreader hour 6.00 2232.00 13392.00
Tipper 5.5 cum capacity hour 6.00 818.30 4909.80
Front end loader 1 cum bucket capacity hour 6.00 1431.00 8586.00
Bitumen pressure distributor hour 6.00 1016.00 6096.00
Three wheel 80-100 kN static roller hour 15.00 920.60 13809.00
c) Materials
Bitumen (S-65) 60/70 grade @ 9.80 kgs per 10 sqm. t 7.350 38605.00 283746.75
Crushed stone chipping of 6.7 mm size 100 per cent passing 11.2 mm sieve cum 67.50 1006.86 67963.32
and retained on 2.36 mm sieve applied @ 0.09 cum per 10 sqm

Basic rate of Seal coat Type-A for 7500 Sqm 400062.87

Final Rate per sqm 53.34
c) Add 13% for Over head charges & Contractors profit (excl. 5% VAT ) 13% 6.93

Page 42 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7

Rate per sqm Rs. 60.27

Page 43 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
RBR- Seal Coat - Case - II : Type B (510 - MORD)- By
BASC- Mechanical Means
17
Providing and laying seal coat sealing the voids in a bituminous
surface laid to the specified levels, grade and cross fall using Type
B, as per Technical Specification Clause 510 MORD. (using Three
wheel 80-100 kN static roller)

Case - II : Type B (510 - MORD)

By Mechanical Means
Bitumen (S-65)
Unit = sqm
Taking out put = 5000 Sqm ( 30 Cum )
a) Labour
Mate day -
Mazdoor (un-skilled) day 4.16 250.00 1040.00
b) Machinery
HMP of 30/40 t per hour hour 2.00 16,626.00 33252.00
Electric generator set 125 KVA hour 2.00 148.00 296.00
Front end loader 1 cum bucket capacity hour 2.00 1431.00 2862.00
Tipper 5.5 cum - 10 t capacity 1.36 818.30 1112.89
Paver finisher 2.00 2530.00 5060.00
Three wheel 80-100 kN static roller 10.00 920.60 9206.00
c) Materials
Bitumen (S-65) 60/70 grade @ 6.80 kgs per 10 sqm. t 3.400 38605.00 131257.00
Crushed sand or grit as passing 2.36 mm sieve and retained on 180 micron cum 30.00 766.86 23005.92
sieve applied @ 0.06 cum/10 sqm
Basic rate of Seal coat Type-A for 5000 Sqm 207091.81
Final Rate per sqm 41.42
c) Add 13% for Over head charges & Contractors profit (excl. 5% VAT ) 13% 5.38
46.80

Painting two coats including prime coat with epoxy paint of

approved brand on concrete/steel surfaces after through cleaning of
surface to give an even shade as per drawing and Technical
Specification Clause 1701 MORD
Unit = sqm
Taking output = 10 sqm
a) Labour
Mate day -

Painter (1st Class) day 0.60 315.00 189.00

Mazdoor (Unskilled) day 0.65 250.00 162.50
b) Material 0.00
Epoxy primer / Red-oxide litre 0.60 100.00 60.00
Epoxy paint litre 1.25 200.00 250.00
Add @ 1 per cent on cost of material for scaffolding wherever 1%
required 6.62
c&d) Overheads & Contractors Profit 0.13 86.85
Cost for 10 sqm = a+b+c+d 754.97
Rate per sqm = (a+b+c+d)/10 75.50

Reinforced cement concrete M15 grade kilometre stone/local stone

of standard design as per IRC:8 fixing in position including painting
and printing, etc as per drawing and Technical Specification Clause
1703 MORD / 804 MORTH

5th Kilometre Stone (precast)

Unit = each
Taking output = 6 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12 cum 2.35 4068.14 9560.13
b) Steel reinforcement @ 5 kg per sqm 0.00

Page 44 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
As per item No. 6 of Chapter 12 kg 22.08 55.55 1226.61
c) Excavation in soil for foundation 0.00
As per item No. 1 of Chapter 11 cum 1.68 103.74 174.28
d) Painting two coats on concrete surface 0.00
As per item No.5 of Chapter 10 sqm 9.85 75.50 743.65
e) lettering on km post (average 30 letters of 10 cm height each) 0.00
As per item No. 1 of Chapter 10 per cm 1800.00
high per
letter 0.74 1334.81

Transportation and fixing 0.00

f) Labour 0.00
Mate day -

Mason (1st Class) day 0.60 315.00 189.00

Mazdoor (Unskilled) day 6.26 250.00 1565.00
g) Machinery 0.00
50 HP Tractor with trolley hour 6.00 361.00 2166.00
h&i) Overheads & Contractors Profit excl vatt 4% 0.13 2204.73
j )Cost for 6 Nos. 5th km stone = a+b+c+d+e+f+g+h+i 19164.21
Rate for each 5th km stone = j/6 3194.04
Ordinary Kilometer Stone (Precast)
Unit = each
Taking output = 14 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12 cum 3.77 4068.14 15336.89
b) Steel reinforcement @ 5 kg per sqm 0.00
As per item No. 6 of Chapter 12 kg 26.32 55.55 1462.16
c) Excavation in soil for foundation 0.00
As per item No. 1 of Chapter 11 cum 2.77 103.74 287.36
d) Painting two coats on concrete surface 0.00
As per item No.5 of Chapter 10 sqm 11.41 75.50 861.42
e) lettering on km post (average 12 letters of 10 cm height each) 0.00
As per item No. 1 of Chapter 10 per cm 1680.00
high per
letter 0.74 1245.83

Transportation and fixing 0.00

f) Labour 0.00
Mate day -

Mason (1st Class) day 1.00 315.00 315.00

Mazdoor (Unskilled) day 7.32 250.00 1830.00
g) Machinery 0.00
50 HP Tractor with trolley hour 6.00 361.00 2166.00
h&i) Overheads & Contractors Profit excl vatt 4% 0.14 3290.65
j) Cost for 14 Nos. ordinary km stone = (a+b+c+d+e+f+g+h+i) 26795.30
Rate for each ordinary km stone = j/ 14 1913.95
200 m / Hectometer stone (precast)
Unit = each
Taking output = 33 Nos.
a) M-15 grade of concrete
As per item No. 5 (i) or (ii) of Chapter 12 cum 1.58 4068.14 6427.66
b) Steel reinforcement @ 5 kg per sqm 0.00
As per item No. 6 of Chapter 12 kg 66.00 55.55 3666.50
c) Excavation in soil for foundation 0.00
As per item No. 1 of Chapter 11 cum 1.39 103.74 144.20
d) Painting two coats on concrete surface 0.00
As per item No.5 of Chapter 10 sqm 6.27 75.50 473.37
e) lettering on km post (average 1 letter of 10 cm height each) 0.00

Page 45 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
As per item No. 1 of Chapter 10 per cm 330.00
high per
letter 0.74 244.72

Transportation and fixing 0.00

f) Labour 0.00
Mate day -

Mason (1st Class) day 1.50 315.00 472.50

Mazdoor (Unskilled) day 7.34 250.00 1835.00
g) Machinery 0.00
50 HP Tractor with trolley hour 6.00 361.00 2166.00
h&i) Overheads & Contractors Profit excl vatt 4% 13% 2005.89
j) Cost for 33 Nos. 200 m stone = (a+b+c+d+e+f+g+h+i) 17435.84
Rate for each 200 m stone = j / 33 528.36

Printing new letter and figures of any shade with synthetic enamel
paint black or any other approved colour to give an even shade as
per drawings and Technical Specification Clause 1701 MORD / 801
MORTH
Hindi (Matras commas and the like not to be measured and
paid for. Half letters shall be counted as half only)
Details for 100 letters of 160 mm height, i.e., 1600 cm
Unit = per cm height per letter
a) Labour
Mate day -

Painter 1st Class day 2.00 315.00 630.00

Painter Assistant day 0.00

Mazdoor (Unskilled) day 1.12 250.00 280.00

b) Material 0.00

Paint litre 0.70 200.00 140.00

c&d) Overheads & Contractors Profit excl vatt 4% 0.13 136.50
Cost for 1600 cm = a+b+c+d 1186.50

Rate per cm height per letter = (a+b+c+d)/1600 0.74

Semi Reflective Traffic Signs

Providing and fixing of semi reflective cautionary, mandatory and
informatory sign board as per IRC:67 made of 1.5 mm thick MS
Sheet duly stove white colour in front and gray colour on back with
red reflective border of 65 mm width and required letters and figures
with reflective tape engineering grade as per Clause 1701.3.9 of
MORD for Rural Roads of required shade and colour supported and
welded on 47 mm x 47 mm 12 SWG sheet tube firmly fixed to the
ground by means of properly designed foundation with M15 grade
cement concrete 450 mm x 450 mm x 600 mm, 600 mm below
ground level as per drawings and Technical Specification Clause
1701 MORD

Unit = Each
Taking output = one traffic sign
(i) Excavation for foundation
As per item No. 1 of Chapter 11 cum 0.126 103.74 13.07
(ii) Cement concrete M15 grade 0.00

As per item No. 4 (A) (iii) or (iv) of Chapter 11 cum 0.126 4068.14 512.59
(iii) Painting two coats including prime coat on concrete surface with 0.00
Epoxy Paint as per specifications
As per item No. 9 of this Chapter sqm 0.46 75.50 34.73
(a) labour (For fixing at site) 0.00

Mate day -
Mazdoor (Unskilled) day 0.26 250.00 65.00

b) Material 0.00

Support of M.S. Sheet tube 0.00

(I) 47 mm x 47 mm x 12 SWG Sheet 3050 mm long kg 12.40 210.00 2604.00

Page 46 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
(II) Angle iron 50 x 50 x 6 mm for hold fast including 5% wastage kg 1.06 210.00 222.60
Add 3% cost of MS Sheet tube 12 SWG and angle irons towards the cost of 0.00
fabrication, drilling holes, nuts and bolts etc.
(III) 1.5 mm thick M.S. Sheet duly painted with stove enameled paint 0.00
including lettering, signs, border, message with reflective tape of
engineering grade required size, shade and colour as per Technical
Specifications

1sqm finished
plate 1.5 mm thick sqm 1 143.00 143.00
painting 2 coats sqm 1 75.50 75.50
lettering with borders .8x.6 200 0.74 148.31
366.81

(i) 900 mm equilateral triangle sqm 0.35 366.81 128.38

OR 0.00

(ii) 600 mm equilateral triangle sqm 0.156 366.81 57.22

OR 0.00
(iii) 600 mm circular sqm 0.283 366.81 103.81

OR 0.00
(iv) 800 mm x 600 mm rectangular sqm 0.48 366.81 176.07

OR 366.81 0.00

(v) 600 mm x 450 mm rectangular sqm 0.27 0.00

OR 0.00

(vi) 600 mm x 600 mm square sqm 0.36 366.81 132.05

OR 0.00

(vii) 900 mm side octagon sqm 0.672 366.81 246.50

(c) Machinery 0.00

Tractor with trolley hour 0.08 366.81 29.34

d&e) Overheads & Contractors Profit 0.13 657.67
Rate per traffic sign = (i+ii+iii+a+b+c+d+e) 5716.65
Note : 1. Any one area of M.S. Sheet given at (i) to (viii) may be adopted as per site requirement and in accordance with IRC-67.
2. The rate for excavation, cement concrete M-15, and painting may be taken from respective Chapters.
3. The depth of foundation and quantity of cement in the foundation are indicative. These may be increased for areas having higher
wind velocities like in coastal area. This is applicable to all road signs and direction boards.
Direction and Place Identification signs upto 0.9 sqm size board

Retro-reflectorised Traffic Signs

Providing and erecting direction and place identification retro-
reflectorised sign as per IRC:67 made of encapsulated lens type
reflective sheeting vide Clause 1701.2.3 MORD / 801.3 MORTH, fixed
over aluminum sheeting, 2 mm thick with area not exceeding 0.9 sqm
supported on a mild steel single angle iron post 75 x 75 x 6 mm firmly
fixed to the ground by means of properly designed foundation with
M15 grade cement concrete 450 mm x 450 mm x 600 mm, 600 mm
below ground level as per drawings and Technical Specification
Clause 1701 MORD / 801 MORTH

Unit = sqm
Taking output = 0.9 sqm
(i) Excavation for foundation
As per item No. 1 of Chapter 11 cum 0.126 103.74 13.07
(ii) Cement concrete M15 grade 0.00

As per item No. 4 (A) (iii) or (iv) of Chapter 11 cum 0.12 4068.14 488.18

(iii) Painting Angle Iron Post with Primer and two coats of 0.00
Epoxy Paint as per specifications
As per item No. 9 of this Chapter OR sqm 0.887 75.50 66.97

Painting Angle Iron Post with Primer and two coats as per item 0.43 75.50
6 of this chapter.
(a) labour (For fixing at site) 0.00

Mate day -
Mazdoor (Unskilled) day 0.21 250.00 52.50

b) Material 0.00

Mild steel angle iron 75 x 75 x 6 mm kg 19 210.00 3990.00

Aluminum sheeting fixed with encapsulated lens type reflective sheeting of sqm 0.9 366.81 330.13
size 0.90 sqm including lettering and signs as applicable background with
epoxy paint

Page 47 of 208
S. Index Data Sheet
Description of item Unit Qty Rate Amount
No. Code
1 2 3 4 5 6 7
Add 3 per cent of cost of angle iron towards cost of fabrication, drilling holes, 11.00 0.00
nuts, bolts, etc.
(c) Machinery 0.00

Tractor with trolley hour 0.02 361.00 7.22

d&e) Overheads & Contractors Profit 0.13 643.25

Cost for 0.9 sqm = (i+ii+iii+a+b+c+d+e) (with epoxy paint) 5591.31
Rate per sqm (for sign having area upto 0.9 sqm) = 6212.57
(i+ii+iii+a+b+c+d+e)/0.90
Cost for 0.9 sqm = (i+ii+iii+a+b+c+d+e) (with enamel paint)
Rate per sqm (for sign having area upto 0.9 sqm) =
(i+ii+iii+a+b+c+d+e)/0.90
for 0.6X0.6 board 0.225 1397.83
caution board
village board 0.375 2329.71

P.C.C. M 15 ordinary grade (1:2.5:5) using 40,20 &

10mm metal mechanically mixed leveling course below
RBR-
approach slab complete as per drawing and technical
SPST-
specifications Clauses 800 and 1211 MORD & 2700
12
MORTH ,including overhead charges & Contractors
profit but excluding VAT.
Nominal mix (1:2.5:5) / PCC M 15 using Concrete
0
Mixture
0 Unit = cum
0 (a) Material
0 Cement t 0.275 4400 1210
0 Coarse sand cum 0.48 813.9 390.67
0 40 mm aggregate cum 0.54 1104.364 596.36
0 20 mm aggregate cum 0.27 1555.614 420.02
0 10 mm aggregate cum 0.09 1183.114 106.48
0 water for concrete and for curing Kl 1.2 70 84
0 (b) Labour
0 Mate day 0 285 0
0 Mason (1st Class0 day 0.1 315 31.5
0 Mazdoor (Unskilled) day 1.39 250 347.5
0 c) Machinery 0
Concrete mixer 0.4/0.28 cum capacity 148
Generator 33 KVA. 265.6
3600.13
Overheads & Contractors Profit @18% 648.02
Deduct 5% VAT -180.01
Rate per cum = a+b+c+d+e+f 4068.14

Asst.Exe.Engineer/Assistant Engineer Deputy Exe.Engineer

PIU(PR)/korutla PIU(PR)/korutla

Superintending Engineer Executive Engineer

PR/Circle/Karimnagar PIU(PR)/Divn/Karimnagar

Page 48 of 208
 Data Sheet

Page 49 of 208
 Data Sheet

Page 50 of 208
 Data Sheet

237.60
122.40

Page 51 of 208
 Data Sheet

Page 52 of 208
 Data Sheet

Page 53 of 208
 Data Sheet

217.80
200.38
17.42
435.60

Page 54 of 208
 Data Sheet

357.19

78.41
435.60

Page 55 of 208
 Data Sheet

Page 56 of 208
 Data Sheet

Page 57 of 208
 Data Sheet

Page 58 of 208
 Data Sheet

24.375

Page 59 of 208
 Data Sheet

Page 60 of 208
 Data Sheet

52.00

2600.00

1925.925926

LOOSE QUANTITY COMPACTED QUANTITY Loose thickness factor Loose thickness required

13.2 - 10 mm 20 per cent cum 57.300

10 - 5 mm 38 per cent cum 108.870
5 mm and below 40 per cent cum 114.600
Filler @ 2 per cent of weight of
aggregates.(Cement) cum 5.98611

286.756 195.00 1.47 36.76

Page 61 of 208
 Data Sheet

Page 62 of 208
 Data Sheet

Page 63 of 208
 Data Sheet

Page 64 of 208
 Data Sheet

Page 65 of 208
 Data Sheet

Page 66 of 208
 Data Sheet

Page 67 of 208
 Data Sheet

Page 68 of 208
 Data Sheet

mm

Page 69 of 208
 DETAILED CUM ABSTRACT ESTIMATE

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

length 2.247 km
S No Description No. Length Breadth Depth Quantity Rate Per Amount
1

Clearing and Grubbing road land including uprooting wild vegitation ,grass, bushes
shrubs,saplings and trees of girth up to 300mm,removal of stumps of such trees cut
earlier and disposal of unserviceable materials and stacking of servicesble materials
to be used or auctioned upto a lead of 1000m including disposal of top organic soil
not exceeding 150mm in thickness as per technical specification clause 201 of
MORD / MoRTH including over head charges,contractors profit @ 14%.

(A) In area of Light jungle

total length 1 x2 2247.00 2.00 - 8988.00

8988.00

deduct voids @ 30% -2696.40

10
6291.60 28.45 17900.00
sqm

2
Construction of embankment with approved material obtained from borrow pits with
all lifts, transporting to site, spreading, grading to required slope and compacting to
meet requirement of Tables 300.1 and 300.2 with a lead upto 1000 m as per
Technical Specification Clause 301.5 MORD/ 305 MORTH including overhead
charges & Contractor profit, But excluding VAT

Construction of embankment with material obtained from Borrow pits

1/250-1/450
0/0-1/075
0.00 10671.00

10671.00 177.30 cum 1892012.00

Construction of granular sub-base by providing well graded material, spreading in

uniform layers with motor grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with three wheel 80-100 kN static
roller / Vibratory Roller 80-100 kN capacity to achieve the desired density, complete
as per Technical Specification Clause 402 MORD, including overhead charges &
Contractor profit, But excluding VAT

iii GRAVEL / SOIL AGGREGATE BASE(TABLE 400.2)GRADING "C"

for grading III Material (CBR value minimum 20)
subbase from ch 0/0-
1 x1 15.00 (15+4.00)/2 0.15 21.38
0/15
1 x1 2215.00 4.00 0.15 1329.00
1 x1 17.00 (15+4.00)/2 0.15 24.23

1,374.61 461.75 cum 634724.00

S No Description No. Length Breadth Depth Quantity Rate Per Amount
4
Construction of granular sub-base by providing well graded material, spreading in
uniform layers with motor grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with three wheel 80-100 kN static
roller / Vibratory Roller 80-100 kN capacity to achieve the desired density, complete
as per Technical Specification Clause 402 MORD, including overhead charges &
Contractor profit, But excluding VAT

iii GRAVEL / SOIL AGGREGATE BASE(TABLE 400.2)GRADING "C"

for grading III Material (CBR value minimum 20)
shoulders From 0/0-
1 x2 1000.00 1.875 0.15 562.50
2/247

562.50 461.75 cum 259734.00

WBM GRADING -II
5
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/binding materials to fill-up the
interstices of coarse aggregate, watering and compacting to the required density
grading 2 as per Technical Specification Clause 405 MORD .For compacted
thickness of 75 mm including overhead charges & Contractor profit, but excluding
VAT

By manual means Machine crushed metal

WBM GR-II from ch 0/0-

1 x1 15.00 (15+3.75)/2 0.075 10.55
0/15
0/015-2/230 1 x1 985.00 3.75 0.075 277.03

2/230-2/247 1 x1 0.00 (15+3.75)/2 0.075 0.00

287.58 2060.56 cum 592574.00
WBM GRADING -III
6
(i) 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 MORD/ MORTH 404. For compacted
thickness of 75 mm, including overhead charges & Contractor profit, But excluding
VAT

By manual means Machine crushed metal

WBM GR-III from ch
1 x1 15.00 (15+3.75)/2 0.075 10.55
0/0-0/15
0/015-2/230 1 x1 985.00 3.75 0.075 277.03
2/230-2/247 1 x1 0.00 (15+3.75)/2 0.075 0.00
287.58 2367.04 cum 680714.00
S No Description No. Length Breadth Depth Quantity Rate Per Amount
7
Providing and applying primer coat with bitumen emulsion (SS-1) on prepared
surface of granular base including cleaning of road surface and spraying primer at
the rate of 0.70-1.0 kg/sqm using mechanical means as per Technical Specification
Clause 502 MORD (for use on Wet mix macadam & WBM) ,including overhead
charges & Contractors profit but excluding VAT.

ch 0/0-0/15 1 x 1 15.00 (15+3.75)/2 140.63

0/015-2/230 1 x 1 985.00 3.75 3693.75
2/230-2/247 1 x 1 0.00 (15+3.75)/2 0.00

3,834.38 31.52 sqm 120860.00

8
Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion
distributor at the rate of 0.25 to 0.30 kg per sqm on the prepared granular surfaces
treated with primer & cleaned with Hydraulic broom as per Technical Specification
Clause 503 MORD,including overhead charges & Contractors profit but excluding
VAT.

ch 0/0-0/15 1 x1 15.00 (15+3.75)/2 140.63

0/015-2/230 1 x1 985.00 3.75 3693.75
2/230-2/247 1 x1 0.00 (15+3.75)/2 0.00

3,834.38 11.01 sqm 42217.00

9
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 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 Type B as per Technical Specification Clause 508
MORD.

RBR-BASC-8

ch 0/0-0/15 1 x1 15.00 (15+3.75)/2 140.63

0/015-2/230 1 x1 985.00 3.75 3693.75

2/230-2/247 1 x1 0.00 (15+3.75)/2 0.00

3,834.38 140.70 sqm 539497.00
10 Providing and laying seal coat sealing the voids in a bituminous surface laid
to the specified levels, grade and cross fall using Type A, as per Technical
Specification Clause 510 MORD. (using Three wheel 80-100 kN static roller)

ch 0/0-0/15 1 X1 15.00 (15+3.75)/2 0.00 140.63

0/015-2/230 1 X1 985.00 3.75 0.00 3693.75
2/230-2/247 1 X1 0.00 (15+3.75)/2 0.00 0.00
3834.38 60.27 sqm 231098.00

TOTAL 5011330.00

Asst Executive Engineer Deputy Executive ENGINEER Executive Engineer Superintending Engineer
S No Description No. Length Breadth Depth Quantity Rate Per Amount
PR Projects SD, Jagtial PR Projects SD, Jagtial PIU, Division, Karimnagar PR Circle, Karimnagar
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Traffic signs,Markings and Other Appurtenances Data

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Sr. Reference to Rate

MORD Specifications
Description Unit Quantity Amount (Rs.)
No. (Rs.)

1 RBR-TSRA-1 Printinting New Letters and Figures of any Shade

Printing new letter and figures of any shade

with synthetic enamel paint black or any other
approved colour to give an even shade as per
drawings and Technical Specification clause
1701/801 MORTH

ii English and Roman

Hyphens, commas and the like not to be measured and paid for detai for 100 letters of 160 mm height i.
Unit = per cm height per letter
a) Labour
Mate day 0 0 0
Painter 1 st class day 1.25 350 437.5
Mazdoor day 0.57 250 142.5
b) Material
paint Litre 0.5 210 105
685

c Add 14% for Over head charges & Contractors profit (excl. 685 95.90
Rate per cum = (a+b+c) 780.90
0.488
Painting on concrete/steel surfaces with Epoxy

Painting two coats including prime coat of

apporved brand on concrete/steel surfaces
after through cleaning of surface to give an
even shade as per drawing and technical
specification clause 1701
2 RBR-TSRA-9

taking out put =10 sqm

Labour
painter 1 st class day 0.6 350 210
Mazdoor (unskilled) day 0.65 250 162.5
b) Material

Epoxy primer/red oxide litre 0.6 100 60

Epoxy paint litre 1.25 233 291.25

723.75

d) Add 14% for Over head charges & Contractors profit (excl. 723.75 101.33
Rate per 10 SQM = (a+b+c+d+e) 825.08
Rate per SQM = (a+b+c+d+e) 82.51

74
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Sr. Reference to Rate

Description Unit Quantity Amount (Rs.)
No. MORD Specifications (Rs.)

Painting two coats on new concrete surfaces

Painting two coats including prime coat after

filling th surface with synthetic enamel paint in
all shads on new, plastered/concrete surfaces
3 RBR-TSRA-6 as per drawing and technical specification
taking out put =40 sqm
a) Labour
Mate day 0 0
painter 1 st class day 3 350 1050
Mazdoor (unskilled) day 2.2 250 550
b) Material

Cement primer as per specification litre 3 117 351

paint confirming to requirement of litre 6 210 1260
clause 1701.3.8
3211

d) Add 14.00% for Over head charges & Contractors profit inc 3211 449.54
Rate per 10 SQM = (a+b+c+d+e) 3660.54
Rate per SQM = (a+b+c+d+e) 91.51

4 RBR-TSRA-13 Kilometre stone

Reinforced cement concrete M15 grade
kilometre stone/local stone of standard design
as per irc:8 fixing in position including painting
and printing etc; as per drawing and technical
specification clause 1703/804 MORTH

Ordinary Kilometer stone ( precast)

Unit = Each
Taking output = 14 Nos
a) M-15 grade of concrete
as per item NO 11.4 cum 3.77 4068.14 15336.89
b) steel reinforcement @ 5 kg per sqm
as per item NO 12.6 Kg 26.32 55.55 1462.16
c) Earth work excavation in soil foundation
As per item No 11.1 cum 2.77 103.74 1462.16
d) Painting two coats concrete surface
As per item No 10.5 sqm 11.41 91.51 1044.17

e) Lettering on KM (average 30 letters of 10 cm hei

As per item No 10.1 per cm ht p 1680 0.488 819.95

Transportation and fixing 20125.33

f) Labour
Mate days 0 0 0
Mason ( 1 st class ) days 1 315.00 315
Mazdoor ( unskilled) days 7.32 250.00 1830
g) Machinery

50 HP Tractor with trolley hour 6 361.00 2166

4311

d) Add 14.00% for Over head charges & Contractors 4311 303.24
Rate per stone 14 nos 29050.57

Rate per each km stone 2075.04

75
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Sr. Reference to Rate

Description Unit Quantity Amount (Rs.)
No. MORD Specifications (Rs.)

III Ordinary 200 m stone / HECTOMETER STONE

a) M-15 grade of concrete

as per item NO 4(A)( III ) OR ( IV) OF Chapter cum 1.58 4068.14 6427.66
b) steel reinforcement @ 5 kg per sqm
as per item NO 6 OF Chapter 12 Kg 66 55.55 3666.5
c) Earth work excavation in soil foundation
as per item NO 1 OF Chapter 11 cum 1.39 103.74 144.2
d) Painting two coats concrete surface
as per item NO 6 OF Chapter 10 sqm 6.27 91.51 573.79
e) Lettering on KM (average 30 letters of 10 cm hei

as per item NO 1 OF Chapter 10 per cm ht p 330 0.488 161.06

10812.15
Transportation and fixing
f) Labour
Mason ( 1 st class ) days 1.5 315.00 472.5
Mazdoor ( unskilled) days 7.34 250 1835
g) Machinery
9.3 50 HP Tractor with trolley hour 6 361.00 2166
4473.5

d) Add 14.00% for Over head charges & Contractors 4473.5 626.29
Rate per 200 stone 33 nos 20385.44

Rate each 200 M stone 617.74

Semi Reflective Traffic signs

5

Providing and fixing of Semi-reflectorised cautionary, mandatory and informatory sign

board as per IRC:67 made of 1.5mm thick MS sheet duly stove white colour infront
and gray colour on back with red reflective border of 65mm width and required letters
and figures with reflective tape engineering grade as per Clause 1701.3.9 of MORD
for Rural roads of required shade and colour supported and welded on 47mm x
47mm x 12 SWG sheet tube firmly fixed to the ground by mean of properly designed
foundatins with M-15 grade cement concrete 450 x 450 x 600mm, 600mm below
ground level as per approved drawing and technical specification Clause 1701.2.2 of
MORD board size 600 x 600mm including over head charges, contractor profit
excluding VAT charges
RBR- TSRA
-2

Unit = Each
Taking output = 0ne traffic sign
i Earth work excavation in soil foundation
as per item NO 11.1 cum 0.126 103.74 13.07
ii cement concrete M15 Grade

as per item NO 4(A)( III ) OR ( IV) OF Chapter Kg 0.126 4068.14 512.59

iii Painting steel tube posts with primer and two coa
as per item NO 9 OF Chapter 10 sqm 0.46 91.51 42.1
a labour ( for fixing at site)
mazdoor (unskilled) days 0.26 250 65
b Material

76
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Sr. Reference to Rate

Description Unit Quantity Amount (Rs.)
No. MORD Specifications (Rs.)

support of ms sheet tube 47 mmx 47 mmx 12

i mm Kg 12.4 47 582.8
angle iron 50 mmx50 mmx6 mm for hold fast
ii incl 5 % wastage kg 1.06 153 162.18

Add 3 % cost of MS Sheet tube 12 SWG and angle 0.03 744.98 22.35

1.5 mm thick MS sheet duly painted with stove

enameled paint including lettering, signs,
border, message with reflective tape of
engineering grade required size, shade and
iii colour as per technical specification sqm 0.36
iii

(vi) 600 mm x 600 mm squre (0.36 sqmx 0.001

600 x600 mm kg 4.24 366.81 1555.27
g) Machinery
Tractor with trolley hour 0.08 361.00 28.88
2984.239

d) Add 14.00% for Over head charges & Contractors 2984.24 417.794
Rate per 1 NO 3430.91

Semi Reflective Traffic signs

6

Providing and erecting direction and place identifications of semi-reflective sign

boards as pr IRC:67 made of 2mm thick MS sheet duly stove enamelled paint in
white colour in front and grey colour on back with red reflective border of 70mm width
and required message, letters, figures with reflective engineerign grade tape as per
MORD specifications of required shade and colour supported and welded on 47 x
47mm of SWG squre tube of 3050mm height duly strengthened by 25 x 5mm MS flat
iron on edges on back firmly fixed to the ground by means of properly designed
foundations with M-15 grade CC 450 x 450 x 600mm, 600mm below ground level as
per approved drawing and technical speicification clause 1701of MORD including
over head charges, contractor profit excluding VAT charges

RBR- TSRA -3

Unit = Each
Taking output = 0ne traffic sign
i Earth work excavation in soil foundation
as per item NO 11.1 cum 0.126 103.74 13.07
ii cement concrete M15 Grade
as per item NO 11.4 Kg 0.126 4068.14 512.59

Painting steel tube posts with primer and two

iii coats of epoxy paint as per specifications
as per item NO 9 OF Chapter 10 sqm 0.59 91.51 53.99
a labour ( for fixing at site)
mazdoor (unskilled) days 0.26 250 65
b Material

i support of ms sheet tube 75 mmx 75 mmx6 mm Kg 12.4 47 582.8

77
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Sr. Reference to Rate

Description Unit Quantity Amount (Rs.)
No. MORD Specifications (Rs.)

ii angle iron 50 mmx50 mmx6 mm for hold fast inc kg 1.06 153 162.18

2 mm thick MS sheet strenghened by 25 mm x

5 mm MS flat iron & psinted with stove
enameled paint including lettering, signs,
message, border with reflective tape of
engineering grade of required shade and colour
as per technical specification
iii 0.90 sqm x 0.002 m x 7850/kg cum 14.13 47 664.11
iii
Add 3 % cost of MS Sheet tube 12 SWG and 0.03 744.98 22.35
angle irons towards the cost of fabrication,
drilling holes, nuts and bolts
g) Machinery
Tractor with trolley hour 0.08 361.00 28.88
2104.97

d) Add 14.00% for Over head charges & Contractors 2104.969 294.70
Rate per Rmt 2428.55
Providing and fixing Logo of PMGSY Project
10.16 Providing and fixing of typical PMGSY informatory sign board with Logo as per
MORD specifications and drawing. Three MS Plates of 1.6 mm thick, top and middle
plate duly welded with MS flat iron 25mm x 5m size on back on edges. The lower
plate will be welded with MS angle iron frame of 25mm x 25mm x 5mm. The angle
iron frame of the lower most plate and flat iron frame of middle plate will be welded to
2 nos. 75mm x 75 mm of 12 SWG sheet tubes posts duly embedded in cement
concrete M-15 grade blocks of 450mm x 450mm x 600mm, 600mm below ground
RBR- TSRA -2 level. The top most diamond plate will be welded to middle plate by 47mm x 47mm
of 12 SWG steel plate tube. All M.S. will be stove enameled on both sides. Lettering
and printing arrows, border etc. will be painted with ready mixed synthetic enamel
paint of superior quality in required shade and colour. All sections of framed posts
and steel tube will be painted with primer and two coats of epoxy paint as per
drawing Clause 1701 and Annexure 1700.1 and Annexure 1700.1 including over
head charges, contractor profit and excluding VAT charges

Unit = Each
Taking output = 0ne typical board
i Earth work excavation in soil foundation
as per item NO 11.1 cum 0.252 103.74 26.14
ii cement concrete M15 Grade
as per item NO 11.4 Kg 0.252 4068.14 1025.17

iii Painting steel tube posts with primer and two coa
2x2.05x30=1.23
1x1.10x188=0.21
As per item No 10.70 sqm 1.8 91.51 164.72

printing new letter and figures of any shade with

synthetic enamel paint black or any other
approved colour to give an even shade as per
drawings and Technical Specification clause
iv 1701
logo border 60x4x5=1200 per cm ht
angle iron 50 mmx50 mmx6 mm for hold fast inc

figure 60x10 =600 per cm ht per letter

Midle plate words 28x5= 140 per cm ht/letter

Botom plate border 150 x2x5=1500 per cm ht/lett

78
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Sr. Reference to Rate

Description Unit Quantity Amount (Rs.)
No. MORD Specifications (Rs.)

Botom plate border 60 x2x5=600 per cm ht/letter

words 101x2.5=252.5
words 80 x3=240
Total 4532.5 per cm heigh per letter

as per item NO 10.1 Per cm heig 4532.5 0.488 2212.14

3428.17

a) Labour ( for fixing at site)

Mazdoor unskilled days 0.78 250 195

Material

2 Nos MS tubes 75 mmx75 mm of 12 SWG sheKg 63.15 47 2968.05

1 No M.S tube 47 mmx 47 mm of 12 SWG 1100 Kg 4.47 47 210.09

Angle iron 50 mm x 50 mm x 5 mm for lugs Kg 2.12 153 324.36
1.6 mm thick M.S sheet stregthened by 25
mmx5 MS flat iron on logo and middle plate
angle iron 25 mmx25 mm x5 mm on bottom
plate painting with stove enamele paint on both
sides as per MORD specifications sqm 1.44 0

1.44 sqm x 0.0016 m x7850/kgcum 18.09 47 850.23

Add 3% cost of M.S tube and angle iron towards t 0.03 3697.5 110.925

c) Machinery

Tractor with trolley hour 0.24 361.00 82.8

4741.46

Add 14.00% for Over head charges & Contractors 4741.46 663.80
6385.47
Asst Engineer Dy.Exe.Engineer
PR Proj SD, Jagtial PR Proj SD, Jagtial

Executive .Engineer Superintending Engineer

PIU Division, Karimnagar PR Circle, Karimnagar

79
(CD WORKS) RATE ANALYSIS AS PER MORD FORMAT F-8

Sr. Reference to Rate

Description Unit Quantity Amount (Rs.)
No. MORD Specifications (Rs.)

RCC GUIDE POSTS

8.8 1400, 1700
construction of RCC guideposts of 250 mm dia
M15 grade cast-in-situ with 20 mm Nominal
800 size aggregate ,true to line and grade,
tolerance of Vertical RCC Posts not to exceed
1in 500 as per drawing and technical
specification
ii RCC M15 Grade
as per item NO 11.4 cum 0.0441 4068.14 179.4
b) HYSD steel bars
as per item NO 12.6 t 0.0079 55553.06 438.87
d) Painting two coats concrete surface
As per item No 10.5 sqm 0.785 91.5135 71.84
690.11

5 th kilometer stone ( precast)

Unit = Each
Taking output = 6 Nos
a) M-15 grade of concrete
as per item NO 11.4 cum 2.35 4068.14 9560.13
b) steel reinforcement @ 5 kg per sqm
as per item NO 12.6 Kg 22.08 55.55 1226.61
c) Earth work excavation in soil foundation
As per item No 11.1 cum 1.68 103.74 1226.61
d) Painting two coats concrete surface
As per item No 10.5 sqm 9.85 91.51 901.41
e) Lettering on KM (average 30 letters of 10 cm height each)
As per item No 10.1 per cm ht per l 1800 0.488 878.51
Transportation and fixing 13793.27

Mate days 0 0 0
Mason ( 1 st class ) days 0.6 315 189
Mazdoor ( unskilled) days 6.26 250 1565
g) Machinery
50 HP Tractor with trolley hour 6 361 2166
3920
d) Add 14.00% for Over head charges & Contractors 3920 303.24
Rate per stone 6 nos 21936.51
3656.09

80
 Page 81 of 208
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Slno Item Quantity unit Loose Loose Qty Earth Metal/Stone Chips Gravel Sand
Qty
(finished Factor
item) Factor Loose Qty Factor Loose Qty Factor Loose Qty Factor Loose Qty Factor Loose Qty

1 Earth work for widening- 10671.000 Cum 1.00 10671.00 1.00 10671.00
Carted earth 0/0 to 3/0km

2 Gravel sub base ( 100% Gravel 0.000 Cum 1.33 0.00 0.40 0.00 0.93 0.00
100 loose to -75mm
compacted )

3 Gravel sub base ( 70% Gravel 1374.610 Cum 1.50 2061.92 0.85 1168.42 0.43 591.08
+30% chips ) 225 to 150

4 Granular shoulders ( 100% 562.500 Cum 1.50 843.75 0.85 478.13 0.43 241.88
Gravel 225mm loose to
-150mm compacted )

Granular shoulders ( 100% 0.000 Cum 1.50 0.00 0.45 0.00 0.84 0.00
Gravel 300mm loose to
-200mm compacted )

5 WBM -GR-II 287.580 Cum 1.56 448.62 1.21 347.97 0.32 92.03

6 WBM -GR-III 0.000 Cum 1.45 0.00 1.21 0.00 0.24 0.00

7 WBM -GR-III 287.580 Cum 1.45 416.99 1.21 347.97 0.24 69.02

8 OGPC 3834.380 Sqm 1.00 3834.38 0.027 103.53

9 Seal Coat 3834.380 Sqm 1.00 3834.38 0.009 34.51

10 Gravel shoulders 0.000 Cum 1.28 0.00 0.85 0.00 0.43 0.00

11 CD Work s fundations 2.190 Cum 1.00 2.19 1.00 2.19

12 filling of sand 0.169 Cum 1.00 0.17 1.00 0.17

13 PCC -M10 0.510 Cum 1.00 0.51 0.96 0.49 0.48 0.24

14 VCC -M-15 7.560 Cum 1.00 7.56 0.80 6.05 0.48 3.63

15 VCC -M-20 0.000 Cum 1.00 0.00 0.90 0.00 0.45 0.00

16 VRCC M-25 9.750 Cum 1.00 9.75 0.90 8.78 0.45 4.39

17 V.C.C _M-30 For Road dam 0.000 Cum 1.00 0.00 0.90 0.00 0.45 0.00
wearing coat

10673.19 711.26 299.08 1646.54 841.39

Rate 22.00 50.00 50.00 22.00 40.00

Amount 234810.18 35562.81 14954.12 36223.96 33655.49

Total Seignorage Charges is Rs. 355207.00

Asst Executive Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

Seig_Calculations
Slno Item Quantity unit Loose Loose Qty Earth Page 82 of 208 Metal/Stone Chips Gravel Sand
Qty
(finished Factor
item) Factor Loose Qty Factor Loose Qty Factor Loose Qty Factor Loose Qty Factor Loose Qty

0 0 PIU.Karimnagar P.R.Karimnagar

Seig_Calculations
 Specification Report accomapanying the detailed Estimate for the work of

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Length of road 2.247 km Estimated cost 60
lakhs
The above said work has been adminstratively sanctioned under flood grant vide GO rt .no 1840 dated
05-10-2012by the pR&RD department of Renewal of BTworks f and its maintenanceor an amount of

60 lakhs
The work was completed under NABARD grant and it required maintenance as the work was completed
long back in the year 2005 and it requires renewal coat as more than 6 years passed on the road..it is
proposed BT renewal from ch ch 0/0 to ch 5/800 with pot holes repair to make it smooth riding surface .

The Following provisions are made in the Maintenance Estimate

Restoration of rain cuts with soil, moorum gravel or a mixture of these, clearing the loose soil, benching for
300mm width laying fresh material in layers not exceeding 250 mm and compaction with plate compactor or
power rammer to restore the original alignment, level and slopes as per drawings and technical
1 specifications Clause 1902 MORD / 3002 MORTH

Making up loss of material/irregularities on shoulders to the design level by adding fresh approved selected
soil and compacting it with appropriate equipment at OMC upto a lead of 1000 m as per technical
2 specification Clause 1903 MORD / 3003 MORTH

Repair to pot holes by removal of failed material, trimming the sides to vertical and leveling the bottom,
cleaning the same with compressed air or any appropriate method filled with 75mm B.M, applying bitumen
emulsion prime coat at the bottom and bitumen emulsion tack coat on sides and on bottom as per technical
specifications Clauses 502 and 503 and 1904 MORD.
3
Patch repair on already filled pot holes with 75 mm BM with 20 mm premix carpet and seal coat Type B as
4 per drawings and technical specification Clause 1904.2 MORD

Removal of all failed material, trimming of completed excavation to provide firm vertical faces, cleaning of
surface, painting of tack coat on the sides and base of excavation as per clause 503, back filling the pot
holes with hot bituminous material as per clause 511, compacting, trimming and finishing the surface to
form a smooth continuous surface, all as per clause 3004.2 MORTH
5
Maintenance of gravel road including making up the loss of profile, rectifying corrugated surface, filling up of
depressions, pot holes and erosion gullies by adding fresh material and compacting it with appropriate
equipment or to strip excess of material from the road surface as per drawings and technical specification
6 Clause 1905 MORD

Cutting of shrubs from the road way or with in R.O.W and disposal of shrubs to suitable locations as per
technical specifications Clause 1914 MORD
7
Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as per IRC:8 fixing
in position including painting and printing, etc as per drawing and Technical Specification Clause 1703
9 MORD / 804 MORTH

Providing and fixing of semi reflective cautionary, mandatory and informatory sign board as per IRC:67
made of 1.5 mm thick MS Sheet duly stove white colour in front and gray colour on back with red reflective
border of 65 mm width and required letters and figures with reflective tape engineering grade as per Clause
1701.3.9 of MORD for Rural Roads of required shade and colour supported and welded on 47 mm x 47 mm
12 SWG sheet tube firmly fixed to the ground by means of properly designed foundation with M15 grade
cement concrete 450 mm x 450 mm x 600 mm, 600 mm below ground level as per drawings and Technical
Specification Clause 1701 MORD
10
 Maintenance of road signs by way of cleaning and repainting of mandatory / regulatory / cautionary /
informatory and place identifications sign board as per drawings and technical specification Clause 1910
11 MORD
Maintenance of 200 metre and km stone by way of refitting of tilted stones repairing with cement mortar,
cleaning, repairing and lettering on 200 metre km stone and 5th km stone as per drawing and technical
12 specification Clause 1912 MORD

Providing and fixing of semi reflective cautionary, mandatory and informatory sign board as per IRC:67
made of 1.5 mm thick MS Sheet duly stove white colour in front and gray colour on back with red reflective
border of 65 mm width and required letters and figures with reflective tape engineering grade as per Clause
1701.3.9 of MORD for Rural Roads of required shade and colour supported and welded on 47 mm x 47 mm
12 SWG sheet tube firmly fixed to the ground by means of properly designed foundation with M15 grade
cement concrete 450 mm x 450 mm x 600 mm, 600 mm below ground level as per drawings and Technical
Specification Clause 1701 MORD
13
0
The Estimate is prepared as per SSR of 2012-13nd early sanction of estimate is solicited

Asst.Exe.Engineer/Assistant Engineer Deputy Exe.Engineer

PIU(PR)/korutla PIU(PR)/korutla

Executive Engineer Superintending Engineer

PIU(PR)/Divn/Karimnagar PR/Circle/Karimnagar
 DETAILED ESTIMATE

BT to Road from Maithapoor to Cherlakondapur

Name of the work in Raikal mandal .

Length 2.247 km Estt.cost 60 lakhs

S.n Measurments
o Description of item unit No L B D Qty Rate per Amount
1 2 3 4 5 6 7 8 9 10 11

Restoration of rain cuts with soil, moorum gravel or a mixture of these, clearing the loose
soil, benching for 300mm width laying fresh material in layers not exceeding 250 mm and
compaction with plate compactor or power rammer to restore the original alignment, level
and slopes as per drawings and technical specifications Clause 1902 MORD / 3002
MORTH
1
from ch 0/0-ch 5/800 cum 1 2000 0.5 0.1 100 192.20 1 19220

Making up loss of material/irregularities on shoulders to the design level by adding fresh

approved selected soil and compacting it with appropriate equipment at OMC upto a lead
of 1000 m as per technical specification Clause 1903 MORD / 3003 MORTH
2

from ch 0/0-ch 5/0 sqm 1 700 0.6 420 28.75 1 12076

Stripping excess soil from the shoulder surface to achieve the approved level and
compacting with plate compactor at OMC as per drawings and Technical Specification
Clause 1903 MORD / 3003 MORTH
3

from ch 0/0-ch 5/0 sqm 1 20 1 20 9.24 1 185

Repair to pot holes by removal of failed material, trimming the sides to vertical and
leveling the bottom, cleaning the same with compressed air or any appropriate method
filled with 75mm B.M, applying bitumen emulsion prime coat at the bottom and bitumen
emulsion tack coat on sides and on bottom as per technical specifications Clauses 502
and 503 and 1904 MORD.
4
ch 0/0-ch 2/0 cum 5 1 0.75 0.075 0.28
cum 4 2 1.2 0.075 0.72
cum 7 3 1.2 0.075 1.89
cum 6 1 1 0.075 0.45
cum 5 0.5 0.5 0.075 0.09
edge repair cum 8 0.3 1.3 0.075 0.23
cum 8 1 1 0.075 0.6
cum 7 0.75 0.9 0.075 0.35
cum 6 2 2.1 0.075 1.89
cum 6 1 1 0.075 0.45
ch 2/0-ch 4/0 cum 7 1.2 1 0.075 0.63
cum 13 1.5 1 0.075 1.46
cum 10 1 0.3 0.075 0.23
cum 7 1 1 0.075 0.53
cum 10 1 0.75 0.075 0.56
cum 12 1 0.25 0.075 0.23
cum 10 0.75 0.75 0.075 0.42
cum 6 1 1 0.075 0.45
cum 12 0.78 0.8 0.075 0.56
cum 6 1 1 0.075 0.45
cum 10 0.75 0.75 0.075 0.42
ch 4/0 to ch 5/800 cum 5 0.8 0.8 0.075 0.24
cum 7 1 1 0.075 0.53
S.n Measurments
o Description of item unit No L B D Qty Rate per Amount
1 2 3 4 5 6 7 8 9 10 11
cum 7 1 0.75 0.075 0.39
cum 7 1 1 0.075 0.53
cum 12 1.4 1 0.075 1.26
cum 5 2 1.2 0.075 0.9
cum 3 1.4 1.2 0.075 0.38
cum 13 1 0.3 0.075 0.29

cum 17.41 6593.49 1 114793

Removal of all failed material, trimming of completed excavation to provide firm vertical
faces, cleaning of surface, painting of tack coat on the sides and base of excavation as
per clause 503, back filling the pot holes with hot bituminous material as per clause 511,
compacting, trimming and finishing the surface to form a smooth continuous surface, all
as per clause 3004.2 MORTH

5
ch0/0ch0/200 sqm 17 10 1 170
ch 2/0-ch4/0 sqm 12 5 1.5 90
sqm 20 10 1 200
ch 0/800-ch 1/0 sqm 12 9 1 108
ch 1/0-ch1/500 sqm 15 12 0.9 162
ch 1/500-ch 2/0 sqm 15 12 1 180
sqm 10 12 0.7 84
sqm 15 12 0.75 135
ch 2/0-ch 2/500 sqm 6 5 1 30
sqm 4 4 0.5 8
sqm 9 8 0.6 43.2
sqm 4 4 0.6 9.6
sqm 2 6 0.55 6.6
upto ch 4/0 sqm 5 10 0.6 30
sqm 12 3 0.6 21.6
sqm 8 6 0.5 24
sqm 3 10 0.6 18
sqm 8 4 0.6 19.2
sqm 7 10 0.6 42
sqm 10 7 0.6 42
sqm 3 6 0.6 10.8
upto ch 5/500 sqm 7 7 0.6 29.4

sqm 1463 124.39 1 182027

Maintenance of Hume pipe Culvert by way of Clearing, Cleaning, Erosion repair, repairs
to cracks, parapet wall and protection work as per drawing and technical specification
Clause 1908 MORD.
6
ch
0/0,0/100,0/450,0/700,1/200,1/550,3/300,4/300,4/600
.5/200,5/300 No 11 11 1407.42 1 15482

Maintenance of 200 metre and km stone by way of refitting of tilted stones repairing with
cement mortar, cleaning, repairing and lettering on 200 metre km stone and 5 th km stone
as per drawing and technical specification Clause 1912 MORD
7
km 3 3 642.64 1 1928
S.n Measurments
o Description of item unit No L B D Qty Rate per Amount
1 2 3 4 5 6 7 8 9 10 11

Trimming of grass and weeds from the shoulders/berms and disposing off the same to
suitable locations as per technical specifications Clause 1914 MORD
8
sqm 2 5800 1 11600 1.96 1 22721

Reinforced cement concrete M15 grade kilometre stone/local stone of standard design
as per IRC:8 fixing in position including painting and printing, etc as per drawing and
Technical Specification Clause 1703 MORD / 804 MORTH
9

km stone No 5 5 1913.95 1 9570

Hm stone No 10 10 528.36 1 5284

Providing and fixing of semi reflective cautionary, mandatory and informatory sign board
as per IRC:67 made of 1.5 mm thick MS Sheet duly stove white colour in front and gray
colour on back with red reflective border of 65 mm width and required letters and figures
with reflective tape engineering grade as per Clause 1701.3.9 of MORD for Rural Roads
of required shade and colour supported and welded on 47 mm x 47 mm 12 SWG sheet
tube firmly fixed to the ground by means of properly designed foundation with M15 grade
cement concrete 450 mm x 450 mm x 600 mm, 600 mm below ground level as per
drawings and Technical Specification Clause 1701 MORD

10

information board No 1 1 5716.65 1 5717

Providing and erecting direction and place identification retro-reflectorised sign as per
IRC:67 made of encapsulated lens type reflective sheeting vide Clause 1701.2.3 MORD /
801.3 MORTH, fixed over aluminum sheeting, 2 mm thick with area not exceeding 0.9
sqm supported on a mild steel single angle iron post 75 x 75 x 6 mm firmly fixed to the
ground by means of properly designed foundation with M15 grade cement concrete 450
mm x 450 mm x 600 mm, 600 mm below ground level as per drawings and Technical
Specification Clause 1701 MORD / 801 MORTH

for caution board.(0.5X0.6X0.6) sqm 10 0.18 1.8 6212.57 1 11183

village board(o,6X0,6) sqm 1 0.375 0.38 6212.57 1 2361
Construction of granular sub-base /shoulders by providing well graded material,
spreading in uniform layers with motor grader on prepared surface, mixing by mix in
place method with rotavator at OMC, and compacting with three wheel 80-100 kN static
roller / Vibratory Roller 80-100 kN capacity to achieve the desired density, complete as
per Technical Specification Clause 402 MORD, including overhead charges & Contractor
profit, But excluding VAT

11 1
for Shoulder portion fromch 0/0 to ch 5/800 cum 2 5000 1 0.1 1000 461.75 1 461749
1 0
Low porosity 0 1 0

Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of
granular base including cleaning of road surface and spraying primer at the rate of 0.70-
1.0 kg/sqm using mechanical means as per Technical Specification Clause 502 MORD
(for use on Wet mix macadam & WBM) ,including overhead charges & Contractors profit
but excluding VAT.
12 0 1 0
from ch 3/500 to ch 5/0 sqm 1 0 3.75 0 31.52 1 0
0 1 0
S.n Measurments
o Description of item unit No L B D Qty Rate per Amount
1 2 3 4 5 6 7 8 9 10 11

Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion
distributor at the rate of 0.25 to 0.30 kg per sqm on the prepared granular surfaces
treated with primer & cleaned with Hydraulic broom as per Technical Specification Clause
503 MORD,including overhead charges & Contractors profit but excluding VAT.
13 1 0
from ch 3/500 to ch 5/0 sqm 1 5800 3.75 21750 11.01 1 239468
20mm thick Open-Graded Premix Carpet using Bituminous (penetration grade/modified
bitumen) Binder 1 0
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 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 Type
B as per Technical Specification Clause 508 MORD.
14 1 0
from ch 3/500 to ch 5/0 sqm 1 5800 3.75 21750 140.70 1 3060225
Providing and laying seal coat sealing the voids in a bituminous surface laid to the
specified levels, grade and cross fall using Type B, as per Technical Specification
Clause 510 MORD. (using Three wheel 80-100 kN static roller)
15 1 0
from ch 3/500 to ch 5/0 sqm 1 5800 3.75 21750 46.80 1 1017900

16 add seinorage charges ` 78609

17 add 5% vatt 259094
18 LS for unforeseen 480412
total 6000000

Deputy Exe.Engineer
Asst.Exe.Engineer/Assistant Engineer PIU(PR)/korutla
PIU(PR)/korutla

Executive Engineer Superintending Engineer

PIU(PR)/Divn/Karimnagar PR/Circle/Karimnagar
1
2
3
 seinorage charges calculation
item unit Metal sand gravel
tqty qty for 1unit qty qty for 1cum qty qty for 1cum qty

Repair to pot holes cum 17.41 1.415 24.63515 0 0

20mm on patch repaired sqm 0 0.027 0 0.006 0 0
patch repair
20mm sqm 1463.4 0.027 39.5118 0.006 8.7804 0
GSB or shoulders cum 1000 0 0.43 430 0.85 850
wbm cum 0 1.45 0 0 0
BT sqm 21750 0.036 783
1 cum 847.14695 438.7804 850
seinorage
charges 50 40 22
42357.35 17551.22 18700
total 78608.56
 bt
bt 1unit qty

0.095 1.65395
0.00234 0

0.00345 5.04873
0
0
6.70268
 Andhra Pradesh Standard Data
I. Roads and Bridges

name of the work BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

MAINTENANCE OF ROADS DATA
Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7

RBR-MTRD-11 Restoration of Rain Cuts

Restoration of rain cuts with soil, moorum gravel or a mixture of these, clearing
the loose soil, benching for 300mm width laying fresh material in layers not
exceeding 250 mm and compaction with plate compactor or power rammer to
restore the original alignment, level and slopes as per drawings and technical
specifications Clause 1902 MORD / 3002 MORTH

A Manual Means
Unit = cum
Taking output = 10 cum
(a) Labour
Mate day -
Mazdoor (Unskilled) day 6.240 250.00 1560.00
(b) Machinery 0.00
Plate compactor hour 3.000 42.00 126.00
(c) Materials 0.00
Compensation for earth Taken from private land cum 7.500 0.00

d&e) Overheads & Contractors Profit excluding vatt4% 0.14 236.04

Cost for 10 cum = a+b+c+d 1922.04
Rate per cum = a+b+c+d/10 192.20
B Mechanical Means including conveyance of
earth from 1000 M load
Unit = cum
Taking output = 50 cum
(a) Labour
Mate day -
Mazdoor (Unskilled) day 10.400 250.00 2600.00
(b) Machinery 0.00
Hydraulic Excavator 0.9 cum bucket capacity @ hour 0.830 0.00
60
ORcum/h 0.00
Hydraulic Excavator 1 cum bucket capacity @ 60 hour 0.650 2600.00 1690.00
cum/h
Tipper 5.5 cum, 10 t capacity hour 2.270 818.30 1857.54
Plate compactor 3.5 cum / hour capacity hour 15.000 42.00 630.00
(c) Materials
Compensation for earth Taken from private land cum 37.500

6777.54
d&e) Overheads & Contractors Profit excluding vatt5% 0.13 881.08
Cost for 50 cum = a+b+c+d+e 7658.62
Rate per cum a+b+c+d+e/50 153.17

Note : Only 75% of fresh material has been provided as

25% can be retrieved from site from earth i.e. flown
down the slop in the form of slurry and deposited at the
foot of rain cuts.

2 Maintenance of Earthen shoulder (filling with

RBR-MTRD-2 fresh selected soil)
(I) Making up loss of material/irregularities on shoulders to the design level by adding fresh
approved selected soil and compacting it with appropriate equipment at OMC upto a lead of
1000 m as per technical specification Clause 1903 MORD / 3003 MORTH

Unit = sqm
 Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7

Taking output = 100 sqm

Assuming average thickness of filling to be 150
mm
Quality of fresh material = 15 cum
(a) Labour
Mate day -
Mazdoor (Unskilled) day 4.680 250.00 1170.00
(b) Machinery 0.00
Hydraulic Excavator 0.9 cum / 1.00 cum bucket hour 0.250 2600.00 650.00
capacity @ 60 cum/h
Tipper 5.5 cum hour 0.680 818.30 556.44
Plate compactor @ 25 sqm per hour hour 4.000 42.00 168.00
(c) Materials
Compensation of earth cum 15.000
2544.44
d&e) Overheads & Contractors Profit 0.13 330.78
Cost for 100 sqm = a+b+c+d+e 2875.22
Rate per sqm = (a+b+c+d+e)/100 28.75
(II) Maintenance of Earthen shoulder (stripping of
excess soil)
Stripping excess soil from the shoulder surface to achieve the approved level and
compacting with plate compactor at OMC as per drawings and Technical Specification
Clause 1903 MORD / 3003 MORTH

Unit = sqm
Taking output = 100 sqm
Assuming height of stripping as 75 mm
Quantity of earth cutting involved = 7.5 cum
(a) Labour
Mate day -
Mazdoor (Unskilled) day 2.600 250.00 650.00
(b) Machinery 0.00
Plate compactor @ 25 sqm per hour hour 4.000 42.00 168.00
818.00
d&e) Overheads & Contractors Profit excluding vatt5% 0.13 106.34
Cost for 100 sqm = a+b+c+d 924.34
Rate per sqm = a+b+c+d/100 9.24
Note : Earth stripped from earthen shoulders to be used
as shoulders or dumped on the side slopes locally for
disposal.

RBR-MTRD-33 Maintenance of bituminous surface road

(i) Repair to pot holes by removal of failed material, trimming the sides to vertical and leveling
the bottom, cleaning the same with compressed air or any appropriate method filled with
75mm B.M, applying bitumen emulsion prime coat at the bottom and bitumen emulsion tack
coat on sides and on bottom as per technical specifications Clauses 502 and 503 and 1904
Unit
MORD.= cum
Taking output = 187.5x0.075 = 14.06 cum = (30.94
Tonne)
(5% area of one km)
(a) Labour
Mate day -
Mazdoor (Unskilled) day 20.800 250.00 5200.00
(b) Machinery 0.00
Jack hammer 25 kg with tractor hour 4.000 361.00 1444.00
Compressor 210 cfm with tractor hour 2.000 402.00 804.00
Emulsion pressure distributor hour 4.000 748.00 2992.00
Mixall 6/10 t capacity hour 4.000 450.00 1800.00
Three wheeled 80-100 kN Static Roller hour 4.000 920.60 3682.40
(c) Materials 0.00
Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7

Primer with bitumen emulsion @ 9 kg/10 sqm Tonne 0.168 31356.00 5267.81
187.5x9 = 168.75 kg.

Tack coat with bitumen emulsion @ 3.0 kg/ 10 0.00

sqm
Bottom = 187.5 0.00
Sides = 28.27 Tonne 0.064 31356.00 2006.78
Total = 215.77 0.00
Bitumen for BM @ 3.5% by weight of mix = 30.94 Tonne 1.082 31,356.00 33927.19
x 3.5 / 100 = 1.082
Weight of mix (BM) 14.06 cum = (30.94 tonne) 0.00
Weight of Bitumen = 1.082 0.00
Weight of aggregate 30.94 -1.082 = 29.86 0.00
Taking density of aggregate 1.5 t per cum 0.00
Volume of aggregate 29.86 / 1.5 = 19.90 cum 0.00
Grading (1) (40 mm nominal size) 0.00
37.5 - 25 mm 15% cum 2.985 1319.36 3938.30
25 - 10 mm 45% cum 8.955 1519.99 13611.50
10 - 5 mm 25% cum 4.975 1006.86 5009.15
5 mm and below 15% cum 2.985 789.36 2356.25
d&e) Overheads & Contractors Profit excluding vatt4% 82039.39
d&e) Overheads & Contractors Profitexclu vatt5% 0.13 10665.12
Cost of 14.06 cum = a+b+c+d+e 92704.51
Rate per cum = a+b+c+d+e/14.06 6593.49
SQM 494.51
(ii) Patch repair on already filled pot holes with 75 mm BM with 20 mm premix carpet and seal
coat Type B as per drawings and technical specification Clause 1904.2 MORD

Unit = sqm
Taking output = 200 sqm
(a) Labour
Mate day -
Mazdoor (Unskilled) day 16.640 250.00 4160.00
(b) Machinery 0.00
Mixall 6/10 tonne hour 2.000 450.00 900.00
Bitumen pressure distributor hour 2.000 1016.00 2032.00
Three wheeled 80-100 kN Static Roller hour 4.000 920.60 3682.40
(c) Materials 0.00
Bitumen for pre-mix carpet @ 14.60 kg/10 sqm tonne 0.292 36,428.00 10636.98
200x14.60/10 =292 kg

Bitumen for tack coat @2kg per 10sqm 200 x 2 / tonne 0.040 36,428.00 1457.12
10 =40kgfor seal coat @ 6.8 kg per 10 sqm
Bitumen tonne 0.136 36,428.00 4954.21
200 x 6.8 / 10 = 136 kg
Crushed stone aggregate 13.2 mm to 5.6 mm @ cum 5.400 1123.19 6065.22
0.27 cum per 10 sqm= 200x0.27/10=5.4cum
Crushed sand passing 2.36 mm sieve and cum 1.200 766.86 920.24
retained on 180 micron sieve @ 0.06 cum per 10
sqm
200 x 0.06 / 10 = 1.20 cum
34808.16
d&e) Overheads & Contractors Profit excluding vatt5% 0.13 4525.06
Cost of 200 sqm = a+b+c+d+e 39333.22
Rate/sqm = a+b+c+d+e/200 196.67
(iii) Repair to pot holes and removal of loose material, trimming of sides, cleaning of
surface by providing tack coat, 20 mm thick pre-mix carpet and seal coat type B
specification Clause 1904.2 MORD

Unit = sqm
Taking output = 200 sqm
Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7

(a) Labour
Mate day -
Mazdoor (Unskilled) day 20.800 250.00 5200.00
(b) Machinery 0.00
Air compressor 210 cfm with tractor hour 2.000 402.00 804.00
Bitumen pressure distributor hour 2.000 1016.00 2032.00
Mixall 6/10t capacity hour 2.000 450.00 900.00
Three wheeled 80-100 kN Static Roller hour 4.000 920.60 3682.40
(c) Materials 0.00
Bitumen for tack coat @ 3kg per 10 sqm 200 x 3 / t 0.064 36,428.00 2331.39
10 = 60 kg
Bitumen for pre-mix carpet @ 14.60 kg per 10 t 0.292 36,428.00 10636.98
sqm = 200 x 14.6 / 10 = 292 kg
Bitumen for seal coat @ 6.8 kg per 10 sqm t 0.136 36,428.00 4954.21
= 200 x 6.8 / 10 = 136 kg
Crushed stone aggregate 13.2 mm to 5.6 mm @ cum 5.400 1123.19 6065.22
0.27 cum per 10 sqm= 200x0.27/10=5.4cum

Crushed sand passing 2.36 mm sieve and cum 1.200 766.86 920.24
retained on 180 micron sieve @ 0.06 cum per 10
sqm
200 x 0.06 / 10 = 1.20 cum
37526.43

d&e) Overheads & Contractors Profit excluding vatt5% 0.13 4878.44

Cost for 200 sqm = a+b+c+d+e 42404.87
Rate per sqm = a+b+c+d+e/200 212.02
(iv) Repair to pot holes and removal of loose material, trimming of sides, cleaning of surface by
providing tack coat with bitumen emulsion, 20 mm thick pre-mix carpet using cationic
bitumen emulsion and seal coat type B with bitumen emulsion as per Technical Specification
Clauses 1904.2, 503 and 508.2 MORD

Unit = sqm
Taking output = 200 sqm
(a) Labour
Mate day -
Mazdoor (Unskilled) day 16.640 250.00 4160.00
(b) Machinery 0.00
Concrete mixer 0.4 / 0.28 cum capacity hour 2.500 370.00 925.00
Air compressor 210 CFM with tractor hour 2.000 402.00 804.00
Emulsion pressure distributor hour 2.000 748.00 1496.00
Three wheeled 80-100 kN Static Roller hour 4.000 920.60 3682.40
(c) Materials 0.00
Emulsion for tack coat @ 3 kg per 10 sqm tonne 0.060 31356.00 1881.36
200 x 3 / 10 = 60 kg
Emulsion for premix carpet @ 21.50 kg per 10 tonn 0.430 31356.00 13483.08
sqm
200 x 21.50 / 10 = 430 kg
Emulsion for seal coat @ 10 kg per 10 sqm tonn 0.200 31356.00 6271.20
= 200 x 10 / 10 = 200 kg
Crushed stone aggregate 13.2 mm to 5.6 mm @ cum 5.400 1123.19 6065.22
0.27 cum per 10 sqm= 200x0.27/10=5.4cum

Crushed sand passing 2.36 mm sieve and cum 1.200 766.86 920.24
retained on 180 micron sieve @ 0.06 cum per 10
sqm = 200 x 0.06 / 10 = 1.20
Cost for 200 sqm = a+b+c+d+e 39688.50
Rate per sqm = a+b+c+d+e/200 198.44
d&e) Overheads & Contractors Profit ecl vatt 0.13 25.80
 Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7
per sqm 224.24
4 Filling Pot-holes and Patch Repairs with open-
RBR-MTRD-4
Graded Premix surfacing, 20mm.
Removal of all failed material, trimming of completed excavation to provide firm vertical
faces, cleaning of surface, painting of tack coat on the sides and base of excavation as per
clause 503, back filling the pot holes with hot bituminous material as per clause 511,
compacting, trimming and finishing the surface to form a smooth continuous surface, all as
per clause 3004.2 MORTH

Unit = Sqm
Taking out put = 10250 sqm (205 cum)(405
tonne)
a) Labour
Mate Day -
Mazdoor (Unskilled) Day 90.000 250.00 22500.00
Mazdoor skilled Day 7.760 315.00 2444.40
b) Machinery 0.00
Air compressor 250 cfm hour 6.000 402.00 2412.00
HMP 100-110 TPH Capacity hour 6.000 0.00 0.00
Tipper 5 tonnes capacity hour 90.000 818.30 73647.00
Smooth wheeled roller 8-10 tonnes hour 12.000 920.60 11047.20
c) Material 0.00
Crushed stone aggregates nominal size 13.2mm cum 184.500 1350.61 249188.28

Crushed stone aggregates nominal size 11.2mm cum 92.250 1183.11 109142.27

Bitumen 60/70 tonn 14.970 38605.00 577916.85

e
Bitumen emulsion for tack coat including vertical tonn 2.460 32514.00 79984.44
sides of pot hole. e
Cost for 10250 sqm = a+b+c+d+e 1128282.44
Rate per sqm = (a+b+c+d+e)/10250 110.08
d&e) Overheads & Contractors Profit 0.130 14.31
124.39 sqm
5 Filling Pot-holes and Patch Repairs with
RBR-MTRD-5
Bituminous concrete, 40mm.
Removal of all failed material, trimming of completed excavation to provide firm
vertical faces, cleaning of surface, painting of tack coat on the sides and base
Unit = Sqm
of excavation
Taking out put as per
= clause
4900 503,
sqmback
(196filling the pot holes with hot bituminous
cum)(450
material
Tonnes) as per clause 504, compacting, trimming and finishing the surface to
form a smooth continuous surface, all as per clause 3004.2 MORTH
a) Labour
Mate Day -
Mazdoor (Unskilled) Day 70.000
Mazdoor skilled Day 5.920
b) Machinery
Air compressor 250 cfm hour 6.000
HMP 100-110 TPH Capacity hour 6.000
Tipper 10 tonnes capacity hour 45.000
Smooth wheeled roller 8-10 tonnes hour 12.000
c) Material
I) Bitumen tonn 22.500
e
ii) Bitumen emulsion for tack coat . tonn 1.180
e
iii) Aggregates
Grading I - 19mm(Nominal size)
20-10mm 35 per cent cum 99.750
10-5 mm 23 per cent cum 65.550
5mm and below40 per cent cum 114.000
Add 5 per cent for wastage
 Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7

or
Grading-II 13mm (Nominal size)
13.2-10 mm 30 per cent cum 85.500
10-5 mm 25 per cent cum 71.250
5 mm and Below43 per cent cum 122.550
Filler 2 per cent (Cement) tonn 9.000
e
Add 5 per cent for wastage
Any one of the above alternatives of aggregate i.e.
19mm or 13mm nominal size may be adopted as
per approved design.
(i) for grading I Material
d&e) Overheads & Contractors Profit
Cost for 4900 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/4900
(ii) for grading II Material
d&e) Overheads & Contractors Profit
Cost for 4900 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/4900
Note : For detailed working of quantities of aggregates,
RBR-MTRD-66 refer
Crackitem 5.8 of chapter 5
Filling
Filling of crack using slow - curing bitumen emulsion and applying crusher dust in case
cracks are wider than 3mm as per Tech. specification 3004.3.3 MORTH

Unit = Running Meter

Taking out put = 500m
a) Labour
Mate day -
Mazdoor (Unskilled) day 1.040 250.00 260.00
b) Material 0.00
Slow-curing bitumen emulsion Kg 33.000 32.51 1072.96
Stone crusher dust cum 0.020 766.86 15.34
Cost for 500sqm = a+b+c+d 1348.30
Rate per meter = (a+b+c+d+e)/500 2.70
c&d) Overheads & Contractors Profit 0.13 0.35
per rmt 3.05
RBR-MTRD-77 Dusting
Applying crusher dust to areas of road where bleeding of excess bitumen has
occurred as per Tech. specification 3004.4 MORTH.
Unit = Sqm
Taking output = 3500 sqm
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.080 250.00 520.00
b) Material 0.00
Stone crusher dust finer than 3mm with not cum 6.250 766.86 4792.90
more than 10 per cent passing 0.075 sieve.

Cost for 3500sqm = a+b+c+d 5312.90

Rate per meter = (a+b+c+d)/3500 1.52
c&d) Overheads & Contractors Profit eclu vatt5% 0.13 0.20
per sqm 1.72
RBR-MTRD-88 A Fog Seal as per Specification 3004.3.2 MORTH
Data as in Chapter 5 sqm
B Crack Prevention courses as per Specification
3004.3.4 MORTH
(i) Stress Absorbing Membrane (SAM) crack width sqm
less than 6 mm
 Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7

(ii) Stress Absorbing Membrane (SAM) with crack sqm

width 6 mm to 9 mm
(iii) Stress Absorbing Membrane (SAM) crack sqm
width above 9 mm and cracked area above 50
per cent
(iv) Bitumen Impregnated Geotextile sqm
Data as in Chapter 5
(C) Slurry Seal
(i) 5 mm thickness sqm
(ii) 3 mm thickness sqm
(iii) 1.5 mm thickness sqm
Data as in Chapter 5
(D) Surface Dressing for maintenance works.
(i) 19 mm nominal chipping size sqm
(ii) 13 mm nominal size chipping sqm
Data as in Chapter 5
RBR-MTRD-99 Repair of Joint Grooves with Epoxy Mortar
11 Hill Side Drain Clearance as per Specification
RBR-MTRD-11 3000 MORTH

Removal of earth from the choked hill side drain

and disposing it on the valley side manually

Unit = running metre

Taking output = 10 metres
Assuming muck causing choking of drain to be 0.2
cum per metre, quantity of earth to be removed for
10 metres = 2 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 1.080
b&c) Overheads & Contractors Profit
Cost for 10 metres = a+b+c
Rate per metre = (a+b+c)/10
RBR-MTRD-12
12 Land Slide Clearance in soil
Clearance of land slides in soil and ordinary rock by a bull-
dozer D 80 A-12, 180 HP and disposal of the same on the
valley side as per Tech. specification 3000 MORTH

Unit = cum
Taking output = 100 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 1.040
b) Machinery
Dozer 180 HP @ 60 cum per hour hour 1.670
c&d) Overheads & Contractors Profit
Cost for 100 cum = a+b+c+d
Rate per cum = (a+b+c+d)/100
Note : Land Slide clearance involves pushing of loose earth slided on the road surface from hill face on the valley side. Since
RBR-MTRD-13 no cutting ofClearance
original ground is involved, the output ofBlasting
dozer has been taken as 60 cum per hour for soil, ordinary rock and
13 Landslide in Hard Rock Requiring
blasted hard rock. However, if there are objection to disposing of earth on valley side, additional resources for its disposal shall
Clearing of land slide in hard rock
be considered as per site conditions. requiring blasting for 50 per
cent of the boulders and disposal of the same on the valley
side as per Tech. specification 3000 MORTH.

Unit = cum
Taking output = 100 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 1.590
Driller day 0.750
Blaster day 0.070
b) Machinery
Dozer D 80 A-12,180 HP @ 60 cum per hour hour 1.670
Air compressor 250 cfm with two jack hammer hour 2.500
c) Materials
 Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7
Gelatine 80 per cent @ 35 kg per 100 cum kg 17.500
Electric Detonators @ 1 Detonator for 2 Gelatine sticks of 125 each 70.000
gms each
c&d) Overheads & Contractors Profit
Cost for 100 cum = a+b+c+d+e
Rate per cum = (a+b+c+d+e)/100
Note : Credit for the rock if found acceptable as construction material
shall
Notebe:afforded
The cost of 25% retrieved material may be
deducted from rates.

Note : The cost of 25% retrieved material may be deducted from rates.
17 Maintenance of Culverts
RBR-MTRD-17

(I) Maintenance of Hume pipe Culvert by way of Clearing, Cleaning, Erosion repair, repairs to
cracks, parapet wall and protection work as per drawing and technical specification Clause
1908 MORD.
Unit = One No. Hume pipe (1000 mm dia)
Taking output = One No.H.P. Culvert
a) Labour
Mate day -
Mazdoor (Unskilled) day 1.100 315.00 346.50
Mason 2nd Class day 1.400 285.00 399.00
b) Material 0.00
Cement, Sand, Brick, Boulder etc. L.S 1.000 500.00 500.00
Cost for one No. Hume pipe culvert = a+b+c+d 1245.50
Rate per hume pipe Culvert = a+b+c+d
c&d) Overheads & Contractors Profit 0.130 161.92
per NO 1407.42
RBR-MTRD-19
19 Maintenance of Road Signs
Maintenance of road signs by way of cleaning and repainting of mandatory / regulatory /
cautionary / informatory and place identifications sign board as per drawings and technical
specification Clause 1910 MORD

Unit = 1 km
All types of signs in one Km
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.090 250.00 522.50
Painter 1st Class day 0.125 315.00 39.38
b) Material 0.00
Synthetic Enamel Paint, Engineering grade tape, LS 1.000 300.00 300.00
welding machine etc. (LS Rs.300)
Cost for one Km = a+b+c+d 861.88
Rate per km = a+b+c+d
c&d) Overheads & Contractors Profit 0.13 112.04
perkm 973.92
Rate per metre = a+b+c+d+e/10
RBR-MTRD-21
21 Maintenance of 200 metre and km stones
Maintenance of 200 metre and km stone by way of refitting of tilted stones repairing with cement
mortar, cleaning, repairing and lettering on 200 metre km stone and 5th km stone as per drawing and
technical specification Clause 1912 MORD

Unit = 1 km
Assuming 1 km stone, 4 nos 200 metre stone and 1/5th
5km stone
i Painting two coats with synthetic enamel paint
200 m stone 4 nos = 0.760 sqm.
One km stone = 0.815 sqm.
5th km stone 1x1/5 = 0.320 sqm.
Total = 1.895 sqm.
As per item No. 10.5 of chapter 10 sqm 1.895 75.50 143.07
ii Printing letters and figures of any shade with 0.00
synthetic enamel paint of any approved colour to
give an even shade
 Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7
200 m stone 4 Nos. = 40 per cm height per letter 0.00
One no km stone = 120 per cm height per letter 0.00
5th km stones 1/5th = 60 per cm height per letter 0.00
Total = 220 per cm height per letter 0.00
Rate as per item no 10.1 of chapter 10 per 220.000 0.74 163.14
a) Labour cm 0.00
Mate heig
day -
ht
Mazdoor (Unskilled) day 0.524 250.00 131.00
per
Mason 1st Class day
letter 0.100 315.00 31.50
b) Material 0.00
Cement, sand, aggregates etc. LS 1.00 100.00 100.00
(LS = Rs.100.00)
Rate per/km = (i+ii+a+b+c+d) 568.71
c&d) Overheads & Contractors Profit 0.13 73.93
per km 642.64
22 Cutting of branches of trees shrubs and trimming
RBR-MTRD-22
of grass and weeds
i Cutting of branches of trees and shrubs from the road way or with in R.O.W including
disposal of wood and leaves to suitable location as per technical specification Clause 1914
MORD
Unit = one tree
Taking output = 10 trees of 900 mm average girth
a) Labour
Mate day -
Mazdoor (Skilled) day 1.120 250.00 280.00
Mazdoor (Unskilled) day 2.000 250.00 500.00
780.00
Cost for 10 trees = (a+b+c) 78.00
Rate per tree = (a+b+c)/10
b&c) Overheads & Contractors Profit 0.13 10.14
88.14
ii Cutting of shrubs from the road way or with in R.O.W and disposal of shrubs to suitable
locations as per technical specifications Clause 1914 MORD
Unit=Each
Taking output = 100 nos shrubs
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.080 250.00 520.00
b&c) Overheads & Contractors Profit 0.13 67.60
Cost for 100 shrubs = a+b+c 587.60
Rate per shrub = a+b+c/100 5.88
iii Trimming of grass and weeds from the shoulders/berms and disposing off the same to
suitable locations as per technical specifications Clause 1914 MORD
Unit = sqm
Taking output = 1500 sqm
a) Labour
Mate day -
Mazdoor (Unskilled) day 10.400 250.00 2600.00
Cost for 1500 sqm = a+b+c 2600.00
Rate per sqm = a+b+c/1500 1.73
b&c) Overheads & Contractors Profit 0.13 0.23
per sqm 1.96
23 White washing of parapet walls of CD work and tree
RBR-MTRD-23 truncks

White washing two coats on parapet walls and tree trunks including preparation of surface by
cleaning scraping etc. as per technical specifications Clause 1915 MORD
Unit = sqm
Taking output = 9 sqm
a) Labour
Mate day -
Mazdoor (Unskilled) day 0.153 250.00 38.25
White washer day 0.143 285.00 40.71
b) Material 0.00
Lime quintal 0.045 780.00 35.10
Fevicol adhesive kg 0.100 156.00 15.60
Indigo kg 0.013 30.00 0.39
Index- S. No Description Unit Quantity Rate Rs. Amount Rs. Remarks
code
1 2 3 4 5 6 7
Cost for 9 sqm = a+b+c+d 130.05
Rate per sqm = a+b+c+d/9 14.45
c&d) Overheads & Contractors Profit 0.13 1.88
per sqm 16.33

General Note :
The provisions towards Mate is included in the provision towards unskilled Mazdoor.

Deputy Exe.Engineer
Asst.Exe.Engineer/Assistant Engineer PIU(PR)/korutla
PIU(PR)/korutla

Executive Engineer Superintending Engineer

PIU(PR)/Divn/Karimnagar PR/Circle/Karimnagar
 Leads statemnt
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Deduct
14% C.P
Deduct Net cost Deduct Blast- Machine Net Cost Total Cost of
Sl. Source of Lead in Conve- & O.H
Description of Metal stacking of Lead Initial cost stacking ing crushing Material per Material per
No Supply Kms yance Charges
charges per Cum charges charges charges Cum Cum (12+19)
on Lead
charges
1 2 3 4 5 6 11 12 13 14 16 17 19 20
CD Works

1 150 mm soling stone HBG metal kondagattu 40.00 432.40 -60.54 0.00 371.86 86.00 0.00 70.00 0.00 156.00 527.86
SS Revetment work 300mm HBG
2 stone -- do -- 40.00 432.40 -60.54 0.00 371.86 124.00 0.00 70.00 0.00 194.00 565.86
40 mm SS-5 HBG Metal Hand
3 broken -- do -- 40.00 432.40 -60.54 0.00 371.86 530.00 0.00 70.00 0.00 600.00 971.86
40 mm SS-5 HBG Metal
4 Machnine crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 530.00 0.00 70.00 132.50 732.50 1104.36
25 mm SS-5 HBG Metal
5 Machnine crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 874.00 0.00 70.00 218.50 1162.50 1534.36
20 mm SS-5 HBG Metal
6 Machnine crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 891.00 0.00 70.00 222.75 1183.75 1555.61
12 mm SS-5 HBG Metal
7 Machnine crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 727.00 0.00 70.00 181.75 978.75 1350.61
10 mm SS-5 HBG Metal
8 Machnine crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 593.00 0.00 70.00 148.25 811.25 1183.11
6 mm SS-5 HBG Metal Machnine
9 crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 454.00 0.00 70.00 113.50 637.50 1009.36
Sand for Mortar, ceiling coat
including washing screening etc
10 complete Pandilla vagu 58.00 615.00 -86.10 0.00 528.90 285.00 0.00 0.00 0.00 285.00 813.90 ok
11 Sand for Filling and blindage -- do -- 10.00 130.60 -18.28 0.00 112.32 210.00 0.00 0.00 0.00 210.00 322.32
12 Fe-415 TMT/HYSD Bars 0.00 44400.00 0.00 0.00 0.00 44400.00 44400.00
13 6mm Mild Steel Rods 0.00 43000.00 0.00 0.00 0.00 43000.00 43000.00

Mild Steel, Structural stee

14 i.e.,Angles, Channels & I-Sections 0.00 45500.00 0.00 0.00 0.00 45500.00 45500.00
15 Cement 0.00 4400.00 0.00 0.00 0.00 4400.00 4400.00
Road Metal
60 to 63 mm IRC & MoRTH HBG
1 metal Hand broken kondagattu 40.00 432.40 -60.54 0.00 371.86 378.00 0.00 70.00 0.00 448.00 819.86
60 to 63 mm IRC & MoRTH HBG
2 metal Machine Crushed -- do -- 40.00 432.40 -60.54 0.00 371.86 378.00 0.00 70.00 94.50 542.50 914.36
50 to 55 mm IRC & MoRTH HBG
3 metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 410.00 0.00 70.00 102.50 582.50 954.36

102
 BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Deduct
14% C.P
Deduct Net cost Deduct Blast- Machine Net Cost Total Cost of
Sl. Source of Lead in Conve- & O.H
Description of Metal stacking of Lead Initial cost stacking ing crushing Material per Material per
No Supply Kms yance Charges
charges per Cum charges charges charges Cum Cum (12+19)
on Lead
charges
40 to 45 mm IRC & MoRTH HBG
4 M/C metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 530.00 0.00 70.00 132.50 732.50 1104.36
25 to 27 mm IRC & MoRTH HBG
5 M/C metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 874.00 0.00 70.00 218.50 1162.50 1534.36
19 to 22 mm IRC & MoRTH HBG
6 M/C metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 998.00 0.00 70.00 249.50 1317.50 1689.36
12 to 14 mm IRC & MoRTH HBG
7 M/C metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 727.00 0.00 70.00 181.75 978.75 1350.61
9.5 to 11.20 mm IRC & MoRTH
8 HBG M/C metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 593.00 0.00 70.00 148.25 811.25 1183.11 1123.2
5 to 7 mm IRC & MoRTH HBG M/C
9 metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 452.00 0.00 70.00 113.00 635.00 1006.86
2.36 to 5 mm IRC & MoRTH HBG
10 M/C metal M/C -- do -- 40.00 432.40 -60.54 0.00 371.86 278.00 0.00 70.00 69.50 417.50 789.36
HBG Stone chips 2.36mm and
11 below -- do -- 40.00 432.40 -60.54 0.00 371.86 260.00 0.00 70.00 65.00 395.00 766.86
12 Gravel including stacking Local 6.00 85.80 -12.01 0.00 73.79 75.00 0.00 0.00 0.00 75.00 148.79

13 Hume pipes 1200mm Dia., NP3 PE Karimnagar 78.00 785.90 0.00 0.00 785.90 8384.00 8384.00 9169.90

14 Hume pipes 1000mm Dia., NP3 PE -- do -- 78.00 738.60 0.00 0.00 738.60 6027.00 6027.00 6765.60
15 Hume pipes 900mm Dia., NP3 -- do -- 78.00 730.30 0.00 0.00 730.30 5310.00 5310.00 6040.30
16 Hume pipes 700mm Dia., NP3 -- do -- 78.00 709.80 0.00 0.00 709.80 4226.00 4226.00 4935.80
17 Hume pipes 600mm Dia., NP3 -- do -- 78.00 375.90 0.00 0.00 375.90 2506.00 2506.00 2881.90
Certified that the above leads correct and shortest route to the best of my knowledge
Certified that the metal quarry is of Hard Granite and blasted variety
Certified tha the above rates are as per SSR 2012-13

Superintending Engineer
Asst.Exe.Engineer/Assistant Engineer Deputy Exe.Engineer Executive Engineer PR/Circle/Karimnagar
PIU(PR)/korutla PIU(PR)/korutla PIU(PR)/Divn/Karimnagar

103
 COST OF BITUMEN / MT

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

For Bulk Bitumen 80/100, 60/70 & For Emulsion (Bulk): IOCL/HPCL Price List With Effect From Dt.01.11.2012

Bulk 80/100 Bulk 60/70 Emulsion (Bulk) Emulsion (Bulk) Emulsion (Bulk)
Description
Grade Grade RS MS SS
Visakha Visakha Visakha Visakha Visakha

basic price 28608.00 30420.00 25,350.00 25,550.00 24,620.00

add Exicse duty @14.42% 4,125.27 4,386.56 3,655.47 3,684.31 4,677.80

Selling price 32,733.27 34,806.56 29,005.47 29,234.31 29,297.80

Add vat 5% 1,636.66 1,740.33 1,450.27 1,461.72

Lead from Depot price 34,369.94 36,546.89 30,455.74 30,696.03 29,297.80

Visakha
686.00 Kms 2,058.00 2,058.00 2,058.00 2,058.00 2,058.00
Lead charges for Bulk @
1.50 per KM

36,428.00 38,605.00 32,514.00 32,754.00 31,356.00

Asst.Exe.Engineer Deputy Exe.Engineer Executive Engineer Superintending Engineer

PIU(PR)/Jagtial PIU(PR)/Jagtial PIU(PR)/Divn/Karimnagar PR/Circle/Karimnagar

PMGSY
 Summary of Cost

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Length of the road = 2.247 km

qty
S.No DESCRIPTION
1 B.T Road Work =

a Jungle Clearance sqm 6291.60 =

b Earthwork widening and formation cum 10671 =

c GSB Sub base cum 1,374.61 =

d GSB Shoulders cum 562.50 =

e WBM Grade II cum 287.58 =

f WBM Grade III cum 287.58 =

g Prime Coat sqm 3,834.38 =

h Tack Coat sqm 3,834.38 =

i Open Graded Premix Carpet sqm 3,834.38 =

j Seal coat sqm 3834.38 =

k CC Road in village portion cum #REF! =

sign boards, caution

l boards,Km,Hm stones No #REF!
provision for DPR estimate
m preparation km #REF!

Road work sub total

2 Construction of Protection walls 2 =

sub total
3 VAT 4%

5 Provision for QC Charges 0.50% =

7 Add Unforeseen items =

=
 Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer
PIU(PR)/S.D/ korutla PIU(PR)/S.D/korutla PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
Raikal mandal .

#REF!
Lakhs
Amount

17900.00

1892012.00

634724.00

259734.00

592574.00

680714.00

120860.00

42217.00

539497.00

231098.00

#REF!

#REF!

#REF!

#REF!
632393.00
#REF!
#REF!

#REF!

22470.00
#REF!
Superintending Engineer
P.R/Circle/ Karimnagar
 Summary of Cost

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Length of the road = 2.247 km #REF!

Lakhs
S.No DESCRIPTION Amount
1 B.T Road Work =

a Jungle Clearance = 17900.00

b Earthwork widening and formation = 1892012.00

c GSB Sub base = 634724.00

d GSB Shoulders = 259734.00

e WBM Grade II = 592574.00

f WBM Grade III = 680714.00

g Prime Coat = 120860.00

h Tack Coat = 42217.00

i Open Graded Premix Carpet = 539497.00

j Seal coat = 231098.00

k CC Road in village portion = #REF!

sign boards, caution

l boards,Km,Hm stones #REF!
provision for DPR estimate
m preparation #REF!

Road work sub total #REF!

2 Construction of Protection wa 2 = 632393.00
sub total #REF!
3 VAT 4% #REF!
5 Provision for QC Charges 0.50% = #REF!

7 Add Unforeseen items = 22470.00

= #REF!

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ korutla PIU(PR)/S.D/korutla PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 Tentative Construction programme of the Road

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Sl. Total
Description of item Reach Unit Time fixed
No. Quantity
1 2 4 3 5

1 Mobilisation, jungle clearance 0/0 - 3/542 6291.60 sqm 1

2 Earth work 0/0 - 3/542 0.00 cum 3

3 Gravel base 0/480-4/120 1374.61 cum 2

4 WBM 1st layer 0/0 - 3/542 287.58 cum 3

5 WBM 2nd layer 0/0 - 3/542 287.58 cum

3
6 Shoulders 0/0 - 3/542 562.50 cum

7 BT with seal coat & CC Road 0/0 - 3/542 3834.38 sqm 2

8 Side drain & HP culvert 0/0 - 3/542 2 Nos 4

9 Finishing items 0/0 - 3/542 1

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 Tentative Construction programme of the Road
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Sl. 1st 2nd 3rd 4th 5th 6th 7th 8th 9th 10th 11th 12th
Description of item Unit Total Quantity
No. month month month month month month month month month month month month

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

1 Mobilisation, jungle clearance sqm 6291.60

2 Earth work cum 10671.00

3 Gravel base cum 1374.61

4 WBM 1st layer cum 287.58

5 WBM 2nd layer cum 287.58

6 Shoulders cum 562.50

7 BT with seal coat sqm 3834.38

8 CD Works Nos 2

9 Finishing items No 1

The contractor will be instructed to mibilize men, material and machinery with in week days after the concluding of agreement. The
contractor will commence the work as per the work programme. The Assistant Executive Engineer should monitor the programme accordingly.
In case due to some personal problem of the contractor, fails to show the rate of progress the contractor may be asked to give revised work
programme without effecting agreement time.

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ korutla PIU(PR)/S.D/korutla PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 SVPCPL

A B C D
LEAD CHARGES PIPES NP 3

Earth/Gravel/
Metal 600 800 900 1000 1200
Sand
loading 47.50 95.00 E. Loading and Unloading charges by
unloading 14.10 14.10 Mechanical Means
stacking 0.00 0.00 (58.6+70.3)/2
0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1 28.00 26.70 83.90 133.10 153.60 161.90 194.60
2 39.20 37.40 83.90 133.10 153.60 161.90 194.60
3 52.20 52.20 83.90 133.10 153.60 161.90 194.60
4 63.40 63.30 83.90 133.10 153.60 161.90 194.60
5 74.60 74.60 83.90 133.10 153.60 161.90 194.60
6 85.80 85.80 87.90 141.00 161.50 169.8 202.70

7 97.00 97.00 91.90 148.90 169.40 177.7 210.80

8 108.20 108.20 95.90 156.80 177.30 185.6 218.90

9 119.40 119.40 99.90 164.70 185.20 193.5 227.00

10 130.60 130.60 103.90 172.60 193.10 201.4 235.10

11 141.80 141.80 107.90 180.50 201.00 209.3 243.20

12 153.00 153.00 111.90 188.40 208.90 217.2 251.30

13 164.20 164.20 115.90 196.30 216.80 225.1 259.40

14 175.40 175.40 119.90 204.20 224.70 233.0 267.50

15 186.60 186.60 123.90 212.10 232.60 240.9 275.60

16 197.80 197.80 127.90 220.00 240.50 248.8 283.70

17 209.00 209.00 131.90 227.90 248.40 256.7 291.80
18 220.20 220.20 135.90 235.80 256.30 264.6 299.90
19 231.40 231.40 139.90 243.70 264.20 272.5 308.00

20 242.60 242.60 143.90 251.60 272.10 280.4 316.10

21 253.80 253.80 147.90 259.50 280.00 288.3 324.20
22 265.00 265.00 151.90 267.40 287.90 296.2 332.30
23 276.20 274.30 155.90 275.30 295.80 304.1 340.40
24 287.40 283.60 159.90 283.20 303.70 312.0 348.50
25 298.60 292.90 163.90 291.10 311.60 319.9 356.60
26 309.80 302.20 167.90 299.00 319.50 327.8 364.70
27 321.00 311.50 171.90 306.90 327.40 335.7 372.80
28 332.20 320.80 175.90 314.80 335.30 343.6 380.90
29 343.40 330.10 179.90 322.70 343.20 351.5 389.00
30 354.60 339.40 183.90 330.60 351.10 359.4 397.10
31 363.90 348.70 187.90 338.50 359.00 367.3 405.20

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

32 373.20 358.00 191.90 346.40 366.90 375.2 413.30

33 382.50 367.30 195.90 354.30 374.80 383.1 421.40
34 391.80 376.60 199.90 362.20 382.70 391.0 429.50
35 401.10 385.90 203.90 370.10 390.60 398.9 437.60

36 410.40 395.20 207.90 378.00 398.50 406.8 445.70

37 419.70 404.50 211.90 385.90 406.40 414.7 453.80

38 429.00 413.80 215.90 393.80 414.30 422.6 461.90

39 438.30 423.10 219.90 401.70 422.20 430.5 470.00

40 447.60 432.40 223.90 409.60 430.10 438.4 478.10

41 456.90 441.70 227.90 417.50 438.00 446.3 486.20

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

42 466.20 451.00 231.90 425.40 445.90 454.2 494.30

43 475.50 460.30 235.90 433.30 453.80 462.1 502.40
44 484.80 469.60 239.90 441.20 461.70 470.0 510.50
45 494.10 478.90 243.90 449.10 469.60 477.9 518.60
46 503.40 488.20 247.90 457.00 477.50 485.8 526.70
47 512.70 497.50 251.90 464.90 485.40 493.7 534.80
48 522.00 506.80 255.90 472.80 493.30 501.6 542.90
49 531.30 516.10 259.90 480.70 501.20 509.5 551.00
50 540.60 525.40 263.90 488.60 509.10 517.4 559.10
51 549.90 534.70 267.90 496.50 517.00 525.3 567.20
52 559.20 544.00 271.90 504.40 524.90 533.2 575.30
53 568.50 553.30 275.90 512.30 532.80 541.1 583.40
54 577.80 562.60 279.90 520.20 540.70 549.0 591.50
55 587.10 571.90 283.90 528.10 548.60 556.9 599.60
56 596.40 581.20 287.90 536.00 556.50 564.8 607.70
57 605.70 590.50 291.90 543.90 564.40 572.7 615.80
58 615.00 599.80 295.90 551.80 572.30 580.6 623.90
59 624.30 609.10 299.90 559.70 580.20 588.5 632.00
60 633.60 618.40 303.90 567.60 588.10 596.4 640.10
61 642.90 627.70 307.90 575.50 596.00 604.3 648.20
62 652.20 637.00 311.90 583.40 603.90 612.2 656.30
63 661.50 646.30 315.90 591.30 611.80 620.1 664.40
64 670.80 655.60 319.90 599.20 619.70 628.0 672.50
65 680.10 664.90 323.90 607.10 627.60 635.9 680.60
66 689.40 674.20 327.90 615.00 635.50 643.8 688.70
67 698.70 683.50 331.90 622.90 643.40 651.7 696.80
68 708.00 692.80 335.90 630.80 651.30 659.6 704.90
69 717.30 702.10 339.90 638.70 659.20 667.5 713.00
70 726.60 711.40 343.90 646.60 667.10 675.4 721.10
71 735.90 720.70 347.90 654.50 675.00 683.3 729.20
72 745.20 730.00 351.90 662.40 682.90 691.2 737.30
73 754.50 739.30 355.90 670.30 690.80 699.1 745.40
74 763.80 748.60 359.90 678.20 698.70 707.0 753.50
75 773.10 757.90 363.90 686.10 706.60 714.9 761.60
76 782.40 767.20 367.90 694.00 714.50 722.8 769.70
77 791.70 776.50 371.90 701.90 722.40 730.7 777.80
78 801.00 785.80 375.90 709.80 730.30 738.6 785.90
79 810.30 795.10 379.90 717.70 738.20 746.5 794.00
80 819.60 804.40 383.90 725.60 746.10 754.4 802.10
81 828.90 813.70 387.90 733.50 754.00 762.3 810.20
82 838.20 823.00 391.90 741.40 761.90 770.2 818.30
83 847.50 832.30 395.90 749.30 769.80 778.1 826.40
84 856.80 841.60 399.90 757.20 777.70 786.0 834.50
85 866.10 850.90 403.90 765.10 785.60 793.9 842.60
86 875.40 860.20 407.90 773.00 793.50 801.8 850.70
87 884.70 869.50 411.90 780.90 801.40 809.7 858.80
88 894.00 878.80 415.90 788.80 809.30 817.6 866.90
89 903.30 888.10 419.90 796.70 817.20 825.5 875.00

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

90 912.60 897.40 423.90 804.60 825.10 833.4 883.10

91 921.90 906.70 427.90 812.50 833.00 841.3 891.20
92 931.20 916.00 431.90 820.40 840.90 849.2 899.30
93 940.50 925.30 435.90 828.30 848.80 857.1 907.40
94 949.80 934.60 439.90 836.20 856.70 865.0 915.50
95 959.10 943.90 443.90 844.10 864.60 872.9 923.60
96 968.40 953.20 447.90 852.00 872.50 880.8 931.70
97 977.70 962.50 451.90 859.90 880.40 888.7 939.80
98 987.00 971.80 455.90 867.80 888.30 896.6 947.90
99 996.30 981.10 459.90 875.70 896.20 904.5 956.00
100 1005.60 990.40 463.90 883.60 904.10 912.4 964.10
101 1014.90 999.70 467.90 891.50 912.00 920.3 972.20
102 1024.20 1009.00 471.90 899.40 919.90 928.2 980.30
103 1033.50 1018.30 475.90 907.30 927.80 936.1 988.40
104 1042.80 1027.60 479.90 915.20 935.70 944.0 996.50
105 1052.10 1036.90 483.90 923.10 943.60 951.9 1004.60
106 1061.40 1046.20 487.90 931.00 951.50 959.8 1012.70
107 1070.70 1055.50 491.90 938.90 959.40 967.7 1020.80
108 1080.00 1064.80 495.90 946.80 967.30 975.6 1028.90
109 1089.30 1074.10 499.90 954.70 975.20 983.5 1037.00
110 1098.60 1083.40 503.90 962.60 983.10 991.4 1045.10
111 1107.90 1092.70 507.90 970.50 991.00 999.3 1053.20
112 1117.20 1102.00 511.90 978.40 998.90 1007.2 1061.30
113 1126.50 1111.30 515.90 986.30 1006.80 1015.1 1069.40
114 1135.80 1120.60 519.90 994.20 1014.70 1023.0 1077.50
115 1145.10 1129.90 523.90 1002.10 1022.60 1030.9 1085.60
116 1154.40 1139.20 527.90 1010.00 1030.50 1038.8 1093.70
117 1163.70 1148.50 531.90 1017.90 1038.40 1046.7 1101.80
118 1173.00 1157.80 535.90 1025.80 1046.30 1054.6 1109.90
119 1182.30 1167.10 539.90 1033.70 1054.20 1062.5 1118.00
120 1191.60 1176.40 543.90 1041.60 1062.10 1070.4 1126.10
121 1200.90 1185.70 547.90 1049.50 1070.00 1078.3 1134.20
122 1210.20 1195.00 551.90 1057.40 1077.90 1086.2 1142.30
123 1219.50 1204.30 555.90 1065.30 1085.80 1094.1 1150.40
124 1228.80 1213.60 559.90 1073.20 1093.70 1102.0 1158.50
125 1238.10 1222.90 563.90 1081.10 1101.60 1109.9 1166.60
126 1247.40 1232.20 567.90 1089.00 1109.50 1117.8 1174.70
127 1256.70 1241.50 571.90 1096.90 1117.40 1125.7 1182.80
128 1266.00 1250.80 575.90 1104.80 1125.30 1133.6 1190.90
129 1275.30 1260.10 579.90 1112.70 1133.20 1141.5 1199.00
130 1284.60 1269.40 583.90 1120.60 1141.10 1149.4 1207.10
131 1293.90 1278.70 587.90 1128.50 1149.00 1157.3 1215.20
132 1303.20 1288.00 591.90 1136.40 1156.90 1165.2 1223.30
133 1312.50 1297.30 595.90 1144.30 1164.80 1173.1 1231.40
134 1321.80 1306.60 599.90 1152.20 1172.70 1181.0 1239.50
135 1331.10 1315.90 603.90 1160.10 1180.60 1188.9 1247.60
136 1340.40 1325.20 607.90 1168.00 1188.50 1196.8 1255.70
137 1349.70 1334.50 611.90 1175.90 1196.40 1204.7 1263.80
138 1359.00 1343.80 615.90 1183.80 1204.30 1212.6 1271.90
139 1368.30 1353.10 619.90 1191.70 1212.20 1220.5 1280.00
140 1377.60 1362.40 623.90 1199.60 1220.10 1228.4 1288.10
141 1386.90 1371.70 627.90 1207.50 1228.00 1236.3 1296.20
142 1396.20 1381.00 631.90 1215.40 1235.90 1244.2 1304.30
143 1405.50 1390.30 635.90 1223.30 1243.80 1252.1 1312.40
144 1414.80 1399.60 639.90 1231.20 1251.70 1260.0 1320.50
145 1424.10 1408.90 643.90 1239.10 1259.60 1267.9 1328.60
146 1433.40 1418.20 647.90 1247.00 1267.50 1275.8 1336.70
147 1442.70 1427.50 651.90 1254.90 1275.40 1283.7 1344.80
148 1452.00 1436.80 655.90 1262.80 1283.30 1291.6 1352.90

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

149 1461.30 1446.10 659.90 1270.70 1291.20 1299.5 1361.00

150 1470.60 1455.40 663.90 1278.60 1299.10 1307.4 1369.10

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

E F G
Cost of Materials, Labour

S.S.R sl.
No./page No.
Material Rates
1 60 to 63 mm IRC & MoRTH HBG metal 378.00 53 I / 16
2 50 to 55 mm IRC & MoRTH HBG metal 410.00 52 h / 16
3 40 to 45 mm IRC & MoRTH HBG metal 530.00 51g / 16
14
15 25 to 27 mm IRC & MoRTH HBG M/C metal 874.00 50 f / 16
16 19 to 22 mm IRC & MoRTH HBG M/C metal 998.00 49 e / 16
17 12 to 14 mm IRC & MoRTH HBG M/C metal 727.00 48 d / 16
18 9.5 to 11.20 mm IRC & MoRTH HBG M/C metal 593.00 47 c / 16
19 5 to 7 mm IRC & MoRTH HBG M/C metal 452.00 46 b / 16
2.36 to 5 mm IRC & MoRTH HBG M/C metal 278.00 45 33 a / 16
Aggregate below 5.60mm HB stone of Granite,
20
Dolamite, Dolerite and Trap.IRC and MoRTH HBG 278.00 M 030 / 26
metal

HBG Stone chips 2.36mm and below 260.00 92 b / 17

21 Stone crusher dust finer than 3mm with not more than
75.00 M 021 / 26
10% passing through 75 micron
63mm to 45 mm HB stone of Granite, Dolamite,
Dolerite and Trap.IRC and MoRTH HBG metal 595.00 M 038 / 27
(Grade II)
53mm to 22.4 mm HB stone of Granite, Dolamite,
Dolerite and Trap.IRC and MoRTH HBG metal 765.00 M 036 / 27
(Grade III)
11.2mm to 0.09 mm HB stone of Granite,
Dolamite, Dolerite and Trap.IRC and MoRTH 630.00 M 041 / 27
HBG metal
13.2mm to 5.60 mm HB stone of Granite,
Dolamite, Dolerite and Trap.IRC and MoRTH 805.00 M 043 / 27
HBG metal

25mm to 10 mm HB stone of Granite, Dolamite,

985.00 M 046 / 27
Dolerite and Trap.IRC and MoRTH HBG metal

90 34 & 91
75.00
22 Gravel / quarry rubbish (spall) including stacking 35 a / 17
75.00 M-008/25 including seiginiorage 22/-
Sand for Mortar 285.00 93 36.a / 17
Fine aggregate / sand (screened) including
335.00 28 / 12 including seiginiorage 40/-
29 seigniorage
Fine aggregate / sand (Un-screened) including
248.00 27 / 12 including seiginiorage 40/-
seigniorage
Sand for Filling and blindage 210.00 94 36.b / 17
30 Coarse sand for filling including seigniorage 110.00 M-004/25 including seiginiorage 40/-
Coarse sand for Mortar including seigniorage 130.00 M-005/25 including seiginiorage 40/-
4 Roughstone 300mm (HBG)for revetment 147.00 9 d iv / 14
5 Roughstone 225mm (HBG)for revetment 128.00 8 d iii / 14
6 SS Revetment work 225mm 107.00 2 b I / 14
SS Revetment work 300mm 124.00 3 b ii / 14
7
Boulders with minimum size of 300mm for pitching 147.00 M-003 / 25 including seiginiorage 50/-
8 SS Revetment work 450mm 114.00 4 b iii / 14
9 Laterite for Revetment 225mm 98.00 6 d I / 14
10 Laterite for Revetment 300mm 114.00 7 d ii / 14

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

11 Jeddy stone above 450mm to 600mm 156.00 5 c / 14

Quarry spall(Field picked metal)
12 41.25 83,84 / 17 Average of (47.5+35)/2
Av. Of rate 25mm & 40mm
13 150 mm soling stone HBG metal 86.00 78 z 2 / 17
150 mm -200 quarried stone for hand broken 130.00 M-002 / 25 including seiginiorage 50/-
Aggregates 40mm nominal size Granite, Dolamite,
23 Dolerite and Trap inclusive of Seigniorage, Blasting, 745.00 M-055 / 27 40mm HBG metal SS - 5 530.00
Machine crushing
Aggregates 25mm nominal size Granite, Dolamite,
24 Dolerite and Trap inclusive of Seigniorage, Blasting, 1155.00 M-054 / 27 25mm HBG metal SS - 5 874.00
Machine crushing
Aggregates 20mm nominal size Granite, Dolamite,
25 Dolerite and Trap inclusive of Seigniorage, Blasting, 1175.00 M-053 / 27 20mm HBG metal SS - 5 891.00
Machine crushing
Aggregates 13.2/12.5mm nominal size Granite,
26 Dolamite, Dolerite and Trap inclusive of Seigniorage, 980.00 M-052 / 27 12mm HBG metal SS - 5 727.00
Blasting, Machine crushing
Aggregates 10mm nominal size Granite, Dolamite,
27 Dolerite and Trap inclusive of Seigniorage, Blasting, 820.00 M-051 / 27 10mm HBG metal SS - 5 593.00
Machine crushing
Aggregates 6mm nominal size Granite, Dolamite,
28 Dolerite and Trap inclusive of Seigniorage, Blasting, 655.00 M-050 / 27 6mm HBG metal SS - 5 454.00
Machine crushing

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

31 HYSD Steel / TMT Fe 415 44400.00 32500.00

32 Mild Steel , Structral steel 45500.00 32500.00
Rates as per dated: 12/10/2012
33 Cement 4400.00 3200.00
34 Mild Steel 6mm 43000.00 32000.00
35 Blasting charges
36 Blasting charges 70.00 36 / 15
37 Blasting charges for rough stone 70.00
38 Seigniorage charges G.O Ms.No: 198 13/08/2009
39 Metal 50.33 134
40 Gravel/earth 22.14 135
41 Sand 40.00 135
42 Labour Rates
43 Mate 285.00 71. 21 / 11
44 Mason Ist class 315.00 1a/9
45 Mazdoor unskilled 250.00 78 6 b / 11
46 Machinery Rates
47 Dozer D80 HP for spreading @ 200 cum per hour 2398.00 1 / 28
48 Motor grader 3.35M Blade @50 cum/Hr 2797.00 2 / 28
49 Hydralic excavator 2600.00 3 / 28
50 Front end loader 1 cum capacity 1431.00 4 / 28
51 Tipper 5 cum 818.30 5 / 28
52 Vibratory roller 8T 2384.90 6 / 28
53 smooth wheeled roller 8 Ton 920.60 7 / 28
54 Water tanker 6 KL 372.00 8 / 28
55 Tractor 361.00 9 / 28
56 Tractor with Rotavator 367.00 10 / 28
57 Tractor with ripper attachment @ 60 cum per hour 367.00 11 / 28
58 Air compressor 250 cfm 402.00 12 / 28
59 Wet mix plant of 60 tonne hr. capacity 1431.00 13 / 28
60 Mechanical broom @ 1250 sqm/hr. 310.00 14 / 28
61 Bitumen pressure distributor @1750 sqm/hr 1016.00 15 / 28
62 Emulsion pressure distributor @1750 sqm/hr 748.00 16 / 29
63 Hot mix plant 40 to 60 TPH 16626.00 20 / 29
64 Mechanical Paver finisher 100 TPH 2664.00 22 / 29
65 Hydraulic self propelled chip spreader @ 1500 sqm/hr. 2232.00 23 / 29
66 Finish rolling with 6-8 tonne smooth wheeled tandem rol 1431.00 24 / 29
67 Pneumatic road Roller 1116.00 25 / 29
68 GSB Plant 50 Cum 991.00 28 / 29
69 Generator 250 KVA 1609.00 41 / 30
70 Generator set 125 KVA 148.00 41 / 30
71 Generator set 35 KVA 664.00 41 / 30
72 Concrete mixer 0.4/0.28 cum 370.00 36A / 30
73 Tipper 5.50 cum capacity per 10 Tonnes per tkm 5.00 43 / 30
74 Tipper 5 cum capacity for Soil, GSB, WMM, Hot mix 5.00 43 / 30
75 Plate compactor/Power rammer 42.00 46 / 31
76 Crane with Grab bucket 0.75 CuM 1878.00 33D / 29
77 Crane with 3.0T 306.00 33c / 29
78 Crane with 35T 688.00 33b / 29

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

79 Dozer 80 HP for spreading @ 200 cum per hour 2398.00 40206.00

80 MASON I CLASS 315.00 1a/9
81 Vibrating charges needle vibarator petrol 40mm 108.60
82 Hume pipes 1200mm Dia., NP3s/s 8384.00
83 Hume pipes 1000mm Dia., NP3 6027.00
84 Hume pipes 900mm Dia., NP3 5310.00
85 Hume pipes 800mm Dia., NP3 4226.00
86 Hume pipes 600mm Dia., NP3 2506.00
87 Cost of 1kl water 70.00 M 189 / 34
88 Curing compound 95.00 15 / 12
89 Super Plasticizer (conplast RP 264 or equivalent 50.00 70 / 13
90 Tar felt joint filler board 20mm thick 520.00 74 / 14
91 Tipper 10Tonne capacity for carriage of stone
92 chips from stock pile on road side to chip
93 spreader

Needle vibrator 40mm (electrical) 127.50 hr

99 Binding wire 52.00 3 / 11

100 100mm dia AC pipe CL 20 224.00 / 61
101 MS clamps 30.00 LQR
102 Filter media for drainage to mass walls 305.00 M 012 / 26

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

30 33.f /
15

29 33.e /
15

28 33.d /
15

27 33.c /
15

26 33.b /
15

25 33.a /
15

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

Rates as per dated:

21/06/2010

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 SVPCPL

at 3700 cement rate

at 33000 6mm steel rate

PWD Road Konaichalam to Thidugu,

PMGSY Warangal Dist
Zaffergadh Mandal
 FORMAT 7
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
C/o Piped Low level causeway
at chainage 0 length 0 m

S No Description No. Length Breadth Depth Quantity Rate Per Amount

1 Earthwork in excavation for structures as per drawing and technical specifications

Clause 305.1 including setting out, construction of shoring and bracing, removal of
stumps and other deleterious material and disposal upto a lead of 50 m, dressing of
sides and bottom and backfilling in trenches with excavated suitable material as per
Technical Specification 305 MORD / 304 MORTH ,including overhead charges &
Contractors profit but excluding VAT.

RBR - FNDN - 1
body walls L/W 1 x 2 0.00 1.05 1.50 0.00
wing walls 2 x 2 0.00 1.05 1.50 0.00
cross wall 1 x 4 0.00 0.90 1.50 0.00

D/S appron wall 1 x 1 0.00 0.90 1.50 0.00

Cross walls 1 x 2 0.00 0.90 1.50 0.00

0.00
Say 0.00 83.84 cum 0.00

Filling in foundation trenches as per drawing and technical specification Clause

2 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but
excluding VAT.
RBR - FNDN - 2
body walls L/W 1 x 2 0.00 1.05 0.15 0.00
wing walls 2 x 2 0.00 1.05 0.15 0.00
cross wall 1 x 4 0.00 0.90 0.15 0.00
D/S appron wall 1 x 1 0.00 0.90 0.15 0.00
Cross walls 1 x 2 0.00 0.90 0.15 0.00
0.00 371.14 cum 0.00

3
Providing concrete for plain / reinforced concrete in open foundations using 40mm
nominal size graded hard stone aggregate, mechanically mixed, placed in foundation
and compacted by vibration including curing for 14 days complete as per drawing
and technical specifications clause 802, 803, 1202 & 1203 MoRD and 1500, 1700 &
2100 MoRTH.

RBR - FNDN - 4
PCC grade M 15 (Design Mix ) MoRTH 12.8 A using 40mm graded metal.
body walls L/W 1 x 2 0.00 1.05 0.30 0.00
wing walls 2 x 2 0.00 1.05 0.30 0.00
cross wall 1 4 0.00 0.90 0.30 0.00
D/S appron wall 1 x 1 0.00 0.90 0.30 0.00
Cross walls 1 x 2 0.00 0.90 0.30 0.00
0.00 3,365.87 cum 0.00

Providing concrete for plain / reinforced concrete in open foundations using 40mm
nominal size graded hard stone aggregate, mechanically mixed, placed in foundation
4 and compacted by vibration including curing for 14 days complete as per drawing
and technical specifications clause 802, 803, 1202 & 1203 MoRD and 1500, 1700 &
2100 MoRTH.
RBR - FNDN - 4
PCC grade M 20 (Design Mix ) MoRTH 12.8 B using 40mm graded metal.
body walls L/W 1 x 2 0.00 0.90 0.90 0.00
S No Description No. Length Breadth Depth Quantity Rate Per Amount

Wing walls 2 x 2 0.00 0.90 0.90 0.00

D/S appron wall 1 x 1 0.00 0.60 0.90 0.00
Cross walls 1 x 2 0.00 0.60 0.90 0.00
0.00 3,721.90 cum 0.00

Plain / Reinforced cement concrete in substructure complete as per drawings and

5 technical specification clauses 802, 804, 805, 806, 807, 1202 MoRD and 1500, 1700
& 2200 MoRTH.
RBR - SBST - 5
PCC grade M 20 (Design Mix ) MoRTH using 40mm graded metal.
body walls L/W 1 x 2 0.00 0.60 1.50 0.00
wing walls 2 x 2 0.00 0.60 1.50 0.00
cross wall 1 4 0.00 0.60 0.90 0.00
Deduction for Pipes
0 x 0.786 -1.10 1.20 0.60 0.00
portion
0.00 3,721.90 cum 0.00

6 Rough stone dry packing for appron using 225mm size rough stone including Over
head charges ,Contractors profit @ 12.50%

Level Portion 1 1 0.00 6.30 0.225 0.00

Sloped portion 1 2 0.00 6.30 0.225 0.00
D/S appron wall 1 x 1 0.00 0.90 0.225 0.00
Say 0.00 760.00 cum 0.00

Plain / Reinforced cement concrete in substructure complete as per drawings and

7 technical specification clauses 802, 804, 805, 806, 807, 1202 MoRD and 1500, 1700
& 2200 MoRTH.
RBR - SBST - 5
PCC grade M 20 (Design Mix ) MoRTH using 40mm graded metal.
Level Portion 1 x 1 0.00 6.30 0.150 0.00
Sloped portion 1 x 2 0.00 6.30 0.150 0.00
D/S appron wall 1 x 1 0.00 0.90 0.150 0.00
0.00
Say 0.00 3,721.90 cum 0.00

8 Plain / Reinforced cement concrete in substructure complete as per drawings and

technical specification clauses 802, 804, 805, 806, 807, 1202 MoRD and 1500, 1700
& 2200 MoRTH.

RBR - SBST - 5
RCC grade M 30 (Design Mix ) MoRTH using 20mm graded metal.
Level Portion 1 x 1 0.00 7.50 0.20 0.00
Sloped portion 1 x 2 0.00 7.50 0.20 0.00
Say 0.00 7,194.72 cum 0.00

9 Providing andlaying reinforced cement concrete pipe NP3 for culverts on first class
bedding of granular material including fixing collar with cement mortar 1:2 but
excluding excavation, protection works, backfilling, concrete and masonry works in
head wall and parapets. Technical Specification Clause 1106 MoRD

Proving and laying Reinforced Cement Concrete Pipe NP3 in Single Row
1000 mm diameter
RBR - PCVT - 3
S No Description No. Length Breadth Depth Quantity Rate Per Amount

4 x 3 0.00 0.00
Say 0.00 6,384.64 cum 0.00

0.00

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 FORMAT 7
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

CULVERT -1 V OF 1000 MM DIA

at chainage 1/775 Nos 1
SNo Description No. Length Breadth Depth Quantity Rate Per
1 Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
upto a lead of 50 m, dressing of sides and bottom and backfilling in
trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH ,including overhead charges & Contractors profit
but excluding VAT.

Body Wall U/S 1 x 1 5.00 1.40 1.50 10.50

Body Wall D/S 1 x 1 5.00 1.40 1.50 10.50
Under Pipe portion 1 x 1 5.40 1.40 1.20 9.07
30.07 83.84 cum

2 Filling in foundation trenches as per drawing and technical specification

Clause 305.3.9 MORD & 304 MORTH ,including overhead charges &
Contractors profit but excluding VAT.
Sand filling
Body Wall U/S 1 x ### 5.00 1.40 0.10 0.70
Body Wall D/S 1 x ### 5.00 1.40 0.10 0.70
Under Pipe portion 1 ### 5.40 1.40 0.10 1.40
2.80 371.14 cum

3 Providing concrete for plain concrete M 10 grade in open foundations

using 40 mm nominal size Graded hard stone aggregate, mechanically
mixed, placed in foundation and compacted by vibration including curing for
14 days complete as per drawings and technical specifications Clause 802,
803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including
overhead charges & Contractors profit but excluding VAT.

Body Walls 1 x 2 5.00 1.40 0.30 4.20

Under Pipes 1 x 1 5.40 1.40 0.20 1.51
5.71 3,510.97 cum

4 Providing concrete for reinforced concrete M 20 grade (Design Mix) in open

foundations using 20 & 10 mm nominal size Graded hard stone aggregate,
mechanically mixed, placed in foundation and compacted by vibration
including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
2100 MORTH ,including overhead charges & Contractors profit but
excluding VAT.

Body Walls upto sill (1.20+0.90)

1 x 2 5.00 1.00 10.50
level /2
 Body walls pipes
1 x 2 5.00 (0.90+0.6)/2 0.95 7.13
portion

Above pipes portion 1 x 2 5.00 (0.60+0.4)/2 0.45 2.25

Parapets 1 x 2 5.00 0.40 0.45 1.80
(0.9+0.6)
Deduct pipes portion 2 x ### -0.95 0.95 -1.06
/2
Say 20.62 4,742.65 cum

5 Providing and laying reinforced cement concrete pipe NP3 for culverts on
first class bedding of granular material including fixing collar with cement
mortar 1:2 but excluding excavation, protection works, backfilling, concrete
and masonry works in head wall and parapets. Tech Specification Clause
1106 MORD ,including overhead charges & Contractors profit but excluding
VAT.

1000 MM PIPES1
1 x ### 2.50 7.50
ROW
Say 7.50 6,384.64 Rmt

6 Providing and laying boulder apron for bed protection with stone boulders
of minimum size and weight as per Table 1300.1, no fragment weighing
less than 25 / 40 kg laid dry complete as per drawing and technical
specifications Clause 1301 MORD / 2503 MORTH

Triangular portion 2.83

1x4x22
of embankment for 2.00 2.00 0.225
/7/4
Revetment
Flooring for U/s + 5.0+1.0/ 2.63
1 x### 3.90 0.225
D/s 2
--do-- D/s Addl 1 x### 5.00 0.60 0.225 1.50
6.96 1116.27 cum
sub-total

Number of Vents= 1 Nos

TOTAL

Assistant Engineer Dy Executive Engineer Executive Engineer Superintending Engineer

PIU/Bheemadevarapally PIU/SD/Bheemadevarapal PIU/Divn/Karimnagar P.R / Circle / Karimnagar
ly
ndal .

Amount

2521.00

1039.00

20048.00
 97793.00

47885.00

7769.00
177,055.00

177,055.00

177,055.00

uperintending Engineer
.R / Circle / Karimnagar
 RATE ANALYSIS (ROAD WORK)
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
RBR-
13 Excavation for Structures
FNDN-1
Excavation of structures:

Earthwork in excavation for structures as per drawing

and technical specifications Clause 305.1 including
setting out, construction of shoring and bracing,
removal of stumps and other deleterious material and
disposal upto a lead of 50 m, dressing of sides and
bottom and backfilling in trenches with excavated
suitable material as per Technical Specification 305
MORD / 304 MORTH ,including overhead charges &
Contractors profit but excluding VAT.
Note : Classifications of Earth Work Specification
are as per 302.2.1(a) of MORD and 301.2.1 of
MORT&H
Ordinary soil
Mechanical Means
i Upto 3 m depth
Unit = cum
Taking output = 240 cum
a) Labour
Mate day 0.00 285.00
Mazdoor (Unskilled) day 8.32 250.00
b) Machinery
Hydraulic Excavator 1 cum bucket capacity hour 6.00 2600.00
c) Material
Seiginorage Charges for earth cum 240.00 22.00

Overheads & Contractors Profit @18%

Cost for 240 cum = a+b+c+d
Deduct 5% VAT

Rate per cum = /240

Note : 1. Cost of dewatering upto 5% of a+b may be

added, where required, up to 10 per cent of labour
cost. Assessment for dewatering shall be made as per
site conditions.

NOTE:
ii 3 m to 6 m depth
Mechanical Means
Unit = cum
Taking output = 210 cum
a) Labour
Mate day 0.00 285.00
Mazdoor (Unskilled) day 8.32 250.00
b) Machinery
Hydraulic excavator 1.0 cum bucket capacity hour 6.00 2600.00
c) Material
Seiginorage Charges for earth cum 240.00 22.00

Overheads & Contractors Profit @18%

S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Deduct5% VAT
Cost for 210 cum = a+b+c+d
Rate per cum = (a+b+c+d)/210
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Note : Cost of dewatering upto 5 per cent of (a+b)

may be added, where required. Assessment for
dewatering shall be made as per site conditions.

2. Cost of shoring and shuttering, where needed, may

be taken @ 10 per cent on cost of excavation for open
foundation.

Filling in foundation trenches as per drawing and

RBR- technical specification Clause 305.3.9 MORD & 304
14
FNDN-2 MORTH ,including overhead charges & Contractors
profit but excluding VAT.
Sand filling
Unit = cum
a) Labour
Mate day 0.00 285.00
Mazdoor (Unskilled) day 0.31 250.00
b) Material
Sand cum 1.00 322.32

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = a+b+c+d

Providing concrete for plain concrete M 10 grade in

open foundations using 40 mm nominal size Graded
hard stone aggregate, mechanically mixed, placed in
RBR- foundation and compacted by vibration including curing
15
FNDN-4 for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD
and 1500, 1700 & 2100 MORTH ,including overhead
charges & Contractors profit but excluding VAT.

P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
(a) Material
Cement t 0.22 4,400.00
Coarse sand cum 0.45 813.90
40 mm aggregate cum 0.90 1,104.36
Water kl 1.20 70.00
(b) Labour
Mate day 0 285.00
Mason (1st Class) day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40 370.00
load cell.
Water tanker 6 kl capacity hour 0.13 372.00

(d) Formwork @ 4% on cost of material, labour and

4.00%
machinery (a+b+c)

Overheads & Contractors Profit @18%

Deduct 5% VAT
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Rate per cum = a+b+c+d+e+f
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

RBR- Providing and Laying Reinforced Cement Concrete

16
PCVT-3 Pipe NP3 as per design.
Providing and laying reinforced cement concrete pipe
NP3 for culverts on first class bedding of granular
material including fixing collar with cement mortar 1:2
but excluding excavation, protection works, backfilling,
concrete and masonry works in head wall and
parapets. Tech Specification Clause 1106 MORD
,including overhead charges & Contractors profit but
excluding VAT.
Unit = m
Taking output = 7.5 m
(3 pipes of 2.5 m length each)
i) 1000 mm dia
a) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.25 315.00
Mazdoor (Unskilled) day 2.09 250.00
Laying & fixing of Pipes with colors in position including
rm
lifting, aligning etc.,
b) Material
Sand at site cum 0.04 813.90
Cement at site t 0.03 4,400.00
RCC pipe NP3 pipe including collar at site m 7.50 6765.60
RCC pipe NP3 collar at site nos 2.00 866.00

Overheads & Contractors Profit @ 18%

Deduct 5% VAT
Cost for 7.5 m = a+b+c+d
Rate per m = (a+b+c+d)/7.5

ii) 700 mm dia

a) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.15 315.00
Mazdoor (Unskilled) day 1.25 250.00
Laying & fixing of Pipes with colors in position including
rm
lifting, aligning etc.,
b) Material
Sand at site cum 0.024 813.90
Cement at site t 0.018 4,400.00
RCC pipe NP3 pipe including collar at site m 7.50 4935.80
RCC pipe NP3 collar at site nos 2.00 466.00

Overheads & Contractors Profit @ 18%

Deduct 5% VAT
Cost for 7.5 m = a+b+c+d
Rate per m = (a+b+c+d)/7.5

iii) 600 mm dia

a) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.15 315.00
Mazdoor (Unskilled) day 1.25 250.00
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Laying & fixing of Pipes with colors in position including
rm
lifting, aligning etc.,
Deduct 20% for 600 mm dia pipes
b) Material
Sand at site cum 0.024 813.90
Cement at site t 0.018 4,400.00
RCC pipe NP3 pipe including collar at site m 7.50 2881.90
RCC pipe NP3 collar at site nos 2.00 349.00

Overheads & Contractors Profit @ 18%

Deduct 5% VAT
Cost for 7.5 m = a+b+c+d
Rate per m = (a+b+c+d)/7.5
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Supplying, fitting and placing HYSD bar reinforcement

in foundation complete as per drawings and technical
specifications Clauses 1000 and 1202 MORD & 1100,
RBR-
17 1600 MORTH for Bars below 36 mm dia including over
FNDN-7
laps and wastage, where they are not welded
,including overhead charges & Contractors profit but
excluding VAT.
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and 44,400.00
t 1.05
wastage

Binding wire kg 6.00 52.00

(b) Labour for cutting, bending, shifting to site,

tying and placing in position
Mate day 0.00 285.00
Blacksmith day 2.00 315.00
Mazdoor (Unskilled) day 6.40 250.00

Overheads & Contractors Profit @ 18%

Deduct 5% VAT
Rate per t = a+b+c+d

Providing concrete for reinforced concrete M 20 grade

(Design Mix) in open foundations using 20 & 10 mm
nominal size Graded hard stone aggregate,
mechanically mixed, placed in foundation and
RBR-
18 compacted by vibration including curing for 14 days
FNDN-4
complete as per drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700
& 2100 MORTH ,including overhead charges &
Contractors profit but excluding VAT.

R.C.C grade M 20 (Design Mix) using 20 mm

Graded Metal (MORTH)
CASE I : Using Concrete Mixer
Unit = cum
(a) Material
Cement t 0.347 4,400.00
Coarse sand cum 0.45 813.90
20 mm aggregate cum 0.54 1,555.61
10 mm aggregate cum 0.36 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
(c) Machinery
hr / 370.00
Concrete mixer 0.4/0.28 cum capacity 0.40
cum
Generator 33 KVA hour 0.40 664.00

(d) Formwork @ 4% on (a+b+c) 4.00%

S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Overheads & Contractors Profit @ 18%
Deduct5% VAT
Rate per cum = a+b+c+d+e+f
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Plain cement concrete M 15 grade using 40,20 &

10mm metal mechanically mixed in substructure
complete as per drawings and technical specification
RBR-
19 Clauses 802, 804, 805, 806, 807, 1202 and 1204
SBST-5
MORD and 1500, 1700 & 2200 MORTH ,including
overhead charges & Contractors profit but excluding
VAT.
Note : Water for concrete : A provision for cost of water
may be added at 1.2 kl / 1 cum (including curing
purpose) keeping the site conditions
Coarse Aggregate : Single grade nominal size can
also be used instead of graded metal, keeping the site
conditions in view
For height upto 5 m
Unit = cum
P.C.C grade M 15
Nominal mix (1:2.5:5) using CC Mixer (MORD)
Unit = cum
(a) Material
Cement t 0.275 4,400.00
Coarse sand cum 0.480 813.90
40 mm aggregate cum 0.480 1,104.36
20 mm aggregate cum 0.240 1,555.61
10 mm aggregate cum 0.080 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.000 285.00
Mason (1st Class) day 0.100 315.00
Mazdoor (Unskilled) day 1.390 250.00
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.400 370.00
Generator 33 KVA hour 0.40 664.00

(d) Formwork @ 10% on cost of material, labour

10.00%
and machinery (a+b+c)

Deduct 5% VAT
Rate per cum = a+b+c+d+e+f

Supplying, fitting and placing HYSD bar reinforcement

(Fe 415) in substructure complete as per drawings
and technical specification Clauses 1002, 1005, 1010
RBR- & 1202 MORD / Sections 1600 & 2200 MORTH for
20
SBST-6 Bars below 36 mm dia including over laps and
wastage, where they are not welded ,including
overhead charges & Contractors profit but excluding
VAT.
Unit = t
(a) Material
44,400.00
HYSD bars including 5 per cent overlaps and wastage t 1.050
Binding wire kg 6.000 52.00
(b) Labour for cutting, bending, shifting to site,
tying, and placing in position
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Mate day 0.000 285.00
Blacksmith day 2.000 315.00
Mazdoor (Unskilled) day 6.840 250.00

Overheads & Contractors Profit @ 18%

Deduct 5% VAT
Rate per t = a+b+c+d
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Reinforced cement concrete M25 grade (Design Mix)

using 20 & 10mm metal mechanically mixed in
substructure complete as per drawings and technical
RBR-
21 specification Clauses 802, 804, 805, 806, 807, 1202
SBST-5
and 1204 MORD and 1500, 1700 & 2200 MORTH
,including overhead charges & Contractors profit but
excluding VAT upto 5m height.

R.C.C. grade M 25 (Design Mix)

Unit = cum
Height upto 5m
Case I : Using concrete Mixer
(a) Material
Cement t 0.403 4,400.00
Coarse sand cum 0.450 813.90
20 mm aggregate cum 0.540 1,555.61
10 mm aggregate cum 0.360 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.40 370.00
Generator 33 KVA hour 0.40 664.00
Vibrator hour

(d) Formwork @ 10% on (a+b+c) 10.00%

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = a+b+c+d+e+f

Reinforced cement concrete M25 grade (Design Mix)

using 20 & 10mm metal mechanically mixed in
substructure complete as per drawings and technical
RBR-
22 specification Clauses 802, 804, 805, 806, 807, 1202
SBST-5
and 1204 MORD and 1500, 1700 & 2200 MORTH
,including overhead charges & Contractors profit but
excluding VAT 5 to 10m height.

R.C.C. grade M 25 (Design Mix)

Height 5m to 10m
Case I : Using concrete Mixer
Per Cum Basic Cost of Labour, Material &
Machinery (a+b+c) of Item VI (i) Case I excluding of cum 1 4282.01
Formwork
d) formwork
Add on cost of material, labour and machinery (a+b+c)
11.80%
for Formwork
Add on cost of material, Labour and machinery
1.80%
excluding formwork to cater for extra lift

Overheads & Contractors Profit @18%

Deduct 5% VAT
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Rate perm (a+b+c+d+e+f)

S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Supplying, fitting, and placing HYSD bar reinforcement

in superstructure complete as per drawing and
technical specifications Clauses 1002, 1010 and 1202
RBR-
23 MORD / 1600 MORTH, for Bars below 36 mm dia
SPST-2
including over laps and wastage, where they are not
welded ,including overhead charges & Contractors
profit but excluding VAT.
Unit = t
(a) Material
44,400.00
HYSD bars including 5 per cent for laps and wastage t 1.05
Binding wire kg 8.00 52.00
(b) Labour for cutting, bending, tying and placing
in position
Mate day 0.00 285.00
Blacksmith/ Rod Binder day 3.00 315.00
Mazdoor (Unskilled) day 8.44 250.00

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per t = a+b+c+d

Providing and laying reinforced cement concrete M25

grade (Design Mix) using 20 & 10mm metal
mechanically mixed in superstructure as per
RBR-
24 drawing and technical specifications Clauses 800,
SPST-1
1205.4 and 1205.5 MORD / Sections 1500, 1600 &
1700 MORTH ,including overhead charges &
Contractors profit but excluding VAT upto 5m height.

R.C.C M 25 Grade (Design Mix)

Unit =cum
(i) Height upto 5m
Case I : Using Concrete Mixer.
(a) Material
Cement t 0.40 4,400.00
Coarse sand cum 0.45 813.90
20 mm aggregate cum 0.54 1,555.61
10 mm aggregate cum 0.36 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
c) Machinery
hour/
Concrete mixer 0.4/0.28 cum capacity 0.40 370.00
cum
Generator 33 KVA hour 0.40 664.00

d) For formwork and staging refer to sub-item I (B)

case I above
d) Formwork and staging of (a+b+c) 20.00%

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = a+b+c+d+e+f
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Providing and laying reinforced cement concrete M25

grade (Design Mix) using 20 & 10mm metal
mechanically mixed in superstructure as per
RBR-
25 drawing and technical specifications Clauses 800,
SPST-1
1205.4 and 1205.5 MORD / Sections 1500, 1600 &
1700 MORTH ,including overhead charges &
Contractors profit but excluding VAT 5 to 10m height.

R.C.C M 25 Grade (Design Mix)

Unit =cum
Height 5m to 10m
Case I : Using Concrete Mixer.
(a) Material
Cement t 0.40 4,400.00
Coarse sand cum 0.45 813.90
20 mm aggregate cum 0.54 1,555.61
10 mm aggregate cum 0.36 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
c) Machinery
hour/
Concrete mixer 0.4/0.28 cum capacity 0.40 370.00
cum
Generator 33 KVA hour 0.40 664.00

d) For formwork and staging refer to sub-item I (B)

case I above
d) Formwork and staging of (a+b+c) 25.00%

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = a+b+c+d+e+f

Providing and laying cement concrete wearing course

M 30 (Design Mix) grade using 20 & 10mm metal
mechanically mixed excluding reinforcement complete
RBR-
26 as per drawing and technical specifications Clauses
SPST-5
800 and 1206.3 MORD and 2702 MORTH ,including
overhead charges & Contractors profit but excluding
cost of steel and VAT.

Unit = cum
(a) Material
Cement t 0.407 4,400.00
Sand cum 0.45 813.90
20 mm aggregate cum 0.54 1,555.61
10 mm aggregate cum 0.36 1,183.11
HYSD bar reinforcement including binding wire (Rate
t 0.075 50091.00
as per item 13.2) except OH & CP
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Mazdoor (Unskilled) for cleaning deck slab concrete
day 0.15 250.00
surface
c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.40 370.00
Generator 33 KVA. hour 0.40 664.00

(d) Formwork @ 3% of cost of concrete 3.00%

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = a+b+c+d+e+f

Construction of R.C.C. railing of M 25 grade in cast-

in-situ with 20 & 10 mm nominal size aggregate, true to
line and grade, tolerance of vertical railing post not to
RBR- exceed 1 in 500, centre-to-centre spacing between
27
SPST-7 vertical posts not to exceed 2000 mm as per drawing
and technical specifications Clauses 800, 900 and
1208.3 MORD ,including overhead charges &
Contractors profit but excluding cost of steel and VAT.

Unit = Running m
Taking output = 4x12 m
Span = 48 m
(a) M 25 grade R.C.C.
No. of vertical posts = (6+1) 4 = 28 nos
Cross-sectional area of vertical post = 0.25x0.275 =
0.069 sqm
Concrete in vertical posts = 0.069x28x1.00 = 1.932
cum
Hand rail in 3 tiers = 3x48 = 144 m
Cross-sectional area = 0.17x0.175 = 0.03 sqm
Concrete in hand rails = 0.03 x 144 = 4.32 cum
Total concrete = 1.932+4.32 = 6.252 cum cum 6.252 4686.65
(b) HYSD bar reinforcement (Rate as per item 13.2) t 1.36 50091.00

Overheads & Contractors Profit @18%

Deduct 5% VAT
Cost for 48 m = (a+b+c+d)
Rate per m = (a+b+c+d)/48
Sub Analysis for Rate of Concrete
(a) Material
Cement t 0.40 4,400.00
Coarse sand cum 0.45 813.90
20 mm aggregate cum 0.54 1,555.61
10 mm aggregate cum 0.36 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class) day 0.12 315.00
Mazdoor (Unskilled) day 2.09 250.00
c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.40 370.00

Formwork @ 12% 12.00%

S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Total (a+b+c+d)
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

P.C.C. M 15 ordinary grade (1:2.5:5) using 40,20 &

10mm metal mechanically mixed leveling course
RBR- below approach slab complete as per drawing and
28
SPST-12 technical specifications Clauses 800 and 1211 MORD
& 2700 MORTH ,including overhead charges &
Contractors profit but excluding VAT.

Nominal mix (1:2.5:5) / PCC M 15 using Concrete

Mixture
Unit = cum
(a) Material
Cement t 0.275 4,400.00
Coarse sand cum 0.48 813.90
40 mm aggregate cum 0.54 1,104.36
20 mm aggregate cum 0.27 1,555.61
10 mm aggregate cum 0.09 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0.00 285.00
Mason (1st Class0 day 0.10 315.00
Mazdoor (Unskilled) day 1.39 250.00
c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.40 370.00
Generator 33 KVA. hour 0.40 664.00

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = a+b+c+d+e+f
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6

Reinforced Cement Concrete M 25 grade approach

slab using 20 & 10mm metal mechanically mixed
RBR- excluding reinforcement complete as per drawing and
29
SPST-13 technical specifications Clauses 800 and 1211 MORD /
1500, 1600, 1700 & 2704 MORTH ,including overhead
charges & Contractors profit but excluding VAT.

Unit = cum
(a) Material
Reinforced cement concrete M 25 grade
Cement t 0.403 4,400.00
Coarse sand cum 0.45 813.90
20 mm aggregate cum 0.54 1,555.61
10 mm aggregate cum 0.36 1,183.11
water for concrete and for curing Kl 1.20 70.00
(b) Labour
Mate day 0 285.00
Mason (1st Class) day 0.1 315.00
Mazdoor (Unskilled) day 1.39 250.00
Bhisti day
(c) Machinery
hr / 370.00
Concrete mixer 0.4/0.28 cum capacity 0.4
cum

(d) Formwork @ 2.00% on (a+b+c) 2.00%

Overheads & Contractors Profit @18%

Deduct 5% VAT
Rate per cum = (a)

Earthwork in excavation for structures as per drawing and

technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
other deleterious material and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification
305 MORD / 304 MORTH

Note : Classifications of Earth Work Specification are as

per 302.2.1(a) of MORD and 301.2.1 of MORT&H
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 3.64 250.00
b&c) Overheads & Contractors Profit excl vatt4% 0.14
Cost for 10 cum = a+b+c
Rate per cum = (a+b+c)/10
S. Index
Description of item Unit Qty Rate
No. Code
1 2 3 4 5 6
Providing and laying boulder apron for bed protection with
stone boulders of minimum size and weight as per Table 1300.1,
no fragment weighing less than 25 / 40 kg laid dry complete as
per drawing and technical specifications Clause 1301 MORD /
2503 MORTH

Unit = cum
(a) Material
Stone boulder (25 kg / 40 Kg minimum) cum 1.00 565.86
Stone spalls cum 0.20 527.86
(b) Labour
Mate day
Mason 1st Class day 0.35 315.00
Mazdoor (Unskilled) day 0.79 250.00
c&d) Overheads & Contractors Profit 0.14
Rate per cum = a+b+c+d
Note : 1. Nominal excavation required for preparation of bed has
been taken into account while making provisions for labour.

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BDPally PIU(PR)/Divn/BD Pally P.R/Circle/ Karimnagar
ndal .

Amount

0.00
2080.00

15600.00

5280.00
22960.00
4132.80
27092.80
-1354.64
25738.16
107.24

0.00
2080.00

15600.00

5280.00
22960.00
4132.80
Amount

7
-1148.00
25944.80
123.55
Amount

0.00
77.50

322.32
399.82
71.97
-19.99
451.80

968.00
366.26
993.93
84.00

0.00
31.50
347.50

148.00

48.36
2987.55
119.50
3107.05
559.27
-155.35
Amount

7
3510.97
Amount

0.00
78.75
522.50

32.56
132.00
50742.00
1732.00
53239.81
9583.17
-2661.99
60160.99
8021.47

0.00
47.25
312.50

19.53
79.20
37018.50
932.00
38408.98
6913.62
-1920.45
43402.15
5786.95

0.00
47.25
312.50
Amount

359.75
-71.95

19.53
79.20
21614.25
698.00
23058.53
4150.54
-1152.93
26056.14
3474.15
Amount

46620.00

312.00

0.00
630.00
1600.00
49162.00
8849.16
-2458.10
55553.06

1526.80
366.26
840.03
425.92
84.00

0.00
31.50
347.50

148.00
265.60
4035.61
161.42
4197.03
Amount

7
755.47
-209.85
4742.65
Amount

1210.00
390.67
530.09
373.35
94.65
84.00

0.00
31.50
347.50

148.00
265.60
3475.36

347.54
3822.90
688.12
-191.15
4319.87

46620.00
312.00
Amount

7
0.00
630.00
1710.00
49272.00
8868.96
-2463.60
55677.36
Amount

1773.20
366.26
840.03
425.92
84.00

0.00
31.50
347.50

148.00
265.60

4282.01
428.20
4710.21
847.84
-235.51
5322.54

4282.01

505.28

9.10
4796.39
863.35
-239.82
Amount

5419.92
Amount

46620.00
416.00

0.00
945.00
2110.00
50091.00
9016.38
-2504.55
56602.83

1760.00
366.26
840.03
425.92
84.00

0.00
31.50
347.50

148.00
265.60
4268.81

853.76
5122.57
922.06
-256.13
5788.50
Amount

1760.00
366.26
840.03
425.92
84.00

0.00
31.50
347.50

148.00
265.60
4268.81

1067.20
5336.01
960.48
-266.80
6029.69

1790.80
366.26
840.03
425.92
3756.83

84.00

0.00
31.50
347.50
Amount

37.50

148.00
265.60
8093.94
242.82
8336.76
1500.62
-416.84
9420.54

29300.94
68123.76
97424.70
17536.45
-4871.24
110089.91
2293.54

1760.00
366.26
840.03
425.92
84.00

0.00
37.80
522.50

148.00
4184.51
502.14
Amount

7
4686.65
Amount

1210.00
390.67
596.36
420.02
106.48
84.00

0.00
31.50
347.50

148.00
265.60
3600.13
648.02
-180.01
4068.14
Amount

1773.20
366.26
840.03
425.92
84.00

0.00
31.50
347.50

148.00
4016.41
80.33
4096.74
737.41
-204.84
4629.31

910.00
127.40
1037.40
103.74
 Amount

565.86
105.57
0.00
0.00
110.25
197.50
137.09
1116.27

Superintending Engineer
P.R/Circle/ Karimnagar
 COST OF CD WORKS
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Construction of CD works
S.No Name of the CD work chainage Quantity

1 1 vent 1000 mm dia pipe culvert 1/775 1 Nos

2 2 vent 1000 mm dia pipe culvert 0 0 Nos

3 1 vent 800 mm dia pipe culvert 0 0 Nos

4 c/o side drains 0 0

5 c/0 protection walls for road 0/050 1 Nos

6 c/0 causeways 0 0 m

Total 2 Nos

Asst.. Engineer Deputy Exe. Engineer Executive Engineer

PIU(PR)/S.D/korutla PIU(PR)/S.D/korutla PIU(PR)/Divn/Karimnagar
 COST OF CD WORKS
Maithapoor to Cherlakondapur in Raikal mandal .

Rate Per Amount

177055.00 1 No 177055.00

296,704.00 1 No 0.00

194327.00 1 No 0.00

0.00 0.00

455338.00 1 No 455338.00

0.00 1 NO 0.00

632393.00

Executive Engineer Superintending Engineer

PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 SUB ESTIMATE III

BT to Road from Maithapoor to Cherlakondapur in Raikal

Name of Work : -
mandal .

Sub Estimate : - C/o 1V 800mm dia NP3 Class Pipe Culvert at Km

at chainage 0 Nos
Est Cost Rs. 1.943
S.
Description of Work Nos L B D Qty Rate / Per
No
1 2 3 4 5 6 7 8

1 Earthwork in excavation for structures as per drawing and technical

specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
upto a lead of 50 m, dressing of sides and bottom and backfilling in
trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH ,including overhead charges & Contractors profit but
excluding VAT.
Body walls 1 x 2 5.00 1.50 1.80 27.00
Bedding for pipes 1 x 1 4.80 1.50 0.30 2.16
Apron flooring D/s + U/s 1.5 + 5.0+1.0
1 x 1 3.90 0.30 3.51
2.4 = 3.90 m 2
--do-- D/s Addl 1 x 1 5.00 0.60 0.30 0.90
33.57 107.24
Cum

2 Providing concrete for plain concrete M 10 grade in open foundations

using 40 mm nominal size Graded hard stone aggregate, mechanically
mixed, placed in foundation and compacted by vibration including curing
for 14 days complete as per drawings and technical specifications Clause
802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH ,including
overhead charges & Contractors profit but excluding VAT.
Head Walls foundation bed 1 x 2 5.00 1.50 0.30 4.50
Bedding for pipes 1 x 1 6.00 1.50 0.30 2.70
7.20 3510.97
Cum
3 Providing concrete for reinforced concrete M 20 grade (Design Mix) in
open foundations using 20 & 10 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by
vibration including curing for 14 days complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500,
1700 & 2100 MORTH ,including overhead charges & Contractors profit but
excluding VAT. 1.40 + 0.40
Head Walls slopped 1 x 2 5.30 2.40 22.90
2
Head Walls parapet 1 x 2 5.30 0.40 0.60 2.54
Deductions :
1x2x22/7/
800mm dia 1 vent 1.00 1.00 0.75 -1.18
4
24.26 4742.65
Cum

Providing and laying reinforced cement concrete pipe NP3 for culverts on
first class bedding of granular material including fixing collar with cement
mortar 1:2 but excluding excavation, protection works, backfilling, concrete
4 and masonry works in head wall and parapets. Tech Specification Clause
1106 MORD ,including overhead charges & Contractors profit but
excluding VAT.

700mm dia pipes 1 x 3 2.50 - - 7.50 5786.95

Rmt

5 Providing & laying boulder apron for bed protection with stone boulders of
minimum size and weight as per Table 1300.1 no fragment weighing not
less than 25 kg, laid dry complete as per drawing and Technical
Specification Clause 1301 (For Revetment) incl

Triangular portion of 1x4x22/7/

2.00 2.00 0.225 2.83 1116.27
embankment for Revetment 4
Cum

6 Providing and laying pitching with boulders on slopes laid over prepared
filter media as per drawing and MORD technical specifications clause 1302
(For Apron) including all over heads, contractors profit and seignorage
charges complete excluding 4% VAT
5.0+1.0
Flooring for U/s + D/s 1 x 1 3.90 0.225 2.63
2
--do-- D/s Addl 1 x 1 5.00 0.60 0.225 0.68
3.31 1116.27
Cum
7 LS for other U/s items of works LS

No of Culverts 1 x 0 = 0 Total

Assistant Executive Engineer Deputy Executive Engineer

PRSD Eturnagaram PR SD Eturnagaram

Executive Engineer Superinteding Engineer

PR Mulugu PR Circle, Warangal
 Format -7
kondapur in Raikal

t at Km

0
lakhs

Rate / Per Amount

9 10

1.00 3600.00
/Cum

1.00 25279.00
/Cum
1.00 115057.00
/Cum

1.00 43402.00
/Rmt

1.00 3159.00
/Cum

1.00 3695.00
/Cum
 135.00

Rs. 194327.00

y Executive Engineer
SD Eturnagaram

rinteding Engineer
Circle, Warangal
 SUB ESTIMATE I

BT to Road from Maithapoor to Cherlakondapur in Raikal

Name of Work : -
mandal .

Sub Estimate : - C/o 2V 1000mm dia NP3 Class Pipe Culvert at

ch 0 No
Est Cost Rs. 2.967
S.
Description of Work Nos L B D Qty Rate / Per
No
1 2 3 4 5 6 7 8

1 Earthwork in excavation for structures as per drawing and technical

specifications Clause 305.1 including setting out, construction of shoring
and bracing, removal of stumps and other deleterious material and disposal
upto a lead of 50 m, dressing of sides and bottom and backfilling in
trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH ,including overhead charges & Contractors profit but
excluding VAT.

Body walls 1 x 2 6.50 1.50 1.80 35.10

Bedding for pipes 1 x 1 4.80 3.00 0.35 5.04
Apron flooring D/s + U/s 1.5 + 5.0+1.0
1 x 1 3.90 0.30 3.51
2.4 = 3.90 m 2
--do-- D/s Addl 1 x 1 5.00 0.60 0.30 0.90
44.55 107.24
Cum

2 Providing concrete for plain concrete M 10 grade in open foundations using 40 mm

nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100
MORTH ,including overhead charges & Contractors profit but excluding VAT.

Head Walls foundation bed 1 x 2 6.50 1.50 0.30 5.85

Bedding for pipes 1 x 1 5.50 3.00 0.30 4.95
10.80 3510.97
Cum
3 Providing concrete for reinforced concrete M 20 grade (Design Mix) in
open foundations using 20 & 10 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by
vibration including curing for 14 days complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500,
1700 & 2100 MORTH ,including overhead charges & Contractors profit but
excluding VAT. 1.40 + 0.40
Head Walls slopped 1 x 2 6.50 2.40 28.08
2
Head Walls parapet 1 x 2 6.50 0.40 0.60 3.12
Deductions :
1x4x22/7/
1000mm dia 2 vent 1.20 1.20 1.00 -4.53
4
26.67 4742.65
Cum

Providing and laying reinforced cement concrete pipe NP3 for culverts on
first class bedding of granular material including fixing collar with cement
mortar 1:2 but excluding excavation, protection works, backfilling, concrete
4 and masonry works in head wall and parapets. Tech Specification Clause
1106 MORD ,including overhead charges & Contractors profit but
excluding VAT.

1000mm dia pipes 2 x 3 2.50 - - 15.00 8021.47

Rmt

5 Providing & laying boulder apron for bed protection with stone boulders of
minimum size and weight as per Table 1300.1 no fragment weighing not
less than 25 kg, laid dry complete as per drawing and Technical
Specification Clause 1301 (For Revetment) incl

Triangular portion of 1x4x22/7/

2.00 2.00 0.225 2.83 1116.27
embankment for Revetment 4
Cum

6 Providing and laying pitching with boulders on slopes laid over prepared
filter media as per drawing and MORD technical specifications clause 1302
(For Apron) including all over heads, contractors profit and seignorage
charges complete excluding 4% VAT
5.0+1.0
Flooring for U/s + D/s 1 x 1 3.90 0.225 2.63
2
--do-- D/s Addl 1 x 1 5.00 0.60 0.225 0.68
3.31 1116.27
Cum
7 LS for other U/s items of works LS

No of Culverts 1 x 0 = 0.00 Total

Assistant Executive Engineer Deputy Executive Engineer

PRSD Eturnagaram PR SD Eturnagaram

Executive Engineer Superinteding Engineer

PR Mulugu PR Circle, Warangal
 Format -7
kondapur in Raikal

rt at
0
lakhs

Rate / Per Amount

9 10

1.00 4778.00
/Cum

1.00 37918.00
/Cum
 1.00 126486.00 19.57
/Cum 228.72

1.00 120322.00
/Rmt

1.00 3159.00

/Cum

1.00 3695.00
/Cum
 346.00

Rs. 296704.00

y Executive Engineer
SD Eturnagaram

rinteding Engineer
Circle, Warangal
 SUB ESTIMATE - 5

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

C/o protection wall to the road side from

at chainage 0/050 length 15 m

Amount of Estimate: Rs. 4.55 lakhs
Sl. Length Breadth Depth
Description of Item No Quantity Rate Per
no.
L B D
1 2 3 4 5 6 7 8 9

Earth work in excavation of foundation of structures as per drawing and technical

specifications clause 305.1 including setting out, construction of shoring and
1 bracing, removal of stumps and other deleterious material and disposal up to a lead
of 50m , dressing of sides and bottom and back filling in trenches with excavated
suitable material as per technical Specification 305 MoRD / 304 Morth

0/050 1 x 1 15.00 1.40 1.00 21.00 107.24 cum

Filling in foundation trenches as per drawing and technical specification Clause

2 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but
excluding VAT.

0/050 1 x 1 15.00 1.40 0.10 2.10 451.80 cum

Providing concrete for plain concrete M 15 grade in open foundations using 40 mm

nominal size Graded hard stone aggregate, mechanically mixed, placed in
foundation and compacted by vibration including curing for 14 days complete as
3
per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH ,including overhead charges & Contractors profit but
excluding VAT.
P.C.C grade M 15
Nominal mix 1:3:6

0/050 1 x 1 15.00 1.40 0.15 3.15 4319.87 cum

Plain cement concrete M 20 grade using 40,20 & 10mm metal mechanically mixed
in substructure complete as per drawings and technical specification Clauses 802,
4
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
,including overhead charges & Contractors profit but excluding VAT.

P.C.C grade M 20
 Nominal mix (1:2.5:5)
using CC Mixer (MORD)

0/050 1 x 2 15.00 (1.00+0.60)/2 1.500 36.00 4319.87 cum

Plain cement concrete M 20 grade using 40,20 & 10mm metal mechanically mixed
in substructure complete as per drawings and technical specification Clauses 802,
5
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
,including overhead charges & Contractors profit but excluding VAT.

0/050 1 x 1 15.00 0.60 0.075 0.68 cum

Providing and laying cement concrete wearing course M 30 (Design Mix) grade
using 20 & 10mm metal mechanically mixed excluding reinforcement complete as
6 per drawing and technical specifications Clauses 800 and 1206.3 MORD and 2702
MORTH ,including overhead charges & Contractors profit but excluding cost of
steel and VAT.

for slabs over drain 1 x 0 7.50 1.10 0.200 0.00 9420.54 cum

Supplying, fitting, and placing HYSD bar reinforcement in superstructure

complete as per drawing and technical specifications Clauses 1002, 1010 and
7 1202 MORD / 1600 MORTH, for Bars below 36 mm dia including over laps and
wastage, where they are not welded ,including overhead charges & Contractors
profit but excluding VAT.

for nominal reinforecment in

5.00 56602.83 tonne
wall

Total:

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
al .

No 1

Amount

10

2252.00

949.00

13608.00
 155515.00

0.00

0.00

283014.00

455338.00

0.00
455338.00

erintending Engineer
/Circle/ Karimnagar
 SUB ESTIMATE - 5

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

C/o Side drain in village portion from

at chainage 0 length 0
Amount of Estimate: Rs. 0.00 lakhs
Sl. Length Breadth Depth
Description of Item No Quantity Rate Per Amount
no.
L B D
1 2 3 4 5 6 7 8 9 10

Earth work in excavation of foundation of structures as per drawing and

technical specifications clause 305.1 including setting out, construction of
shoring and bracing, removal of stumps and other deleterious material and
1
disposal up to a lead of 50m , dressing of sides and bottom and back filling in
trenches with excavated suitable material as per technical Specification 305
MoRD / 304 Morth

0.00 1 x 1 0.00 1.40 1.00 0.00 107.24 cum 0.00

Filling in foundation trenches as per drawing and technical specification Clause

2 305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit
but excluding VAT.

0.00 1 x 1 0.00 1.40 0.10 0.00 451.80 cum 0.00

Providing concrete for plain concrete M 15 grade in open foundations using 40

mm nominal size Graded hard stone aggregate, mechanically mixed, placed in
foundation and compacted by vibration including curing for 14 days complete
3
as per drawings and technical specifications Clause 802, 803, 1202 & 1203
MORD and 1500, 1700 & 2100 MORTH ,including overhead charges &
Contractors profit but excluding VAT.
P.C.C grade M 15
Nominal mix 1:3:6

0.00 1 x 1 0.00 1.40 0.15 0.00 4319.87 cum 0.00

Plain cement concrete M 20 grade using 40,20 & 10mm metal mechanically
mixed in substructure complete as per drawings and technical specification
4 Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
2200 MORTH ,including overhead charges & Contractors profit but excluding
VAT.
P.C.C grade M 20
Nominal mix (1:2.5:5)
using CC Mixer (MORD)

0.00 1 x 2 0.00 (0.3+0.25)/2 0.750 0.00 4319.87 cum 0.00

Plain cement concrete M 20 grade using 40,20 & 10mm metal mechanically
mixed in substructure complete as per drawings and technical specification
5 Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
2200 MORTH ,including overhead charges & Contractors profit but excluding
VAT.
 0.00 1 x 1 0.00 0.45 0.075 0.00 4319.87 cum 0.00

Providing and laying cement concrete wearing course M 30 (Design Mix)

grade using 20 & 10mm metal mechanically mixed excluding reinforcement
6 complete as per drawing and technical specifications Clauses 800 and 1206.3
MORD and 2702 MORTH ,including overhead charges & Contractors profit but
excluding cost of steel and VAT.

for slabs over drain 1 x 0 7.50 1.10 0.200 0.00 9420.54 cum 0.00

Supplying, fitting, and placing HYSD bar reinforcement in superstructure

complete as per drawing and technical specifications Clauses 1002, 1010 and
7 1202 MORD / 1600 MORTH, for Bars below 36 mm dia including over laps and
wastage, where they are not welded ,including overhead charges & Contractors
profit but excluding VAT.

for slabs 0.00 56602.83 cum 0.00

0.00

0.00
Total: 0.00

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 KEY MAP
BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Raghunadha Palem
Village

4/120
BARLAGUDEM
Allerugudem village VILLAGE - 146
R & B ROAD

0/0

PROPOSED ROAD
Existing Gravel Road
0/0

"X"
ROADS

Govt.Hospital
Govt. Junior college
Z.P High School
Market Yard
Mandal Head quarter

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer
PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 TYPICAL CROSS SECTION OF THE ROAD

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

For chainage of 0/0 to 2/750 and 3/025 to 3/542

7.5 M

Proposed WBM Grade -III 75 mm thick

Proposed WBM Grade -II 75 mm thick
praposed gravel GSB of 150mm thick

3.5% camber Proposed Gravel sholders of 150 mm thick

1.875 M 1.875 M
3.75M
3.75M

2H:1V 2H:1V
Prop.widening of embankment

EXISTING EARTH WORK

EXISTING PROPOSED

Gravel BT

WBM WBM

GSB

Gravel Shoulders

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ korutla PIU(PR)/S.D/korutla PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 TYPICAL CROSS SECTION OF THE ROAD

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

For chainage of 3/025 to 3/025 village portion

7.50M
7.5 M

Proposed CC Road 200mm thick

Proposed GSB 150mm thick

2.0% camber Proposed Gravel sholders of 170 mm thick

1.875m 1.875m
3.75M
3.75M

2H:1V
2H:1V Prop.formation and widening of embankment

EXISTING EARTH WORK

EXISTING PROPOSED

Gravel CC

WBM WBM

GSB

Gravel Shoulders

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Proposed (1:3:6) -
150mm thick over
Road dam
Proposed 200mm
thick (1:2:4)
Proposed (1:3:6) - 15cm Rough stone dry packing
Over pipes 225mm thick

Proposed Body
Walls

Proposed Cut off

Walls Proposed (1:3:6) -
15cm under pipes
6.00m 6.00m

12.00m

Asst.. Engineer Deputy Exe. Engineer Executive Engineer Superintending Engineer

PIU(PR)/S.D/ BD Pally PIU(PR)/S.D/BD Pally PIU(PR)/Divn/Karimnagar P.R/Circle/ Karimnagar
 17.4 MAINTENANCE COST FOR 5 YEARS

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Length of the road 2.247 km

s.no Description Length of the road Percentage About per KM Amount in Rs

1 2 3 4 5 6

1 Provision for 1st year 2.247 5% 7500.00 16852.50

2 Provision for 2nd year 2.247 10% 15000.00 33705.00

3 Provision for 3rd year 2.247 15% 22500.00 50557.50

4 Provision for 4th year 2.247 30% 45000.00 101115.00

5 Provision for 5th year 2.247 40% 60000.00 134820.00

TOTAL 2.247 150000.00 337050.00

Reneual coat at the end of 5 th year 2.247 500000.00 1123500.00

TOTAL 1460550.00

Assistant Engineer Dy Executive Engineer

PIU/Bheemadevarapally PIU/SD/Bheemadevarapally

Executive Engineer Superintending Engineer

PIU/Divn/Karimnagar P.R / Circle / Karimnagar
 CONTENTS

BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .

Format - F1 : Summary Sheet

Format - F2 A : Pavement Layers

Format - F2 B : Cross Drainage Structures

Format - F4 : Details of Existing Roads for Upgradation

Format - F4 A : Association of Routes

Format - F5 : Typical Cross Sections

Format - F6 : Detailed Estimate for Pavement

Format - F7 : Detailed Estimate for CD works

Format - F8 : Rate Analysis

Format - F9 A : Certificate of Ground Verification from Executive

Format - F9 B : List of DPRs verified on Ground

 BT to Road from Maithapoor to Cherlakondapur in Raikal mandal .
Construction of 1000 mm dia 1V RCC pipe culvert at

7.50
0.4

0.45

0.40
Gravel filling
0.45

1.20 1000 mm dia NP 3 class pipes

Bed level 2.400
CC (1:3:6) 200 mm thick

VCC (1:3:6)

1.30 1.20
1.20

CCC (1:3:6) 0.30

1.40

Asst. Executive Engineer Dy. Executive Engineer Executive Engineer Superintending Engineer

PIU(PR)/SD/BD Pally PIU(PR)/SD/BD Pally PIU(PR)/Divn/Karimnagar PR/Circle/Karimnagar

 khanapur road

gravel quarry
mogilpet
mallapur

godavari
river sand quarry

rayapatnam

dharmapuri
metal quary

metpall
y

korutla

nizamabad road
jagti
al

kondagattu

QUARRY MAP

name of the work: road from Mogilpet to mallapur

 GOVERNMENT OF ANDHRA PRADESH
PANCHAYATI RAJ ENGINEERING DEPARTMENT
KARIMNAGAR DISTRICT

MAINTENANCE OF RURAL ROADS GRANT

BT to Road from Maithapoor to Cherlakondapur in

Name of work :
Raikal mandal .

Grant : MRR

Package No :

Estimate Cost : Rs. 60.00 Lakhs

District : karimnagar
Road length 2.25 KM
Division : karimnagar

Sub-Division : Raikal

Mandal : MALLAPUR
d1
d1
Compatibility Report for maintenance estimate for roads 2010.xls
Run on 12/27/2010 10:21

The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.

Minor loss of fidelity # of occurrences

Some formulas in this workbook are linked to other workbooks that are 38
closed. When these formulas are recalculated in earlier versions of Excel
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
'spe ok'!A5
'spe ok'!B17
'Road data CE OFF OKK'!F269:F27

'Road data CE OFF OKK'!F274:F27

'Road data CE OFF OKK'!F292:F29

'Road data CE OFF OKK'!F295

'causeway '!J15
'causeway '!J24
'causeway '!J34
'causeway '!J43
'causeway '!J52
'causeway '!J65
'causeway '!J74
'causeway '!J81
'causeway '!J88
'1VXpipe culvert 1000mm'!J11

'1VXpipe culvert 1000mm'!J18

'1VXpipe culvert 1000mm'!J35

'1v 800mm dia'!B38

'1v 800mm dia'!B42

'1v 800mm dia'!B56:B57

'1v 800mm dia'!J56:J57

'1v 800mm dia'!B62:B63

'2v 1000 culvert'!B38

 '2v 1000 culvert'!B42

'2v 1000 culvert'!B56:B57

'2v 1000 culvert'!J56:J57

'2v 1000 culvert'!B62:B63

Some formulas in this workbook are linked to other workbooks that are 500
closed. When these formulas are recalculated in earlier versions of Excel Defined Names
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
Compatibility Report for Rajeshvaraopet.xls
Run on 12/28/2010 12:46

The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.

Minor loss of fidelity # of occurrences

Some formulas in this workbook are linked to other workbooks that are 500
closed. When these formulas are recalculated in earlier versions of Excel Defined Names
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.