Construction of Independent Houses at AANAMITRA colony of Rajiv Swagruha at Etcherla (V),& (M), Srikakulam District

LEAD C H A R T (SSR 2017-18)

Deduct
contractors
Initial Machine Conve-
Source of Lead in Blasting profit & GRAND
Sl. No. Description of Material Unit cost as Curshing yance
supply Kms Charges over head Total
per SSR charges charges
charges
@13.615

1 2 3 4 5 6 7 8 9 10 11
1
Cement 1 M.T. 3882.00 3882.00
2 Sand for Concret and filtering (P20, sl.36a))
0.00 0.00 94.90 -11.37
Nagavali 1 Cum. 9 95.00 178.53
3
0.00 0.00 94.90 -11.37
Sand for filling (P20, sl 36b) Nagavali 1 Cum. 9 95.00 178.53

SS-5 Metal
4
6 mm Hard Granite Metal (P16, SL.NO 33.a) 1 Cum. 15 506.40 70.00 126.60 165.40 -19.82
Rapaka 848.58

10 mm Hard Granite Metal (P 16,SL.NO 33b 70.00 164.80 165.40 -19.82

5 Rapaka 1 Cum. 15 659.20 1039.58

70.00 195.60 165.40 -19.82

6 12 mm - do - (P 17,SL.NO 33c) Rapaka 1 Cum. 15 782.40 1193.58

7 20 mm Graded Metal Rapaka 1 Cum. 15 1315.78

70.00 147.60 165.40 -19.82

8 40 mm - do -(P 17,SL.NO 33f) Rapaka 1 Cum. 15 590.40 953.58

70.00 - 165.40 -19.82

9 65mm - do - (P 17,SL.NO 33i) Rapaka 1 Cum. 15 360.95 576.53

10 20 mm - do - (P 17,SL.NO 33d) Rapaka 1 Cum. 15 986.40 70.00 246.60 165.40 -19.82 1448.58

20mm 0.6 1448.58 869.15

12mm 0.2 1193.58 238.72
10mm 0.2 1039.58 207.92
1315.78
 VRCC & PCC RETAINING WALL for Layout 'after resumption of Land'
NAME OF THE WORK: CONSTRUCTION OF DUPLEX/ INDEPENDENT HOUSES INCLUDING
INFRASTRUCTURE FACILITIES IN ANAMITRA COLONY AT ETCHERLA IN SRIKAKULAM.
S .N Total
Brief Description of Item Rate Amount As Per R.E
o Quantity
RETAINING WALL
Excavation in soil with hydraulic excavator of 0.9 cum
bucket capacity including cutting and loading in tippers,
trimming bottom and side slopes, in accordance with
requirements of lines, grades and cross sections, and
1 1571.71 93.52 146985.41
transporting to the embankment location within all lifts and
lead upto 1000m (in sdr soils)

Excavation in Ordinary Rock using Hydraulic Excavator

CK-90 and Tippers with Disposal upto 1000 metres. For
( HDR & F&F PROFILES)
Excavation in ordinary rock with hydraulic excavator of 0.9
cum bucket capacity including cutting and loading in
2 tippers, transporting to embankment site within all lifts and 1093.10 120.07 131246.66
lead upto 1000 m, trimming bottom and side slopes in
accordance with requirements of lines, grades and cross
sections.

Plain cement concrete work of mix (1:4:8) prop. using

40mm guage hard granite machine crushed metal
including cost of machine mixing, laying, levelling, tamping,
curing and conveyance of all materials and all operational,
3 incidental and labour charges,seignorage charges etc. 546.55 3055.45 1669963.12
complete for levelling course and below footings for
retaining walls. (Cum)

P.C.C. work of mix (1:3:6) Prop. using 12.5mm & 20mm

gauge graded hard granite machine crushed metal
mechanically mixed with necessary reinforcement
including cost and conveyance of all materials and water to
work site, and all operational, incidental, labour charges,
Centering charges such as Steel Scaffolding pipes, Jack
4 props,Steel centering plates etc., mixing concrete, laying, 85.73 5028.50 431068.48
levelling, vibrating with vibrator, curing etc., complete as
per standard specification incluidng cost and conveyance
of all materials and water to work site and all labour
charges, machine mxing, laying, curing etc., complete for
P.C.C RAFT

P.C.C. work of mix (1:3:6) Prop. using 12.5mm & 20mm

gauge graded hard granite machine crushed metal
mechanically mixed with necessary reinforcement
including cost and conveyance of all materials and water to
work site, and all operational, incidental, labour charges,
Centering charges such as Steel Scaffolding pipes, Jack
props,Steel centering plates etc., mixing concrete, laying,
5 77.91 6495.25 506020.83
levelling, vibrating with vibrator, curing etc., complete as
per standard specification incluidng cost and conveyance
of all materials and water to work site and all labour
charges, machine mxing, laying, curing etc., complete for
P.C.C Side Walls.
 Supply and placing of the M20 Design Mix Concrete
corresponding to IS 456 using WEIGH BATCHER / MIXER
with 20mm size graded machine crushed hard granite
metal (coarse aggregate) from approved quarry including
cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc., to site and
including Seigniorage charges, sales & other taxes on all
materials including all operational, incidental and labour
charges such as weigh batching, machine mixing, laying
concrete, curing etc.,complete but excluding cost of steel
6 and its fabrication charges for finished item of work (APSS 1581.99 7339.80 11611488.68
No. 402)with minimum cement content as per IS code from
standard suppliers approved by the department including
pumping, centering, shuttering, laying concrete, vibrating,
curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for,
RETAINING WALL RAFT, FOOTINGS).

Supply and placing of the M20 Design Mix Concrete

corresponding to IS 456 using WEIGH BATCHER / MIXER
with 20mm size graded machine crushed hard granite
metal (coarse aggregate) from approved quarry including
cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc., to site and
including Seigniorage charges, sales & other taxes on all
materials including all operational, incidental and labour
charges such as weigh batching, machine mixing, laying
concrete, curing etc.,complete but excluding cost of steel
7 and its fabrication charges for finished item of work (APSS 1782.31 12182.75 21713437.54
No. 402)with minimum cement content as per IS code from
standard suppliers approved by the department including
pumping, centering, shuttering, laying concrete, vibrating,
curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for. Retaining
SIDE WALLS (Wall thickness 0.20 M)

Fabrication and placing of /Tor steel/Fe 250/415 grade

steel reinforcement confirming to IS-226 and 1786-1985 of
SAIL/ VSP/ TISCON or any approved TMT of different
diameters straightening, cutting & bending to required
sizes & shapes placing in position with cover blocks of
approved material & size tieing firmly with MS binding wire
18 guage forming grills for reinforcement work as per
approved design & drawings to be supplied at the time of
executing the work including cost & conveyance of steel
8 and all materials and all wastages such as overlaps, 271.15 51239.58 13893468.56
couplings, welded joints, chairs,space bars, binding wire,
cover blocks and all operational, incidential, labour
charges such as cutting, bending, placing in position, tieing
etc., complete for finished item of work as directed by the
Deptt. for retaining walls. (M.T)
 Providing weep holes with 75 mm dia . Of required length
with PVC pipe of make (Sudhakar/nandi/prince)
conforming to IS 49851:2000 of 4.00 kg/sq cm pressure
and bell mouth finishing at inlet including cost , all taxes
and all labour charges for conveyance to site cutting into
required sizes , placing in position maintaing slopes as
9 diorected by engineer in charge etc.. inncluding metal spall 1500.00 81.80 122704.20
backing x 30 cms size in rear complete for weep holes in
all respects as per the specification and dirtection of
engineer in charge for retaining walls. (RM)

TOTAL 50226383.48
Add For Seignorage Charges 488825.91
Add LS for Unforeseen items 284790.61
GRAND TOTAL 51000000.00

General Manager(P)
APRSCL,Srikakulam
 Details of present L.O.C. for XVI th and part bill
NAME OF THE WORK: CONSTRUCTION OF 172 CLASSIC (A-TYPE) INDEPENDENT
…………………………...HOUSES INCLUDING INFRASTRUCTURE FACILITIES IN ANAMITRA
…………………………...COLONY AT ETCHERLA IN SRIKAKULAM. PACKAGE-I

1a Total value of work done as per General Abstract 169668571.00

1b Total value of work done as per G.O 35 107697020.00
1c Total Value of work done 277365591.00
2 Deduct tender less @ 5.22% -14478484.00
3 Add towards price adjustment. -5426537.00
4 Total bill amount L.S. XVI and part bill at estimate rates: 257460570.00
5 Dedudct previous Bill Amount -155962390.00
6 Current Bill Amount 101498180.00
7 Add VAT+ 5 % on 6th Column 5074909.00
8 Add service tax + 4.944 % on 6th Column 5018070.00
9 Add Labour Cess 1% on 6th Column 1014982.00
10 Net amount. 112606141.00
11 FSD @ 7.5% on Column 6 -7612364.00
12 Rock Recovery 0.00
13 Mobilization advance 20% on Column 6 0.00
14 Interest on Mobilization 0.00
15 Interest on Material Advance -121339.00
16 Any other recoveries 0.00
17 Total Recovery -7733703.00
18 Net AfterRecovery 104872438.00
19 Deductions
20 IT on 6 @2.0% -2029964.00
21 Seigiorage -16318.00
22 NAC @ 0.25% -253745.00
23 Other Deductions if any 0.00
24 VAT @ 5 % on 6 -5074909.00
25 ST @ 4.944%as per agreemenon6 -5018070.00
26 Add Labour Cess 1% on 6th Column -1014982.00
27 Total Deduction 19 to 27 -13407988.00
28 Net after Deductions 91464450.00
29 Reimbursements 0.00
30 0.00
(a) Technical Agents
(b) Insurance 0.00
(c) ST as per agreemenon6 0.00
(d) VAT @ 4 % on 6 0.00
(e) Bankers Charges 0.00
31 Any Other Reimbursements 0.00
32 Total Reimbursement 26+27 0.00
33 Netamount Payable (9-(16+24)+28) 91464450.00
 General Manager(P)
APRSCL,SRIKAKULAM
 VRCC & PCC RETAINING WALL for Layout 'after resumption of Land'
Dexcription Nos Length Width Depth Qty Unit
Excavation in soil with hydraulic excavator of 0.9 cum bucket capacity including cutting
and loading in tippers, trimming bottom and side slopes, in accordance with requirements
1 of lines, grades and cross sections, and transporting to the embankment location within
all lifts and lead upto 1000m (in sdr soils)

FOR VRCC M20 WALL

1 D- 178 TO AMENITY 9 1 106.90 3.70 0.45 177.9885 6 HT
2 AMENITY 9 TO D-43 1 385.00 3.20 0.45 554.4 5 HT
3 D-43 TO AMENITY 8 1 372.00 2.70 0.45 451.98 4 HT
4 AMENITY 8 TO B 75 1 210.00 3.20 0.45 302.4 5 HT
5 1 0
FOR P.C.C. 1:3:6 WALL
1 A-28 TO A-41 1 50.00 1.25 0.25 15.625
2 OHSR TO A-14 1 205.00 1.25 0.25 64.0625
3 18.00 BASIC ROAD TO D224 , D 131 1 15.00 1.40 0.25 5.25
4 1 0
TOTAL QUANTITY 1571.706 Cum

Excavation in Ordinary Rock using Hydraulic Excavator CK-90 and Tippers with Disposal
upto 1000 metres. For ( HDR & F&F PROFILES) Excavation
in ordinary rock with hydraulic excavator of 0.9 cum bucket capacity including cutting and
2 loading in tippers, transporting to embankment site within all lifts and lead upto 1000 m,
trimming bottom and side slopes in accordance with requirements of lines, grades and
cross sections.

FOR VRCC M20 WALL

1 D- 178 TO AMENITY 9 1 106.9 3.70 0.30 118.66
2 AMENITY 9 TO D-43 1 385 3.20 0.30 369.60
3 D-43 TO AMENITY 8 1 372 2.70 0.30 301.32
4 AMENITY 8 TO B 75 1 210 3.20 0.30 201.60
5 0 1 0 0.00 0.30 0.00
FOR P.C.C. 1:3:6 WALL
1 A-28 TO A-41 1 50 1.25 0.30 18.75
2 OHSR TO A-14 1 205 1.25 0.30 76.88
3 18.00 BASIC ROAD TO D224 , D 131 1 15 1.40 0.30 6.30
4 0 1 0 0.00 0.45 0.00
TOTAL QUANTITY 1093.104 Cum
 Plain cement concrete work of mix (1:4:8) prop. using 40mm guage hard granite machine
crushed metal including cost of machine mixing, laying, levelling, tamping, curing and
conveyance of all materials and all operational, incidental and labour charges,seignorage
3 charges etc. complete for levelling course and below footings for retaining walls. (Cum)

FOR VRCC M20 WALL

1 D- 178 TO AMENITY 9 1 106.9 3.70 0.15 59.33
2 AMENITY 9 TO D-43 1 385 3.20 0.15 184.80
3 D-43 TO AMENITY 8 1 372 2.70 0.15 150.66
4 AMENITY 8 TO B 75 1 210 3.20 0.15 100.80
5 0 1 0 0.00 0.15 0.00
FOR P.C.C. 1:3:6 WALL
1 A-28 TO A-41 1 50 1.25 0.15 9.38
2 OHSR TO A-14 1 205 1.25 0.15 38.44
3 18.00 BASIC ROAD TO D224 , D 131 1 15 1.40 0.15 3.15
4 0 1 0 0.00 0.15 0.00
TOTAL QUANTITY 546.552 Cum
 P.C.C. work of mix (1:3:6) Prop. using 12.5mm & 20mm gauge graded hard granite
machine crushed metal mechanically mixed with necessary reinforcement including cost
and conveyance of all materials and water to work site, and all operational, incidental,
labour charges, Centering charges such as Steel Scaffolding pipes, Jack props,Steel
centering plates etc., mixing concrete, laying, levelling, vibrating with vibrator, curing etc.,
complete as per standard specification incluidng cost and conveyance of all materials
and water to work site and all labour charges, machine mxing, laying, curing etc.,
complete for P.C.C RAFT

1 A-28 TO A-41 1 50 1.05 0.30 15.75

2 OHSR TO A-14 1 205 1.05 0.30 64.58
3 18.00 BASIC ROAD TO D224 , D 131 1 15 1.20 0.30 5.40
4 0 1 0 -0.20 0.45 0.00
TOTAL QUANTITY 85.73 Cum

P.C.C. work of mix (1:3:6) Prop. using 12.5mm & 20mm gauge graded hard granite
machine crushed metal mechanically mixed with necessary reinforcement including cost
and conveyance of all materials and water to work site, and all operational, incidental,
labour charges, Centering charges such as Steel Scaffolding pipes, Jack props,Steel
centering plates etc., mixing concrete, laying, levelling, vibrating with vibrator, curing etc.,
complete as per standard specification incluidng cost and conveyance of all materials
and water to work site and all labour charges, machine mxing, laying, curing etc.,
complete for P.C.C Side Walls.

FOR P.C.C. 1:3:6 WALL

1 A-28 TO A-41 1 50 0.325 0.75 12.19
2 OHSR TO A-14 1 205 0.325 0.75 49.97
3 18.00 BASIC ROAD TO D224 , D 131 1 15 0.525 2.00 15.75
4 0 1 0 0.525 2.00 0.00
TOTAL QUANTITY 77.91 Cum
 Supply and placing of the M20 Design Mix Concrete corresponding to IS 456 using
WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all materials
like cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as weigh batching, machine mixing, laying concrete,
curing etc.,complete but excluding cost of steel and its fabrication charges for finished
4
item of work (APSS No. 402)with minimum cement content as per IS code from standard
suppliers approved by the department including pumping, centering, shuttering, laying
concrete, vibrating, curing etc. complete but excluding cost of steel and its fabrication
charges for finished item of work. for, RETAINING WALL RAFT, FOOTINGS).

FOR VRCC M20 WALL

1 D- 178 TO AMENITY 9 1 106.9 3.50 0.60 224.49
2 AMENITY 9 TO D-43 1 385 3.00 0.50 577.5
3 D-43 TO AMENITY 8 1 372 2.50 0.50 465
4 AMENITY 8 TO B 75 1 210 3.00 0.50 315
5 0 1 0 -0.20 0.50 0
TOTAL QUANTITY 1581.99 Cum

Supply and placing of the M20 Design Mix Concrete corresponding to IS 456 using
WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and conveyance of all materials
like cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as weigh batching, machine mixing, laying concrete,
5 curing etc.,complete but excluding cost of steel and its fabrication charges for finished
item of work (APSS No. 402)with minimum cement content as per IS code from standard
suppliers approved by the department including pumping, centering, shuttering, laying
concrete, vibrating, curing etc. complete but excluding cost of steel and its fabrication
charges for finished item of work. for. Retaining SIDE WALLS (Wall thickness 0.20 M)

FOR VRCC M20 WALL

1 D- 178 TO AMENITY 9 1 106.9 0.40 6.00 256.56 6 HT
2 AMENITY 9 TO D-43 1 385 0.35 5.00 673.75 5 HT
3 D-43 TO AMENITY 8 1 372 0.30 5.00 558.00 4 HT
4 AMENITY 8 TO B 75 1 210 0.35 4.00 294.00 5 HT
5 0 1 0 0.30 4.00 0.00
TOTAL QUANTITY 1782.31 Cum
 Supply and placing of the M20 Design Mix Concrete corresponding to IS 456
using WEIGH BATCHER / MIXER with 20mm size graded machine crushed hard
granite metal (coarse aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand) coarse aggregate,
water etc., to site and including Seigniorage charges, sales & other taxes on all
materials including all operational, incidental and labour charges such as weigh
batching, machine mixing, laying concrete, curing etc.,complete but excluding
cost of steel and its fabrication charges for finished item of work (APSS No.
402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying
concrete, vibrating, curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for, PRESSURE RELIEF SHELVE
100 MM THICK SLAB).

D- 178 TO AMENITY 9 3 106.9 1.5 0.1 48.11

AMENITY 9 TO D-43 2 385 1.5 0.1 115.50
D-43 TO AMENITY 8 2 372 1.5 0.1 111.60
AMENITY 8 TO B 75 1 210 1.5 0.1 31.50
0 1 0 1.5 0.1 0.00
TOTAL QUANTITY 0.00 M3

Fabrication and placing of /Tor steel/Fe 250/415 grade steel reinforcement confirming to
IS-226 and 1786-1985 of SAIL/ VSP/ TISCON or any approved TMT of different
diameters straightening, cutting & bending to required sizes & shapes placing in position
with cover blocks of approved material & size tieing firmly with MS binding wire 18 guage
forming grills for reinforcement work as per approved design & drawings to be supplied
at the time of executing the work including cost & conveyance of steel and all materials
6 and all wastages such as overlaps, couplings, welded joints, chairs,space bars, binding
wire, cover blocks and all operational, incidential, labour charges such as cutting,
bending, placing in position, tieing etc., complete for finished item of work as directed by
the Deptt. for retaining walls. (M.T)

VRCC QUANTITY X 70 KG/M3 Raft 1581.99 110.74

VRCC QUANTITY X 90 KG/M4 Wall 1782.31 160.41

TOTAL QUANTITY 271.15 MT

 Providing weep holes with 75 mm dia . Of required length with PVC pipe of make
(Sudhakar/nandi/prince) conforming to IS 49851:2000 of 4.00 kg/sq cm pressure and bell
mouth finishing at inlet including cost , all taxes and all labour charges for conveyance to
site cutting into required sizes , placing in position maintaing slopes as diorected by
7 engineer in charge etc.. inncluding metal spall backing x 30 cms size in rear complete for
weep holes in all respects as per the specification and dirtection of engineer in charge for
retaining walls. (RM)

Weep holes 1 1500 - - 1500 Rmt

 NAME OF THE WORK: CONSTRUCTION OF 172 CLASSIC (A-TYPE) INDEPENDENT HOUSES INCLUDING INFRASTRUCTURE
FACILITIES IN ANAMITRA COLONY AT ETCHERLA IN SRIKAKULAM. PACKAGE-I

DETAILS OF RETAINING WALLS

CONCRETE
S.No LOCATION P.C.C RAFT WALL RAFT
LENGTH WIDTH DEPTH QUANTITY WIDTH DEPTH BOTTOM TOP AVG HT QTY WALL QTY RAFT
A VRCC M20
1 D-178 TO AMENTY 9 113.63 3.70 0.15 63.06 3.50 0.60 0.60 0.20 0.40 10.00 454.52 238.62
2 AMENTY 9 TO D-43 376.72 3.70 0.15 209.08 3.50 0.60 0.60 0.20 0.40 10.00 1506.88 791.11
3 B-75 TO B-61 211.85 3.20 0.15 101.69 3.00 0.50 0.50 0.20 0.35 7.00 519.03 317.78
4 C-92 TO C194 247.03 3.20 0.15 118.57 3.00 0.50 0.50 0.20 0.35 6.00 518.76 370.55
5 B-125 TO B117 95.26 3.20 0.15 45.72 3.00 0.50 0.50 0.20 0.35 6.00 200.05 142.89
6 B-172 TO B- 155 186.51 3.20 0.15 89.52 3.00 0.50 0.50 0.20 0.35 6.00 391.67 279.77
C-300 TO OPEN AREA 3
7 TO U SHAPE ROAD 231.21 3.70 0.15 128.32 3.50 0.60 0.60 0.20 0.40 10.00 924.84 485.54
8 C- 185 TO C-194 111.00 3.20 0.15 53.28 3.00 0.50 0.50 0.20 0.35 6.00 233.10 166.50
9 C-392 TO 367 69.00 3.70 0.15 38.30 3.50 0.60 0.60 0.20 0.40 10.00 276.00 144.90
S.No Total 1642.21 847.55 5024.85 2937.65
B P.C.C. 1:3:6
1 OPEN AREA 1 TO OHSR 909.76 1.25 0.15 170.58 1.05 0.30 0.45 0.20 0.33 0.75 221.75 286.57
2 OHSR TO A-14 200.97 1.25 0.15 37.68 1.05 0.30 0.45 0.20 0.33 0.75 48.99 63.31
3 A-17 TO A-21 53.77 1.25 0.15 10.08 1.05 0.30 0.45 0.20 0.33 0.75 13.11 16.94
4 A-52 TO A-82 74.42 1.40 0.15 15.63 1.20 0.45 0.60 0.45 0.53 2.00 78.14 40.19
5 C-150 TO C-184 104.37 1.40 0.15 21.92 1.20 0.45 0.60 0.45 0.53 3.00 164.38 56.36
Total 1343.29 255.89 526.37 463.36
 DETAILS OF RETAINING WALLS
EARTH WORK SDR EARTH WORK BLASTING
S.No LOCATION
WIDHT DEPTH QUANTITY WIDTH DEPTH QUANTITY
A VRCC M20
1 D-178 TO AMENTY 9 3.70 0.45 189.19 3.70 0.30 126.13
2 AMENTY 9 TO D-43 3.70 0.45 627.24 3.70 0.30 418.16
3 B-75 TO B-61 3.20 0.45 305.06 3.20 0.30 203.38
4 C-92 TO C194 3.20 0.45 355.72 3.20 0.30 237.15
5 B-125 TO B117 3.20 0.45 137.17 3.20 0.30 91.45
6 B-172 TO B- 155 3.20 0.45 268.57 3.20 0.30 179.05
C-300 TO OPEN AREA 3
7 TO U SHAPE ROAD 3.70 0.45 384.96 3.70 0.30 256.64
8 C- 185 TO C-194 3.20 0.45 159.84 3.20 0.30 106.56
9 C-392 TO 367 3.70 0.45 114.89 3.70 0.30 76.59
S.No Total
B P.C.C. 1:3:6
1 OPEN AREA 1 TO OHSR 1.25 0.25 284.30 1.25 0.20 227.44
2 OHSR TO A-14 1.25 0.25 62.80 1.25 0.20 50.24
3 A-17 TO A-21 1.25 0.25 16.80 1.25 0.20 13.44
4 A-52 TO A-82 1.40 0.25 26.05 1.40 0.35 36.47
5 C-150 TO C-184 1.40 0.25 36.53 1.40 0.35 51.14
Total 2969.14 2073.84
 Ref. to
Remarks/
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
Input ref.
Spec.

3.6 301 Excavation in Soil using Hydraulic Excavator CK 90 and Tippers with
Disposal upto 1000 metres.

Excavation in soil with hydraulic excavator of 0.9 cum bucket capacity including
cutting and loading in tippers, trimming bottom and side slopes, in accordance with
requirements of lines, grades and cross sections, and transporting to the
embankment location within all lifts and lead upto 1000m (in sdr soils)

Unit = cum
Taking output =
360 cum
a) Labour
Mate day 0.080 425.00 34.00 L-12
Mazdoor day 2.000 370.00 740.00 L-13
Add MA on 0.200 774.00 154.80
Labor
b) Machinery
Hydraulic hour 6.000 2506.90 15041.40 P&M-026
excavator 0.9
cum bucket
capacity @ 60
cum per hour
Tipper 5.5 cum hour 16.000 853.90 13662.40 P&M-048
capacity, 4 trips
per hour.
d) Contractor's 0.136 29632.60 4034.48
profit @ input on
(a+b+c)

Cost for 360 cum = 33667.08

a+b+c+d
Rate per cum = 93.52
(a+b+c+d)/360
say 93.52
3.9 301 Excavation in Hard Rock (controlled blasting) with disposal upto 1000 metres

Excavation in hard rock with controlled blasting by drilling, blasting and breaking,
trimming of bottom and side slopes in accordance with requirements of lines,
grades and cross sections, loading and disposal of cut road with in all lifts and
leads upto 1000 metres

Unit = cum
Taking output =
180 cum
a) Labour
Mate day 0.220 425.00 93.50 L-12
Mazdoor day 3.000 370.00 1110.00 L-13
Driller day 2.000 535.00 1070.00 L-06
Blaster day 0.500 535.00 267.50 L-03
add 20 % MA 0.200 2541.00 508.20
b) Machinery
Dozer 80 HP @ hour 6.000 2233.20 13399.20 P&M-014
30 cum per hour
Air compressor, hour 6.000 1169.10 7014.60 P&M-001
250 cfm with 2
jack hammers
Front end loader hour 6.000 1432.00 8592.00 P&M-017
1 cum bucket
capacity

Tipper 5.5 cum hour 8.200 853.90 7001.98 P&M-048

capacity, 4 trips
per hour.
c) Materials
Gelatin 80 per kg 63.000 57.00 3591.00 M-104
cent
Electric each 1008.000 9.00 9072.00 M-094
Detonators @ 1 /100
detonator for1/2
gelatin stick of
125 gms each
Add 5 per cent 2586.00
of cost of a+b+c
towards muffling
arrangements to
guard against
any rock fly off
during blasting

total 54305.98
e) Contractor's 0.136 54305.98 7393.76
profit @ input on
(a+b+c+d)

Cost for 180 cum = 61699.74

a+b+c+d+e
Rate per cum = 342.78
(a+b+c+d+e)/180
say 342.78
 Ref. to
Remarks/
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
Input ref.
Spec.
3.7 301 Excavation in Ordinary Rock using Hydraulic Excavator CK-90 and Tippers
with Disposal upto 1000 metres. For ( HDR & F&F PROFILES)

Excavation in ordinary rock with hydraulic excavator of 0.9 cum bucket capacity
including cutting and loading in tippers, transporting to embankment site within all
lifts and lead upto 1000 m, trimming bottom and side slopes in accordance with
requirements of lines, grades and cross sections.

Unit = cum
Taking output =
240 cum
a) Labour
Mate day 0.080 425.00 34.00 L-12
Mazdoor day 2.000 370.00 740.00 L-13
add 20 % MA 0.200 774.00 154.80
b) Machinery
Hydraulic hour 6.000 2506.90 15041.40 P&M-026
Excavator 0.90
cum bucket
capacity @ 36
cum per hour
Tipper 5.5 cum hour 11.000 853.90 9392.90 P&M-048
capacity, 4 trips
per hour.
total 25363.10
d) Contractor's 0.13615 25363.10 3453.19
profit @ input on
(a+b+c)

Cost for 240 cum = 28816.29

a+b+c+d
Rate per cum = 120.07
(a+b+c+d)/240
say 120.07
 DATAS FOR RETAINING WALL As per SoR 2017-2018. POST GST

BASIC DATA - (1).

Supply and placing of the M 20 Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER /
MIXER with 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water
etc., to site and including Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as weigh batching, machine mixing, laying concrete, curing etc.,complete
but excluding cost of steel and its fabrication charges for finished item of work (APSS No. 402)with minimum
cement content as per IS code from standard suppliers approved by the department including pumping,
centering, shuttering, laying concrete, vibrating, curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for FOUNDATIONS, RAFT, FOOTINGS).

As per Standard Data PART-III, for BLD-CSTN-3.14). Unit - 1 Cum

A) MATERIALS:
a) 20mm HBG Graded
metal 0.80 X 1315.78 /Cum. 1052.62

Sand 0.40 X 178.53 /Cum. 71.41

Cement 350.00 Kgs. X 3.882 /Kg. 1358.70

B) LABOUR:

1st Class Mason 0.133 X 465.00 /day. 61.85

2nd Class Mason 0.267 X 420.00 /day. 112.14

Mazdoor 4.600 X 370.00 /day. 1702.00

Add M.L 20% on Labour charges @ Rs. 1875.98 375.20

C) MACHINERY:

Weigh Batcher Hire

charges (Machine mixing)
charges 1.333 Hours 471.90 629.04

Vibrator hire charges 1.333 Hours 191.20 254.87

Water charges (Urban) 1.20 KL 77.00 92.40

BASIC Rate for One Cum. = Rs. 5710.23 Cum.

 BASIC DATA - (II).
Supply and placing of the M 20 Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER / MIXER with
20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational, incidental and labour charges such
as weigh batching, machine mixing, laying concrete, curing etc.,complete but excluding cost of steel and its fabrication
charges for finished item of work (APSS No. 402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying concrete, vibrating, curing etc. complete
but excluding cost of steel and its fabrication charges for finished item of work. for COLUMNS, LINTELS, WATER
TANKS, RCC WALLS).

As per Standard Data PART-III, for BLD-CSTN-3.15 Unit - 1 Cum

A) MATERIALS:

a) 20mm HBG Graded metal 0.80 X 1315.78 /Cum. 1052.62

Sand 0.40 X 178.53 /Cum. 71.41

Cement 350.00 Kgs. X 3.882 /Kg. 1358.70

B) LABOUR:

1st Class Mason 0.167 X 465.00 /day. 77.66

2nd Class Mason 0.167 X 420.00 /day. 70.14

Mazdoor 5.600 X 370.00 /day. 2072.00

Add M.L 20% on Labour charges @ Rs. 2219.80 443.96

C) MACHINERY:

Weigh Batcher Hire charges

(Machine mixing) charges 1.333 Hours 471.90 629.04

Vibrator hire charges 1.333 Hours 191.20 254.87

Water charges (Urban) 1.20 KL 77.00 92.40

BASIC Rate for One Cum. = Rs. 6122.80 Cum.

 BASIC DATA - (III).
Supply and placing of the M20 Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER / MIXER with
20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry including cost and
conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water etc., to site and including
Seigniorage charges, sales & other taxes on all materials including all operational, incidental and labour charges such
as weigh batching, machine mixing, laying concrete, curing etc.,complete but excluding cost of steel and its fabrication
charges for finished item of work (APSS No. 402)with minimum cement content as per IS code from standard suppliers
approved by the department including pumping, centering, shuttering, laying concrete, vibrating, curing etc. complete
but excluding cost of steel and its fabrication charges for finished item of work. for RCC SLABS, BEAMS).

As per Standard Data PART-III, for BLD-CSTN-3.16 Unit - 1 Cum

A) MATERIALS:

a) 20mm HBG Graded metal 0.80 X 1315.78 /Cum. 1052.62

Sand 0.40 X 178.53 /Cum. 71.41

Cement 350.00 Kgs. X 3.882 /Kg. 1358.70

B) LABOUR:

1st Class Mason 0.067 X 465.00 /day. 31.16

2nd Class Mason 0.133 X 420.00 /day. 55.86

Mazdoor 3.077 X 370.00 /day. 1138.49

Add M.L 20% on Labour charges @ Rs. 1225.51 245.10

C) MACHINERY:

Weigh Batcher Hire charges

(Machine mixing) charges 0.308 Hours 471.90 145.35

Vibrator hire charges 0.308 Hours 191.20 58.89

Water charges (Urban) 1.20 KL 77.00 92.40

BASIC Rate for One Cum. = Rs. 4249.98 Cum.

Earth work excavation for foundations and depositing on bank for all lifts and with an initial lead of 10m
including all operational, incidental, labour charges such as shoring ,sheeting, planking, strutting, etc.
complete for finished item of work including seigniorage excluding dewatering charges etc as per SS - 20 B
(APSS 308). for Retaining Walls Ordinary soils-Mechanical Means-Upto 3 m depth

A.P.Standard Data No.10, P.16, for BLD-CSTN-2.1 = Taking output = 240 Cum
(A) Upto 3.00 Mts. Depth.
A) LABOUR: Unit -- One Cum

Man Mazdoor 8.32 Nos. X 370.00 3078.40

Add M.L. at 20% on labour 615.68

Total 3694.08
B) Machinery : Hydraulic Excavator 1.0 Cum bucket capacity 6.0 hours@ 2506.9per
hour 15041.40

Total 18735.48

Over Heads & Contractors Profit @ 13.615% 2550.84

Rate for 240 Cum 21286.32 240 Cum.

Rate Rs. = 88.70 One Cum.

PCC work of mix (1:4:8)Prop.using 40mm gauge hard broken granite machine crushed metal
including cost and conveyance of all materials and all operational, incidental, labour charges,
machine mixing, laying, levelling, tamping, curing charges and all other taxes etc., complete for
Bed of Foundations.

Unit - 1 Cum
A.P.Standard Data No.22, of BLD-CSTN.3-5 vide P.No.20.
A) MATERIALS:

Cement 162.00 Kgs. 3.882 /Kg. 628.88

40mm HBG Metal as per lead chart
0.90 Cum. 953.58 /Cum. 858.22

Sand as per Lead chart 0.45 Cum. 178.53 /Cum. 80.34

P.No.34,Sl.No.M-189 (a)
Water (Including curing) 1.20 KL 77.00 of SSR Part-I. 92.40

B) MACHINERY

Concrete Mixer 300/200 (diesel) 1.00 Hour x 356.50 P.No.42,Sl.No.16,Part-I 356.50

C) LABOUR:

1st Class Mason 0.10 X 465.00 /day. 46.50

Man Mazdoor 1.39 X 370.00 /day. 514.30

Add M.L 20% on Labour charges @ Rs. 560.80 112.16

Total = 2689.30

Overheads & Contractor's Profit @13.615% 366.15

0.00

Rate per One Cum. == Rs. 3055.45 Cum.

Supply and placing of the M20 Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER /
MIXER with 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water
etc., to site and including Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as weigh batching, machine mixing, laying concrete, curing etc.,complete
but excluding cost of steel and its fabrication charges for finished item of work (APSS No. 402)with minimum
cement content as per IS code from standard suppliers approved by the department including pumping,
centering, shuttering, laying concrete, vibrating, curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for, RETAINING WALL RAFT, FOOTINGS).

Unit -- One Cum.

Rate as per M20 design mix in Basic DATA.No.1 5710.23

Centering charges as per P.No.105, For Footings

750.00 750.00

Total = 6460.23

Overheads & Contractor's Profit @13.615% 879.56

7339.79
Sundries 0.01

Rate per One Cum. == Rs. 7339.80 Cum.

Supply and placing of the M20 Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER /
MIXER with 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water
etc., to site and including Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as weigh batching, machine mixing, laying concrete, curing etc.,complete
but excluding cost of steel and its fabrication charges for finished item of work (APSS No. 402)with minimum
cement content as per IS code from standard suppliers approved by the department including pumping,
centering, shuttering, laying concrete, vibrating, curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for. Retaining SIDE WALLS (Wall thickness 0.20 M)

Unit -- One Cum.

Rate as per M30 design mix in Basic DATA.No.2 . 6122.80

Centering charges vide P.No.9, Part-IV for RCC vertical walls of

Plane faces at Rs.920.00/Sqmt.=920/0.20 = 4600.00 4600.00 4600.00

Total = 10722.80

Overheads & Contractor's Profit @13.615% 1459.91

Total = 12182.72
0.03

Rate per One Cum. == Rs. 12182.75 Cum.

Supply and placing of the M20 Design Mix Concrete corresponding to IS 456 using WEIGH BATCHER /
MIXER with 20mm size graded machine crushed hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine aggregate (sand) coarse aggregate, water
etc., to site and including Seigniorage charges, sales & other taxes on all materials including all operational,
incidental and labour charges such as weigh batching, machine mixing, laying concrete, curing etc.,complete
but excluding cost of steel and its fabrication charges for finished item of work (APSS No. 402)with minimum
cement content as per IS code from standard suppliers approved by the department including pumping,
centering, shuttering, laying concrete, vibrating, curing etc. complete but excluding cost of steel and its
fabrication charges for finished item of work. for, PRESSURE RELIEF SHELVE 100 MM THICK SLAB).

Unit -- One Cum.

Rate as per M30 design mix in Basic DATA.No.3 4249.98

Centering charges as per P.No.105, For Slab
3890.00 3890.00

Total = 8139.98

Overheads & Contractor's Profit @13.615% 1108.26

9248.23

Sundries 0.02

Rate per One Cum. == Rs. 9248.25 Cum.

Providing High Yield Strenth Deformed STEEL bars / TMT (Fe.415 Grade & Fe.500 Grade as per IS1786
and as amended upto date) of different of diameters including labour charges for cutting, bending to required
size, shapes, placing in position with cover blocks of approved materials and size and tying firmly with
M.S.Binding wire of 20 SWG forming grills for reinforcement work as per approved designs and drawings
including cost and conveyance of mild steel bars, including all wastage, such as over laps, welding joints,
chairs, space bars and all incidental, Operational labour charges, including sales and other taxes on all
materials etc., complete for finished item of work in all floors (payment will be made on the basis of wieght of
fabrication deformed bars only. No re-rolled steel shall be allowed) complete for 8mm to 40mm).

A.P.Standard Data No.36 Unit - 1 MT

Amendment issued vide Proc.No.ENCB/TA8/AEE3/DATA-2010-11,Dt.01-08-2011,SoR.2011-12,P.392.

Rate vide C.Memo.No.146/T4/A4/Cement&Steel/2015-16,dated.29-9-2016.

A) MATERIALS:
HYSD/TMT bars including 5% Over
Laps and Wastage.

1.05 M.T. X 31746.0 /MT As per G.O 33333.30

P.11,Sl.No.3.
Binding Wire 6.00 Kgs. X 51.00 /Kg. Part-I. 306.00

B) LABOUR:

Barbender 10.00 X 585.00 /day. 5850.00

Mazdoor 10.00 X 370.00 /day. 3700.00

Add M.L 20% on Labour charges @ Rs. 9550.00 1910.00

Total 45099.30 M.T

Overheads & Contractor's Profit @13.615% 6140.27

0.01

Rate per One Cum. == Rs. 51239.58 M.T

Providing weep holes with 75 mm dia . Of required length with PVC pipe of make (Sudhakar/nandi/prince)
conforming to IS 49851:2000 of 4.00 kg/sq cm pressure and bell mouth finishing at inlet including cost , all
taxes and all labour charges for conveyance to site cutting into required sizes , placing in position maintaing
slopes as diorected by engineer in charge etc.. inncluding metal spall backing x 30 cms size in rear complete
for weep holes in all respects as per the specification and dirtection of engineer in charge for retaining walls.
(RM)

Unit-1 Rm

A) MATERIAL:
Cost of Pipe BMW G-11 pg no
216/3 1.00 X 72.00 72.00

Total = 72.00 1 Rm.

Overheads & Contractor's Profit @13.615% 9.80

Total = 81.80 1 Rm.

Rate Rs. 81.80 One Rm.

P.C.C. work of mix (1:3:6) Prop. using 12.5mm & 20mm gauge graded hard granite machine crushed metal
mechanically mixed with necessary reinforcement including cost and conveyance of all materials and water to
work site, and all operational, incidental, labour charges, Centering charges such as Steel Scaffolding pipes,
Jack props,Steel centering plates etc., mixing concrete, laying, levelling, vibrating with vibrator, curing etc.,
complete as per standard specification incluidng cost and conveyance of all materials and water to work site
and all labour charges, machine mxing, laying, curing etc., complete for P.C.C RAFT

Unit - 1 Cum
A) MATERIALS:
Cement 220.00 Kgs. X 3.882 /Kg. 854.04
12.5mm&20mm HBG Metal
0.90 X 1321.08 /Cum. 1188.97
Sand 0.45 X 178.53 /Cum. 80.34
Water (Including curing) 1.200 KL X 77.00 92.40
B) MACHINERY
Concrete Mixer 300/200 (diesel) 1.00 Hour x 356.50 P.42,Sl.No.16, Part-I. 356.50
C) LABOUR:
1st Class Mason 0.10 X 465.00 /day. 46.50
Man Mazdoor 2.36 X 370.00 /day. 873.20
Add M.L 20% on Labour charges @ Rs. 919.70 183.94
Centering charges for raft 1.00 750.00 750.00
Total = 4425.89
Overheads & Contractor's Profit @13.615% 602.58
Total = 5028.47 Cum.
Rate per One Cum. == Rs. 5028.50 Cum.
P.C.C. work of mix (1:3:6) Prop. using 12.5mm & 20mm gauge graded hard granite machine crushed metal
mechanically mixed with necessary reinforcement including cost and conveyance of all materials and water to
work site, and all operational, incidental, labour charges, Centering charges such as Steel Scaffolding pipes,
Jack props,Steel centering plates etc., mixing concrete, laying, levelling, vibrating with vibrator, curing etc.,
complete as per standard specification incluidng cost and conveyance of all materials and water to work site
and all labour charges, machine mxing, laying, curing etc., complete for P.C.C Side Walls.

Unit - 1 Cum
A) MATERIALS:
Cement 220.00 Kgs. X 3.882 /Kg. 854.04
12.5mm&20mm HBG Metal
0.90 X 1321.08 /Cum. 1188.97
Sand 0.45 X 178.53 /Cum. 80.34
Water (Including curing) 1.200 KL X 77.00 92.40
B) MACHINERY
Concrete Mixer 300/200 (diesel) 1.00 Hour x 356.50 P.42,Sl.No.16, Part-I. 356.50
C) LABOUR:
1st Class Mason 0.10 X 465.00 /day. 46.50
Man Mazdoor 2.36 X 370.00 /day. 873.20
Add M.L 20% on Labour charges @ Rs. 919.70 183.94
Centering charges for Walls 1.00 2041.00 2041.00
Total = 5716.89
Overheads & Contractor's Profit @13.615% 778.35
Total = 6495.24 Cum.
Rate per One Cum. == Rs. 6495.25 Cum.
 LOAD CALCULATION ON RETAINING WALL OF Height 5.0 Metres

TOTAL PRESSURE = Pa= [kaδH2]/2

Total Bending moment at bottom = M= [kaδH3]/6

kp, coefficient of passive earth pressure

Where, ka= Coefficient of active earth
pressure
= (1-sinΦ)/(1+sinΦ)=tan2Φ
Φ= Angle of internal friction
δ=Unit weigh or density of backfill

Φ= 30°, THEN ka=1/3 and kp=3. Thus ka

is 9 times kp

TOTAL PRESSURE = = (1/3X 1100 N/M3 X 5.0 X 5.0 ) /2 = 4583.3 N/Mtr

Total Bending moment at bottom = (1/3X 1100 N/M3 X 5.0 X 5.0X5.0 ) /6 = 76.389 KN
 BACK FILL WITH SLOPING SURFACE

Ka = COSΘ[COSΘ-√COS2Θ - COS2Φ /COSΘ +√COS2Θ - COS2Φ]

Where Θ = Angle of surcharge

TOTAL PRESSURE = Pa= [kaδH2]/2

PRESSURE ON RELIEF SELVES FOR 1 MTR SPAN

assume
Length Of Wall = 1.00 Mtr
Length of Relief shelves slab = 1.00 Mtr
Width of Wall = 0.3 Mtr
Thickness of Slab = 0.115 Mtr

Unit weigth of Earth = 18 Kn/M3

 Abstract Estimate for Re. Wall Of Layout 'after resumption of Land' at Anamitra
Abstarct Estimate 'after resumption of Land'

Seignorage

ORDINARY BOULD AMOUNT AMOUNT AMOUNT FOR

Item ORDINARY SAND EARTH ER METAL FOR FOR ORDINARY AMOUNT
Description SAND EARTH BOULDER METAL RATE RATE RATE RATE BOULDER METAL EARTH FOR SAND

PCC 136 38.58 0.00 0.00 77.15 50.00 30.00 75.00 75.00 0.00 5786.44 0.00 1928.81

P.C.C 1:4:8 245.95 0.00 0.00 491.90 50.00 30.00 75.00 75.00 0.00 36892.26 0.00 12297.42

M 20 1513.94 0.00 0.00 3027.87 50.00 30.00 75.00 75.00 0.00 227090.25 0.00 75696.75

ORDINARY
EARTH 0.00 1571.71 0.00 0.0 50.00 30.00 75.00 0.00 0.00 47151.18 0.00

BOULDERS 0.00 0.00 1093.10 0.0 50.00 30.00 75.00 75.00 81982.80 0.00 0.00 0.00

81982.80 269768.95 47151.18 89922.98

GRAND TOTAL 488825.9