Model Working Estimate - NREGS

:
:
Work ID : 057043101001080024
: West Godavari
: P.R.I. Sub-Division, Tanuku
: Iragavaram
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATI RAJ ENGINEERING DEPARTMENT
EAST GODAVARI DISTRICT
Proejct for Comprehesive Development of SC/ST Colonies
G O NO 389
WORKING Cum RECAST ESTIMATE
Name of the Sub-
division
Name of the Mandal
Name of the work Comprehensive Development - Providing Internal
Roads with CC Drains in SC, ST localities in Relangi
Village of Iragavaram Mandal
Estimate Cost Rs.315.00Lakhs/ Rs.315.00Lakhs
Name of the District
Estimate Rs.2,00,000/- Rs 315.00 Lakhs
The 1st working estimate was approved on dated.11.03.2013 of the CE,
MGNREGS, PR, Hyderabad with following provisions.
Total Length of Roads
Total Length of Shoulders Proposed 9236.7
Specification Report to accompanying the 2nd Working cum Recast estimate prepared for the work
Comprehensive Development - Providing Internal Roads with CC Drains in SC, ST localities in
Relangi Village of Iragavaram Mandal
Working Estimate Amount
The above work was administratively sanctioned under GO MS No 389 in MGNREGS
Grant Vide Proceedings Rc No D1/3//2011 (SC/ST Colonies) Dt.27-1-2012 of District Collector, West
Godavari District, Eluru. The total length of the road is 9236.70 Metres
The Estimate is technically sanctioned in TSR No.179/2011-12 Dt.01-02-2012 by the
Chief Engineer,PR , NREGS, Hyderabad with following provisions. The work ID is 057043101001080024.
The Original estimate approved with following lengths.
Total Length of Roads 9236.70m
including existing CC
roads length
The 1st working estimate data was approved on dt.11.3.2013 without Municipal
allowence, but this village comes in the radius of 12km from Tanuku municipality and original estimate
was approved with Municipal allowence. And for RSSR data tasks giving the NMRs for wage seekers
having job cards (bonafied labor) in the village and for CSSR tasks Mazdoors, Masons are coming other
areas and they are eligible for getting municiple allowences.
Hence, this working estimate has been prepared for CSSR rates for WBM Gr-II
materials & 20mm-12mm size HBG metal with approved Quotations for the year 2012-13 by EE, PRI,
Eluru, because the agreement period of material tenders is completing on 31.3.2013 and for continuing
the work, the WBM Gr-II material rates & 20mm-12mm size HBG metal are approved vide Circular
No.7826/EGS/DEE(SS)/2012 dt.22.02.2013 of the Commissioner, RD, Hyderabad and with Municipal
allowence for 1st class masons, 2nd class masons & mazdoors in CSSR 2012-13 rates for already
executed quanities. The cement & steel rates are allowed as per date of recording.
The thickness of roads are executed as per IRC:SP:62-2004 "Table 5 for Concrete
Pavement Thickness for Rural Roads" for Low traffic (wheel load-30kN) in Zone-III in . A few roads
executed with thickness of 125mm and 150mm for narrow streets, dead end streets and with one side
feeder channel & other side houses.
Total Length of CC Drain Proposed 8172.00m
Total Length of Shoulders Proposed 9236.70m
Total Length of Gravel Road Proposed 8200.00m
Total Length of WBM Road Proposed 8200.00m
Total Length of CC Road Proposed 8502.00m
Total Length of CC Road Proposed 8502.00m
Total Length of CC Drain Proposed 8335.00m
163m excess to connect
the lead drains which
are near by the localities
of the village
9236.70m
Total Length of Gravel Road Proposed 8200.00m
Total Length of WBM Road Proposed 8200.00m
Page 2 of 89
Length of CC Drain to be executed with CSSR 2013-14
proposed in 2nd working estimates rates
3700.00m
CC Drain
8502.00m
Length of CC Roads executed with CSSR 2011-12
with Original estimates rates
0.00m
Length of CC Roads executed with CSSR 2012-13
with 1st working estimates rates
4291.05m
Balance Length of CC Roads to be executed with
CSSR 2013-14 proposed in 2nd working estimates
rates
4210.95m
Out of Balance Length of GSB Roads to be executed
with CSSR 2013-14 proposed in 2nd working
estimates rates
4804.20m
Length of WBM Gr-II layer Roads executed with CSSR
2011-12 with Original estimates rates
1923.00m
existing CC roads & new
CC roads
GSB Layer
Length of GSB Roads executed with CSSR 2011-12
with Original estimates rates
1659.00m
CC Road
Total Length of WBM Gr-II layer Roads Proposed in
Original estimate
8200.00m
Balance Length of WBM Gr-II layer Roads to be
executed with CSSR 2013-14 proposed in 2nd working
estimates rates
3018.40m
Total Length of CC Roads Proposed in Original
estimate
CC drain proposed on
one side of road are
proposed& for narrow
streets less than 2m
width roads drains are
removed
Total Length of CC Drain Proposed in Original estimate 8172.00m
Length of WBM Gr-II layer executed with CSSR 2012-
13 with 1st working estimates rates
3258.60m
Length of CC Drainexecuted with CSSR 2012-13 with
1st working estimates rates
0.00m
Length of CC Drain executed with CSSR 2011-12 with
Original estimates rates
0.00m
The 2nd working estimate was with following provisions.
Total Length of Roads 9236.70m
Total Length of GSB Roads Proposed in Original
estimate
8200.00m
And the balance lengths for GSB layer, WBM Gr-II layer and CC roads after
executing lengths with CSSR 2012-13 & approved metal rates, are prepared with CSSR 2013-14 rates
vide Circular No.7826/EGS/DEE(SS)/2012 dt.22.02.2013 of the Commissioner, RD, Hyderabad and
Circular No.5622/EGS/DEE(T)/2013 dated.5.12.2013 of the Commissioner, RD, Hyderabad and with
Municipal allowence for 1st class masons, 2nd class masons & mazdoors in CSSR 2013-14 rates. The
current cement & steel rates are allowed.
WBM Gr-II layer
Length of GSB Roads executed with CSSR 2012-13
with 1st working estimates rates
1736.80m
Page 3 of 89
Executive Engineer Deputy Executive Engineer Mandal Engineering Officer
PRI Div Eluru PRI Sub Dvn Tanuku MPP Iragavaram
The 2nd working estimate has been prepared with the specifications approved in 1st
working estimate and with Part-I for work already executed with approved rates in 1st working estimate
and approved rates for metal with e tender rates and quotations approved by EE, PRI, Eluru. And Part-II
prepared for balance lengths with CSSR 2013-14 vide Circular No.7826/EGS/DEE(SS)/2012
dt.22.02.2013 of the Commissioner, RD, Hyderabad.The Work will be executed as per standard
specifications of MGNREGS norms & APDSS.
2) Provision for Construction of GRAVEL SUB BASE / SHOULDERS by providing well graded meterial
(i.e 66% of Gravel having stone aggregate of 9.5 mm to 4.75mm size and 34% of Sand of size less than
2.6mm ) for a balance length 4804.20m width 3.50m of thickness 0.15 on earthen road formation and for
shoulders of Newly constructed CC road length 8502.00m width 0.60m of thickness 0.10m are proposed.
3) Provision for Construction of WBM road surface for base to CC pavement of balance length 3018.40m
width 3.30m thickness 0.075m as per cross section communicated.
4) Provision for Construction of CC pavement of balance length 4210.95m width 2.50m thickness 0.125m
as per cross section communicated.
5) Provision for Name board is proposed.
6) Provision for VAT 5%, QC charges at 0.50%, and flactuations of rates in cement and stell are
proposed.
Length of Shoulders to be executed with CSSR 2013-
14 proposed in 2nd working estimates rates
8502.00m
length of shoulders
restricted to New CC
road laid
Gravel Shoulders
1) Provision for Construction of CC drain of length 3700.00m of type 4 cross section is proposed on one
side of streets in SC and ST localities to connect the out let near the SC and ST localities and cross
drains of 46Nos are proposed to the existing CC roads and slab culverts of 4Nos of 0.75m vent are
proposed to cross the PR roads.
Total Length of Shoulders Proposed in Original
estimate
9236.70m
Page 4 of 89
Working Estimate Rs.315.00Lakhs/ Rs.315.00Lakhs
Quantites and Rates shall be as per technically sanctioned estimate.
Rates shall be worked out as per standard data basing on rates available in RSSR and CSSR.
Road Work (RW)
Rate Per
Unit
(in Rs)
1
CC12.Collection & Supply of material containing 66% (61% to
71%) of gravel having aggregates of 9.5 mm to 4.75 mm size,
and 34% (29% to 39%) of sand of size less than 2.36 mm to
obtain CBR Value not less than 15 and plasticity index <6% in
soaked condition when compacted including cost, conveyance,
seigniorage and labour charges and stacking to Departmental
guage for pre measurements as per MORD standards for Sub
Base as per Technical Specification clause 401 MORD & as
per Table 400.1 Grading III towards construction of Sub-base
for compaction upto OMC excluding sand
cum 16693 811.75 279.62
2
for compaction upto OMC excluding Gravel
cum 16695 811.75 185.31
3
CC24.Engaging unskilled labour for spreading the collected
Gravel with sand / stonedust / coarse graded material Grade B /
Grade III and sectioning to sub base & shoulders (RSSR)
cum 16705 811.75 14.70
4
CC25.Compaction of collected gravel / sand / stonedust /
coarse graded material Grade B / Grade III to OMC using 8-l0T
Static Road Roller to achieve CBR value not less than15 and
plasticity index <6% with required waterings and keeping the
rolled surface wet for a period of 15 days as per standards for
Sub Base (CSSR)
cum 16706 811.75 101.69
5
CC26.Supply and collection of mixer of stone aggregates
having 50% of 60-63mm HBG metal ,46% of 40-45mm HBG
metal and 4% of 19-22mm HBG metal including cost
,conveyance, seigniorage charges, loading, unloading and
stacking to departmental gauge for pre measurements for WBM
Grade.II surfaces per MORD standards (91mm loose to 75 mm
compacted) (CSSR) excluding screenings
cum 16707 427.54 1149.50
Part - I: Work Executed
with CSSR2011-12
C) Abstract estimate
Comprehensive Development - Providing Internal Roads with CC Drains in SC, ST localities
in Relangi Village of Iragavaram Mandal
S. No Task Name Unit Task code Qty
Page 5 of 89
Rate Per
Unit
(in Rs)
6
compacted) (CSSR) excluding Grade II Metal
cum 16709 427.54 232.26
7
CC30.Spreading & compaction of the collected mixer of stone
aggregates in uniform thicknesses and with good gravel for
blindage, hand packing and rolling with 8-l0T Power Road
Roller in stages to proper grade and camber with required
waterings and compacting to the required density grading 2 as
per technical specifications clause 405 MORD/404 MORTH
keeping the rolled surface wet for a period of 15 days including
brooming for (91 mm loose to 75 mm compacted) (CSSR)
cum 16711 427.54 290.28
8
CC33.Earthwork in excavation for side drain structure 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 (RSSR)
cum 16714 50.42 71.08
With CSSR 2012-13
9 CC07.Cost and conveyance of sand for filling including all
charges but excluding labour charges for filling (CSSR)
cum 16688 2.59 637.65
10 CC09.Engaging Unskilled Labour for filling foundation with
sand but excluding cost & conveyance of sand (RSSR)
cum 16690 2.59 16.64
11 CC12.Collection & Supply of material containing 66% (61% to
cum 16693 875.32 336.50
cum 16695 875.32 223.18
13 CC24.Engaging unskilled labour for spreading the collected
cum 16705 875.32 16.64
Page 6 of 89
Rate Per
Unit
(in Rs)
14 CC25.Compaction of collected gravel / sand / stonedust /
Sub Base (CSSR)
cum 16706 875.32 110.46
15 CC26.Supply and collection of mixer of stone aggregates
cum 16707 789.18 1280.00
cum 16709 789.18 256.03
17 CC30.Spreading & compaction of the collected mixer of stone
cum 16711 789.18 330.53
18 CC33.Earthwork in excavation for side drain structure as per
cum 16714 10.15 80.47
19 CC40.Supply and delivery of Cement for Plain vibrated Cement
Concrete M 15 grade using 67% of 20mm HBG graded metal
& 33% of 12mm HBG graded metal mechanically mixed
including cost and conveyance of all materials inclusve of
seignorage charges,centering ,laying, vibrating and curing and
machine mixing charges for Side Walls of Side Drains etc.,
complete as per drawings and technical specification Clauses
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
Bag 16721 5.08 1375.00
20 CC41.Collection and supply of Metal for Plain vibrated Cement
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
cum 16722 5.08 1420.00
Page 7 of 89
Rate Per
Unit
(in Rs)
21 CC43.Supply of Sand for Plain vibrated Cement Concrete M 15
grade using 67% of 20mm HBG graded metal & 33% of 12mm
HBG graded metal mechanically mixed including cost and
conveyance of all materials inclusve of seignorage
charges,centering ,laying, vibrating and curing and machine
mixing charges for Side Walls of Side Drains etc., complete as
per drawings and technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200
MORTH
cum 16724 5.08 347.83
22 CC45.Plain vibrated Cement Concrete M 15 grade using 67%
of 20mm HBG graded metal & 33% of 12mm HBG graded
metal mechanically mixed including cost and conveyance of all
materials inclusve of seignorage charges,centering ,laying,
vibrating and curing and machine mixing charges for Side
Walls of Side Drains etc., complete as per drawings and
technical specification Clauses 802, 804, 805, 806, 807, 1202
and 1204 MORD and 1500, 1700 & 2200 MORTH
cum 16726 5.08 960.27
23 CC46.Sipply and delivary of cement for Construction of un-
reinforced, 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 1501.22 M30(Grade), coarse and fine agregates
conforming to IS:383 maximum size of coarse agregate not
exceeding 25mm, mixed in a concrete mixer of not less than
0.2cum capacity and using approved mix design, laid in
approved fixed side form work (steel channel, laying and fixing
of 125 micron thick polythene film, wedges, steel plates
including levelling the form work as per drawing), spreading
the concrete with shovels, rakes, compacted using plate
vibrators and finished in continous operation including
provision of contraction and expansion, construction joints
using Mastic pad/ primer, construction joint, admixtures as
approved, curing of concrete slabs for 14 days, and water
finishing to lines and grade as per drawing and technical
specification clause 1501.22 including seignorage
charges.(without dowel bars) upto May 2013
cum 16727 1386.98 1575.00
Page 8 of 89
Rate Per
Unit
(in Rs)
CC46.Sipply and delivary of cement for Construction of un-
charges.(without dowel bars) upto June 2013
cum 16727 576.89 1925.00
24 CC47.Supply and collection of metal for Construction of un-
charges.(without dowel bars)
cum 16728 1963.87 1420.00
Page 9 of 89
Rate Per
Unit
(in Rs)
25 CC49.Supply of Sand for Construction of un-reinforced,
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
1501.22 M30(Grade), coarse and fine agregates conforming to
IS:383 maximum size of coarse agregate not exceeding 25mm,
mixed in a concrete mixer of not less than 0.2cum capacity and
using approved mix design, laid in approved fixed side form
work (steel channel, laying and fixing of 125 micron thick
polythene film, wedges, steel plates including levelling the form
work as per drawing), spreading the concrete with shovels,
rakes, compacted using plate vibrators and finished in
continous operation including provision of contraction and
expansion, construction joints using Mastic pad/ primer,
construction joint, admixtures as approved, curing of concrete
slabs for 14 days, and water finishing to lines and grade as
per drawing and technical specification clause 1501.22
including seignorage charges.(without dowel bars)
cum 16730 1963.87 326.09
26 CC51.Construction of un-reinforced, 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 1501.22 M30(Grade),
coarse and fine agregates conforming to IS:383 maximum size
of coarse agregate not exceeding 25mm, mixed in a concrete
mixer of not less than 0.2cum capacity and using approved mix
design, laid in approved fixed side form work (steel channel,
laying and fixing of 125 micron thick polythene film, wedges,
steel plates including levelling the form work as per drawing),
spreading the concrete with shovels, rakes, compacted using
plate vibrators and finished in continous operation including
charges.(without dowel bars) Excluding Cement,Sand,Metal
cum 16732 1963.87 1245.75
27 CC52.Supply of Cement for RCC M-20 Nominal mix using 20
mm to 12 mm Graded size crushed hard granite metal including
C/c of all materials, taxes, operational, incidental and labour
charges such as machine mixing, laying concrete, curing etc.,
complete but excluding cost of steel and its fabrication charges
for finished item of work for Slab over drain.
cum 16733 2.71 1815.00
28 CC53.Collection and Supply of Metal for RCC M-20 Nominal
mix using 20 mm to 12 mm Graded size crushed hard granite
metal including C/c of all materials, taxes, operational,
incidental and labour charges such as machine mixing, laying
concrete, curing etc., complete but excluding cost of steel and
its fabrication charges for finished item of work for Slab over
drain.
cum 16734 2.71 1420.00
Page 10 of 89
Rate Per
Unit
(in Rs)
29 CC55.Supply of Sand for RCC M-20 Nominal mix using 20
cum 16736 2.71 326.09
30 CC57.RCC M-20 Nominal mix using 20 mm to 12 mm Graded
size crushed hard granite metal including C/c of all materials,
taxes, operational, incidental and labour charges such as
machine mixing, laying concrete, curing etc., complete but
excluding cost of steel and its fabrication charges for finished
item of work for Slab over drain excluding cement,metal and
sand
cum 16738 2.71 1008.79
31 CC58.Supplying HYSD bar reinforcement in slab over drain
etc.,complete
MT 16739 0.129 44625.00
32 CC59.Engaging labour for fitting and placing HYSD bar
reinforcement in slab over drain complete and technical
specifications including cost of binding wire
day 16740 0.129 5740.00
1 CC07.Cost and conveyance of sand for filling including all
cum 16688 564.08 688.51
cum 16690 564.08 16.64
cum 16693 2522.21 374.09
cum 16695 2522.21 240.98
5 CC24.Engaging unskilled labour for spreading the collected
cum 16705 2522.21 16.64
Part I Sub Total
PART -II To be ExecutedWith Current SSR 2013-14
Page 11 of 89
Rate Per
Unit
(in Rs)
Sub Base (CSSR)
cum 16706 2522.21 126.96
cum 16707 747.05 1401.32
cum 16709 747.05 276.92
9 CC30.Spreading & compaction of the collected mixer of stone
cum 16711 747.05 384.49
10 CC33.Earthwork in excavation for side drain structure as per
cum 16714 1926.49 80.47
11 CC40.Supply and delivery of Cement for Plain vibrated Cement
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
Bag 16721 726.41 1450.00
Page 12 of 89
Rate Per
Unit
(in Rs)
12 CC41.Collection and supply of Metal for Plain vibrated Cement
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
cum 16722 726.41 1551.89
13 CC43.Supply of Sand for Plain vibrated Cement Concrete M 15
grade using 67% of 20mm HBG graded metal & 33% of 12mm
HBG graded metal mechanically mixed including cost and
conveyance of all materials inclusve of seignorage
mixing charges for Side Walls of Side Drains etc., complete as
per drawings and technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200
MORTH
cum 16724 726.41 378.48
cum 16726 726.41 3043.36
15 CC46.Sipply and delivary of cement for Construction of un-
cum 16727 1315.92 2030.00
Page 13 of 89
Rate Per
Unit
(in Rs)
16 CC47.Supply and collection of metal for Construction of un-
cum 16728 1315.92 1551.89
concrete pavement, thickness as per design, over a prepared sub
base, with 43 grade cement or any other type as per clause
1501.22 M30(Grade), coarse and fine agregates conforming to
IS:383 maximum size of coarse agregate not exceeding 25mm,
using approved mix design, laid in approved fixed side form
work (steel channel, laying and fixing of 125 micron thick
polythene film, wedges, steel plates including levelling the form
work as per drawing), spreading the concrete with shovels,
rakes, compacted using plate vibrators and finished in
continous operation including provision of contraction and
expansion, construction joints using Mastic pad/ primer,
construction joint, admixtures as approved, curing of concrete
slabs for 14 days, and water finishing to lines and grade as
per drawing and technical specification clause 1501.22
including seignorage charges.(without dowel bars)
cum 16730 1315.92 354.83
Page 14 of 89
Rate Per
Unit
(in Rs)
thickness as per design, over a prepared sub base, with 43 grade
cement or any other type as per clause 1501.22 M30(Grade),
coarse and fine agregates conforming to IS:383 maximum size
of coarse agregate not exceeding 25mm, mixed in a concrete
mixer of not less than 0.2cum capacity and using approved mix
design, laid in approved fixed side form work (steel channel,
laying and fixing of 125 micron thick polythene film, wedges,
steel plates including levelling the form work as per drawing),
spreading the concrete with shovels, rakes, compacted using
plate vibrators and finished in continous operation including
cum 16732 1315.92 1388.82
19 CC52.Supply of Cement for RCC M-20 Nominal mix using 20
cum 16733 40.20 1914.00
drain.
cum 16734 40.20 1551.89
21 CC55.Supply of Sand for RCC M-20 Nominal mix using 20
cum 16736 40.20 354.83
sand
cum 16738 40.20 1192.95
etc.,complete
MT 16739 3.00 44100.00
day 16740 3.00 6920.00
Additional Tasks
Page 15 of 89
Rate Per
Unit
(in Rs)
25 Collection & Supply of good gravel including
cost,conveyance, seigniorage and labour charges and
stacking to Departmental guage for pre-measurements
for blindage,shoulders
Cum Addl Task 1020.24 440.11
26 Engaging unskilled labour for spreading the collected Gravel
and sectioning for Blindage,Shoulders (RSSR)
Cum Addl Task 1020.24 16.64
27 Compaction of collected well graded granular soil to OMC using
8-10T Power Road Roller to achieve CBR value not <15% and
rolled surface wet for a period of 15 days as per MoRD
standards for Shoulders (CSSR)
Cum Addl Task 1020.24 114.24
28 Seniorage charges for Gravel Cum 4762.12 22.00
29 Seniorage charges for Metal Cum 6621.14 50.00
30 Seniorage charges for Sand Cum 3886.25 40.00
31 Supply and fixing of MS name board of size 4feet X 3feet size
including painting and required lettering as per standard
specifications
No Addl Task 1.00 3000.00
32 VAT at 5 % on all items of work except of Cement Component
33 Provision towards QC Charges at 0.5% on Overall estimate
cost except on VAT and Supervisor charges.
34 Unforeseen items
Total
Deputy Executive Engineer Mandal Engineering Officer
PRI Sub Dvn Tanuku MPP Iragavaram
Executive Engineer
PRI Div Eluru
Sub Total for Part II
Sub Total (Part I+Part II+ Seniorage charges+Name board)
Page 16 of 89
Rs.315.00Lakhs/ Rs.315.00Lakhs
Amount
(Rs.)
226982
150425
11933
82547
491457
C) Abstract estimate
Comprehensive Development - Providing Internal Roads with CC Drains in SC, ST localities
in Relangi Village of Iragavaram Mandal
Page 17 of 89
Amount
(Rs.)
99300
124104
3584
1652
43
294545
195354
14565
Page 18 of 89
Amount
(Rs.)
96688
1010150
202054
260847
817
6984
7214
Page 19 of 89
Amount
(Rs.)
1767
4878
2184498
Page 20 of 89
Amount
(Rs.)
1110508
2788695
Page 21 of 89
Amount
(Rs.)
640398
2446491
4918
3848
Page 22 of 89
Amount
(Rs.)
884
2734
5757
740
12477361
388371
9386
943540
607797
41969
Page 23 of 89
Amount
(Rs.)
320219
1046861
206872
287234
155025
1053300
Page 24 of 89
Amount
(Rs.)
1127312
274936
2210738
2671322
Page 25 of 89
Amount
(Rs.)
2042164
466928
Page 26 of 89
Amount
(Rs.)
1827573
76949
62391
14265
47960
132300
20760
Page 27 of 89
Amount
(Rs.)
449018
16977
116552
16618721
104767
331057
155450
3000
29690356
1102354
142444
564846
31500000
0
Mandal Engineering Officer
MPP Iragavaram
Page 28 of 89
Working Estimate : Rs.315.00Lakhs
Quantites and Rates shall be as per technically sanctioned estimate.
Rates shall be worked out as per standard data basing on rates available in RSSR and CSSR.
Road Work (RW)
L B D
cum 16693 811.75
Road 36 Chilivaripeta on PR road in village limits
(MBNo.826B/ELR/NREGS/11-12) 1 229.00 3.50 0.15 120.23
Road 41 From Dhayam Yesebu H to Kamana Srinu H at
Bobbarajupalem (MBNo.826B/ELR/NREGS/11-12) 1 226.00 3.30 0.15 111.87
Road45 From Community Hall to Tatipaka Baburao H at
Road 64 From Approach road to Antinavaripalem from R&B
road to Manupati Gangayya H at Antinavaripalem
(MBNo.826B/ELR/NREGS/11-12) 1 100.00 3.50 0.15 52.50
Road 7 Approach road to Indiranagar from Relangi via
Punthalo musalamma temple at Relangi
(MBNo.824B/ELR/NREGS/11-12) 1 287.00 3.50 0.15 150.66
Road 13 From Mandapati Varadaraju H to Aabotula
Bhaskararao H at Indiranagar (MBNo.824B/ELR/NREGS/11-
12) 1 175.00 3.50 0.15 91.88
Road 15 From Muppeti Salman H to Chirra Charles H at
Indiranagar (MBNo.824B/ELR/NREGS/11-12) 1 186.00 3.50 0.15 97.65
Road 5 From Manupati Subbamma H to Manupati
Ramakrishna H at Relangi (MBNo.824B/ELR/NREGS/11-12)
1 210.00 3.30 0.15 103.95
Road 22 From Boora Jamimdar H to Reddimilli Bhimamma H
at Indiranagar (MBNo.827B/ELR/NREGS/11-12)
1 41.00 3.50 0.15 21.53
1659.00
811.75
2 CC14.Collection & Supply of material containing 66%(61%
to 71%) of gravel having aggregates of 9.5 mm to 4.75 mm
size, and 34% (29% to 39%) of sand of size less than 2.36
mm to obtain CBR Value not less than 15 and plasticity index
<6% in soaked condition when compacted including cost,
conveyance, seigniorage and labour charges and stacking to
Departmental guage for pre measurements as per MORD
standards for Sub Base as per Technical Specification clause
401 MORD & as per Table 400.1 Grading III towards
construction of Sub-base for compaction upto OMC excluding
Gravel
cum 16695 811.75
Comprehensive Development - Providing Internal Roads with CC Drains in SC, ST
localities in Relangi Village of Iragavaram Mandal
Detailed estimate
S No
Descitpion of item of work No
Meausurements
Content
s
1
Page 29 of 89
L B D
S No
Meausurements
Content
s
3 CC24.Engaging unskilled labour for spreading the
collected Gravel with sand / stonedust / coarse graded
material Grade B / Grade III and sectioning to sub base &
shoulders (RSSR)
cum 16705 811.75
Sub Base (CSSR)
cum 16706 811.75
stacking to departmental gauge for pre measurements for
WBM Grade.II surfaces per MORD standards (91mm loose to
75 mm compacted) (CSSR) excluding screenings
cum 16707 427.54
Road 36 Chilivaripeta on PR road in village limits
(MBNo.826B/ELR/NREGS/11-12) 1 229.00 3.30 0.075 56.68
Road 37 From Anganwadi Center on PR road to SC peta at
Chukkavarithota (MBNo.826B/ELR/NREGS/11-12)
1 90.00 3.30 0.075 22.28
1 120.00 2.20 0.075 19.80
1 114.00 3.00 0.075 25.65
(MBNo.828B/ELR/NREGS/11-12) 1 335.00 2.50 0.075 62.81
Road 64 From Approach road to Antinavaripalem from R&B
road to Manupati Gangayya H at Antinavaripalem
(MBNo.826B/ELR/NREGS/11-12) 1 331.00 3.30 0.075 81.92
Road 40 Approach road to Bobbarajupalem SC peta from
Pandi Nageswararao H in Bobbarajupalem
(MBNo.828B/ELR/NREGS/11-12) 1 340.00 3.00 0.075 76.50
1923.00 427.54
75 mm compacted) (CSSR) excluding Grade II Metal
cum 16709 427.54
7 CC30.Spreading & compaction of the collected mixer of
stone aggregates in uniform thicknesses and with good gravel
for blindage, hand packing and rolling with 8-l0T Power Road
cum 16711 427.54
CC33.Earthwork in excavation for side drain structure 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 (RSSR)
cum 16714 50.42
5
8
Page 30 of 89
L B D
S No
Meausurements
Content
s
FOR SIDE DRAINS
Road 11 from Chebrolu Ramakrishna H to Geddam Adam H in
Indiraagar (MBNo.825B/ELR/NREGS/11-12) 1 64.00 1.01 0.78 50.42
50.42
50.42
cum 16693 875.32
Ramakrishna H at Relangi (vp22, MB
No.824B/ELR/NREGS/11-12)
1 14.15 3.50 0.15 7.43
No.824B/ELR/NREGS/11-12)
1 30.00 3.50 0.15 15.75
Road 17 From Ambata Srinu H to Pothuraju H in Indiranagar
(vp29, MB No.827B/ELR/NREGS/11-12)
1 169.55 3.50 0.15 89.01
Road 18 From Community Hall to Chevakula Mesiyya H at
Indiranagar (vp29, MB No.827B/ELR/NREGS/11-12)
1 61.30 3.50 0.15 32.18
Road 19 From Savarapu Nageswararao H at Marlapudi
Sharuna babu H at Indiranagar (vp29, MB
No.827B/ELR/NREGS/11-12) 1 99.50 3.50 0.15 52.23
Road 21 From Polamuri Subbarao H to Pothuraju H at
Indiranagar (vp29, MB No.827B/ELR/NREGS/11-12) 1 81.00 3.50 0.15 42.52
Road 23 From Penumatla Bheemanna H to Reddimilli
Bheemayya H at Indiranagar (vp29, MB
No.827B/ELR/NREGS/11-12) 1 82.50 3.50 0.15 43.31
Road 24 From Ketha Narasimhamurthy H to Geddam Gottiyya
H at Indiranagar (vp29, MB No.827B/ELR/NREGS/11-12)
1 119.00 2.00 0.15 35.70
Road 25 From Marlapudi Ganganna H to Marlapudi Peda
Anjineyulu H at MV Peta(vp29, MB No.827B/ELR/NREGS/11-
12) 1 61.00 3.50 0.15 32.03
1 199.00 3.50 0.15 104.47
Road 26 From Marlapudi Nageswararao H to Kankipati
Ramarao H at MV Peta (vp29, MB No.827B/ELR/NREGS/11-
12) 1 105.50 3.50 0.15 55.39
1 117.00 3.50 0.15 61.43
Road 27 From Chintakuntala Mandulu H to Setti Abraham H at
MV peta (vp29, MB No.827B/ELR/NREGS/11-12)
1 63.00 3.50 0.15 33.07
Road 28 From Chili Yeliyya H to Marlapudi John Mojesh at MV
Peta (vp29, MB No.827B/ELR/NREGS/11-12)
1 94.00 3.50 0.15 49.35
Road 31 From Sanamantra Pallirao H to Chili Perraju at
Chilivaripeta (vp29, MB No.827B/ELR/NREGS/11-12) 1 40.00 3.50 0.15 21.00
Road 32 From Church to CSL at Chilivaripeta (vp29, MB
No.827B/ELR/NREGS/11-12) 1 56.00 3.50 0.15 29.40
Road 42 From Thipparala Krishna Apparao H to School
Building at Bobbarajupalem (vp15, MB
No.828B/ELR/NREGS/11-12) 1 86.00 2.75 0.15 35.48
with CSSR 2012-13)
8
9
Page 31 of 89
L B D
S No
Meausurements
Content
s
Road 61 From Durgama Stage to Dundi Johan Parasdesi H at
Antinavaripalem (vp15, MB No.828B/ELR/NREGS/11-12)
1 180.30 3.50 0.15 94.65
Road 65 in MV Peta (vp34, MB No.827B/ELR/NREGS/11-12)
1 78.00 3.50 0.15 40.95
1736.80
875.32
Gravel
cum 16695 875.32
shoulders (RSSR)
cum 16705 875.32
Sub Base (CSSR)
cum 16706 875.32
cum 16707 789.18
Road 1 From Vetnari Hospital to SC Colony Church at Relangi
(vp23, MB No.828B/ELR/NREGS/11-12) 1 100.00 3.00 0.075 22.50
Road 3 From Isac master H to Ele. School at Relangi (vp4, MB
No.830B/ELR/NREGS/11-12) 1 100.00 2.75 0.075 20.63
Road 4 From SC colony church to Indiranagar at Relangi (vp4,
MB No.830B/ELR/NREGS/11-12) 1 100.00 3.00 0.075 22.50
No.926A/ELR/NREGS/12-13) 1 225.00 3.30 0.075 55.69
Road 7 Approach road to Indiranagar from Relangi via
Punthalo musalamma temple at Relangi (vp14, MB
No.926A/ELR/NREGS/12-13) 1 293.00 3.30 0.075 72.52
No.926A/ELR/NREGS/12-13) 1 204.90 3.30 0.075 50.71
Indiranagar (vp14, MB No.926A/ELR/NREGS/12-13) 1 170.35 3.30 0.075 42.16
Road 17 From Ambata Srinu H to Pothuraju H in Indiranagar
(vp23, MB No.927A/ELR/NREGS/12-13) 1 169.45 3.30 0.075 41.94
Indiranagar (vp23, MB No.927A/ELR/NREGS/12-13)
1 61.30 3.30 0.075 15.17
No.927A/ELR/NREGS/12-13) 1 99.70 3.30 0.075 24.68
Road 20 From Mandapati Veeraswamy H to Geddada
Raheyulu H at Indiranagar (vp23, MB
No.927A/ELR/NREGS/12-13) 1 222.50 3.30 0.075 55.07
9
13
Page 32 of 89
L B D
S No
Meausurements
Content
s
at Indiranagar (vp23, MB No.927A/ELR/NREGS/12-13)
1 41.00 3.30 0.075 10.15
No.927A/ELR/NREGS/12-13) 1 82.70 3.30 0.075 20.47
Anjineyulu H at MV Peta (vp23, MB No.927A/ELR/NREGS/12-
13) 1 61.00 3.30 0.075 15.10
1 199.00 3.30 0.075 49.25
Ramarao H at MV Peta (vp23, MB No.927A/ELR/NREGS/12-
13) 1 105.70 3.30 0.075 26.16
1 117.00 3.30 0.075 28.96
MV peta (vp23, MB No.927A/ELR/NREGS/12-13)
1 63.00 3.30 0.075 15.59
Peta (vp23, MB No.927A/ELR/NREGS/12-13) 1 94.00 3.30 0.075 23.26
Chilivaripeta (vp23, MB No.927A/ELR/NREGS/12-13) 1 40.00 3.30 0.075 9.90
No.927A/ELR/NREGS/12-13) 1 56.00 3.30 0.075 13.86
Road 42 From Thipparala Krishna Apparao H to School
Building at Bobbarajupalem (vp23, MB
No.828B/ELR/NREGS/11-12) 1 86.00 2.75 0.075 17.74
Road 61 From Durgama Stage to Dundi Johan Parasdesi H at
Antinavaripalem (vp23, MB No.828B/ELR/NREGS/11-12)
1 180.00 3.30 0.075 44.55
Road 65 in MV Peta (vp23, MB No.927A/ELR/NREGS/12-13)
1 78.00 3.30 0.075 19.30
3258.60
789.18
cum 16709 789.18
cum 16711 789.18
13
Page 33 of 89
L B D
S No
Meausurements
Content
s
plain cement concrete pavement, thickness as per design, over
a prepared sub base, with 43 grade cement or any other type
as per clause 1501.22 M30(Grade), coarse and fine agregates
including levelling the form work as per drawing), spreading the
concrete with shovels, rakes, compacted using plate vibrators
and finished in continous operation including provision of
contraction and expansion, construction joints using Mastic
pad/ primer, construction joint, admixtures as approved, curing
of concrete slabs for 14 days, and water finishing to lines and
grade as per drawing and technical specification clause
1501.22 including seignorage charges.(without dowel bars)
tonne 16727 1963.87
(vp10 MBNo.928A/ELR/NREGS/12-13)
Road 40 Approach road to Bobbarajupalem SC peta from
Pandi Nageswararao H in Bobbarajupalem (vp10
1 195.00 2.75 0.170 91.13
1 6.00 2.80 0.170 2.86
1 5.00 2.95 0.170 2.51
1 5.00 2.90 0.170 2.47
1 12.00 2.80 0.170 5.71
1 5.00 3.00 0.170 2.55
1 4.00 3.10 0.170 2.11
1 10.00 2.925 0.170 4.97
1 30.00 2.80 0.170 14.28
1 15.00 2.775 0.170 7.08
1 4.00 2.775 0.170 1.89
1 5.00 3.05 0.170 2.59
1 15.00 3.025 0.170 7.71
1 30.00 2.75 0.170 14.03
Appoaches vp 5 of MB928A/ELR/NREGS/12-13 6.98
Bobbarajupalem (vp10 MBNo.928A/ELR/NREGS/12-13)
1 45.45 2.50 0.170 19.32
1 8.50 3.15 0.170 4.55
on culvert 1 12.50 3.67 0.170 7.79
1 120.00 2.50 0.170 51.00
Road 43 From Dhake Bhimanna H to Sabbiti Cleve H at
1 34.00 1.80 0.125 7.65
Road 44 From Community Hall to Petla Kanthayya H at
1 27.00 1.50 0.125 5.05
bell 1 2.00 1.80 0.125 0.45
Road 45 From Community Hall to Tatipaka Baburao H at
1 180.00 1.80 0.125 40.50
1 3.00 1.95 0.125 0.73
1 4.00 2.30 0.125 1.15
1 4.50 1.95 0.125 1.10
Road 46 From Community Hall to Dhaim Bappanna H at
1 34.00 1.50 0.125 6.36
Road 67 From Bandula Prabhakar rao H toTatipaka Prasad H
at Bobbarajupalem (vp10 MBNo.928A/ELR/NREGS/12-13)
1 32.20 1.50 0.125 6.02
(vp15 MBNo.928A/ELR/NREGS/12-13) 0.00
16
Page 34 of 89
L B D
S No
Meausurements
Content
s
Road 1 From Vetnari Hospital to SC Colony Church at
Relangi(vp15 MBNo.928A/ELR/NREGS/12-13) Bell 1 4.10 3.59 0.170 2.50
1 4.90 3.275 0.170 2.73
1 233.30 2.75 0.170 109.02
1 10.00 3.075 0.170 5.23
1 2.30 4.15 0.170 1.62
Deduct culvert portion -1 1.00 2.75 0.170 -0.47
Road 36 Chilivaripeta on PR road in village limits (vp15
MBNo.928A/ELR/NREGS/12-13) 1 26.80 2.75 0.170 12.53
after culvert gap approach 1 2.60 4.75 0.170 2.10
1 36.40 2.75 0.170 17.01
appoaches 1 1.60 4.60 0.170 1.25
between culvert gaps 1 4.80 2.75 0.170 2.24
approaches 1 2.50 4.45 0.170 1.89
1 75.00 2.75 0.170 35.05
at culvert gap 1 9.50 2.75 0.170 4.44
(vp22 MBNo.926A/ELR/NREGS/12-13)
Road 13 From Mandapati Varadaraju H to Aabotula
Bhaskararao H at Indiranagar (vp22
MBNo.926A/ELR/NREGS/12-13) 1 203.00 2.75 0.170 94.87
Indiranagar (vp22 MBNo.926A/ELR/NREGS/12-13) 1 20.10 2.75 0.170 9.40
1 20.70 2.75 0.170 9.68
1 21.00 2.75 0.170 9.82
1 18.50 2.75 0.170 8.65
1 21.10 2.75 0.170 9.86
1 21.00 2.75 0.170 9.82
1 23.20 2.75 0.170 10.85
Road 4 From Indiranagar to SC colony church at Relangi
(vp22, MB No.926A/ELR/NREGS/12-13) Approach road to BT
road 1 2.30 3.60 0.170 1.41
1 9.30 3.00 0.170 4.74
Approach to CC road 1 2.10 4.50 0.170 1.61
after culvert gap 1 83.00 3.00 0.170 42.33
turng 1 10.00 3.10 0.170 5.27
1 10.00 3.275 0.170 5.57
1 10.00 3.25 0.170 5.53
1 10.00 3.075 0.170 5.23
1 14.70 3.00 0.170 7.50
after culvert gap 1 25.00 3.00 0.170 12.75
turng 1 10.00 3.225 0.170 5.48
1 10.00 3.35 0.170 5.70
1 58.00 3.625 0.170 35.74
1 8.90 3.733 0.200 6.64
1 23.60 3.30 0.200 15.58
Road 3 From Isac master H to Ele. School at Relangi (vp22,
MB No.926A/ELR/NREGS/12-13) 1 7.50 3.28 0.170 4.18
1 35.00 2.75 0.170 16.36
1 4.00 2.80 0.170 1.90
1 2.80 3.125 0.170 1.49
1 3.50 3.367 0.170 2.00
1 2.00 3.10 0.170 1.05
1 89.80 2.75 0.170 41.98
Road 67 From John Master H to MD Bhasha H (vp22, MB
No.926A/ELR/NREGS/12-13) 1 5.00 2.600 0.150 1.95
1 10.00 2.475 0.150 3.71
1 77.00 2.50 0.150 28.88
bell 1 1.70 2.95 0.150 0.75
1 3.15 2.133 0.150 1.01
1 19.30 2.50 0.150 7.24
1 2.00 3.00 0.150 0.90
(vp36, MB No.927A/ELR/NREGS/12-13)
16
Page 35 of 89
L B D
S No
Meausurements
Content
s
Anjineyulu H at MV Peta (vp36, MB No.927A/ELR/NREGS/12-
13) 1 100.00 2.75 0.170 46.73
Bell 1 1.50 3.925 0.170 1.00
turng 1 5.00 3.483 0.170 2.96
turng 1 4.00 3.40 0.170 2.31
1 6.10 2.925 0.170 3.03
1 39.00 2.75 0.170 18.23
junction 1 11.00 3.025 0.170 5.66
Bell & junction 1 9.80 3.083 0.170 5.14
1 5.00 2.80 0.170 2.38
1 65.40 2.75 0.170 30.57
Ramarao H at MV Peta (vp36, MB No.927A/ELR/NREGS/12-
13) 1 50.00 2.75 0.170 23.38
1 1.00 2.775 0.170 0.47
1 2.65 3.275 0.170 1.48
1 2.85 5.025 0.170 2.43
1 2.35 8.050 0.170 3.22
after CC road crossing & drain gap 1 5.00 3.075 0.125 1.92
1 27.00 2.750 0.125 9.28
1 5.50 2.875 0.125 1.98
1 3.50 4.250 0.125 1.86
1 7.60 2.867 0.125 2.72
1 109.00 2.750 0.125 37.47
MV peta (vp36, MB No.927A/ELR/NREGS/12-13)
1 63.00 2.750 0.125 21.66
Road 65 (vp36, MB No.927A/ELR/NREGS/12-13) Bell 1 1.80 3.050 0.125 0.68
1 4.00 2.775 0.125 1.39
1 14.00 2.750 0.125 4.81
1 3.30 2.925 0.125 1.21
turng 1 3.10 3.400 0.125 1.32
Bell 1 4.10 3.075 0.125 1.58
1 45.70 2.750 0.125 15.71
Peta (vp36, MB No.927A/ELR/NREGS/12-13)
1 5.00 2.925 0.125 1.83
1 51.50 2.750 0.125 17.70
1 5.30 2.875 0.125 1.90
1 2.50 3.050 0.125 0.95
1 28.00 2.750 0.125 9.63
Road 20 From Mandapati Veeraswamy H to Geddada
Raheyulu H at Indiranagar (vp36, MB
No.927A/ELR/NREGS/12-13) 1 217.00 2.750 0.170 101.44
Approach to CC road 0.5 1.40 3.350 0.170 0.40
0.5 1.10 3.475 0.170 0.32
1 4.80 2.875 0.170 2.35
Road 24 From Ketha Narasimhamurthy H to Geddam Gottiyya
H at Indiranagar (vp36, MB No.927A/ELR/NREGS/12-13)
1 4.00 2.675 0.125 1.34
1 5.90 2.050 0.125 1.51
gap for culvert 1 10.00 1.650 0.125 2.06
1 2.60 1.725 0.125 0.56
1 1.40 2.250 0.125 0.39
1 3.50 2.300 0.125 1.01
1 50.00 1.600 0.125 10.00
1 1.80 1.700 0.125 0.38
1 3.30 1.750 0.125 0.72
1 4.00 1.600 0.125 0.80
1 16.00 1.600 0.125 3.20
near toilets 1 2.00 1.200 0.125 0.30
16
Page 36 of 89
L B D
S No
Meausurements
Content
s
at Indiranagar (vp36, MB No.927A/ELR/NREGS/12-13)
1 35.00 2.750 0.170 16.36
1 7.40 3.325 0.170 4.18
1386.98
(vp28, MB No.926A/ELR/NREGS/12-13) dt.25.6.13
Road 2 from SC Colony Church to R&B road (vp28, MB
No.926A/ELR/NREGS/12-13) 1 19.00 3.30 0.200 12.54
1 5.80 3.35 0.200 3.89
1 4.30 3.30 0.200 2.84
1 4.70 3.35 0.200 3.15
1 5.00 3.35 0.200 3.35
1 5.00 3.30 0.200 3.30
1 5.00 3.35 0.200 3.35
1 5.00 3.425 0.200 3.43
1 5.00 3.50 0.200 3.50
1 3.00 3.675 0.200 2.20
1 5.30 3.775 0.200 4.00
1 10.00 3.525 0.200 7.05
1 69.00 3.30 0.200 45.54
Bell & Approach 1 5.00 3.783 0.200 3.78
1 184.00 3.30 0.200 121.44
Deduct culvert portion -1 1.00 3.30 0.200 -0.66
1 11.50 3.35 0.200 7.71
1 10.00 3.55 0.200 7.10
Bell 1 6.90 4.40 0.200 6.07
(vp17 MBNo.928A/ELR/NREGS/12-13) dt.26.6.13
Road 36 Chilivaripeta on PR road in village limits (vp17
MBNo.928A/ELR/NREGS/12-13) balance bit 1 141.70 2.75 0.170 66.22
(vp42, MB No.927A/ELR/NREGS/12-13) dt.26.6.13
1 8.00 3.050 0.170 4.15
1 20.00 2.750 0.170 9.35
1 6.60 3.075 0.170 3.45
1 36.60 2.750 0.170 17.10
No.927A/ELR/NREGS/12-13) 1 20.00 2.750 0.170 9.35
existing cc road 1 55.00 2.750 0.170 25.70
Road 17 From Ambata Srinu H to Pothuraju H at Indiranagar
(vp42, MB No.927A/ELR/NREGS/12-13) 1 20.70 2.750 0.170 9.68
after gap 1 21.60 2.750 0.170 10.10
after gap 1 45.30 2.750 0.170 21.17
after gap 1 21.10 2.750 0.170 9.86
after gap 1 37.30 2.750 0.170 17.44
Indiranagar (vp42, MB No.927A/ELR/NREGS/12-13)
1 13.00 3.425 0.170 7.57
1 42.50 2.750 0.170 19.86
1 4.00 2.850 0.170 1.94
1 2.30 4.175 0.170 1.63
No.927A/ELR/NREGS/12-13) 1 11.00 3.275 0.170 6.12
1 92.00 2.750 0.170 43.00
Chilivaripeta (vp42, MB No.927A/ELR/NREGS/12-13) 1 10.00 3.525 0.170 5.99
1 30.70 2.750 0.170 14.35
No.927A/ELR/NREGS/12-13) 1 6.20 3.100 0.170 3.27
1 50.00 2.750 0.170 23.37
576.89
Total 4291.05 1963.87
Sub Total upto dt 10.5.2013
Sub Total upto dt 24.6.2013
16
Page 37 of 89
L B D
S No
Meausurements
Content
s
17 CC47.Supply and collection of metal for Construction of
un-reinforced, jointed at expansion and construction joint only,
cum 16728 1963.87
concrete pavement, thickness as per design, over a prepared
sub base, with 43 grade cement or any other type as per
clause 1501.22 M30(Grade), coarse and fine agregates
cum 16730 1963.87
Page 38 of 89
L B D
S No
Meausurements
Content
s
thickness as per design, over a prepared sub base, with 43
grade cement or any other type as per clause 1501.22
M30(Grade), coarse and fine agregates conforming to IS:383
maximum size of coarse agregate not exceeding 25mm, mixed
in a concrete mixer of not less than 0.2cum capacity and using
approved mix design, laid in approved fixed side form work
(steel channel, laying and fixing of 125 micron thick polythene
film, wedges, steel plates including levelling the form work as
per drawing), spreading the concrete with shovels, rakes,
compacted using plate vibrators and finished in continous
operation including provision of contraction and expansion,
construction joints using Mastic pad/ primer, construction joint,
admixtures as approved, curing of concrete slabs for 14 days,
and water finishing to lines and grade as per drawing and
technical specification clause 1501.22 including seignorage
cum 16732 1963.87
cum 16714 10.15
for cross drains (vp 24 MB 828B/ELR/NREGS/11-12) 2 4.70 1.20 0.90 10.15
10.15
10.15
CC07.Cost and conveyance of sand for filling including all
cum 16688 2.59
for cross drains (vp 24 MB 828B/ELR/NREGS/11-12)
2
4.70 1.20
0.23 2.59
2.59
cum 16690 2.59
CC40.Supply and delivery of Cement for Plain vibrated
Cement Concrete M 15 grade using 67% of 20mm HBG
graded metal & 33% of 12mm HBG graded metal
mechanically mixed including cost and conveyance of all
Drains Bed & Side Walls etc., complete as per drawings and
Bag 16721 5.08
Cross drains 2 4.70 1.20 0.15 1.69
Cross drains for side walls 4 4.70 0.30 0.50 2.82
Approaches 2 4.70 0.30 0.20 0.56
5.08
21
20
23
Page 39 of 89
L B D
S No
Meausurements
Content
s
24 CC41.Collection and supply of Metal for Plain vibrated
cum 16722 5.08
25 CC43.Supply of Sand for Plain vibrated Cement Concrete M
15 grade using 67% of 20mm HBG graded metal & 33% of
12mm HBG graded metal mechanically mixed including cost
and conveyance of all materials inclusve of seignorage
mixing charges for Side Drains Bed & Side Walls etc.,
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
cum 16724 5.08
cum 16726 5.08
CC52.Supply of Cement for RCC M-20 Nominal mix using 20
mm to 12 mm Graded size crushed hard granite metal
including C/c of all materials, taxes, operational, incidental and
labour charges such as machine mixing, laying concrete,
curing etc., complete but excluding cost of steel and its
fabrication charges for finished item of work for Slab over
drain.
cum 16733 2.71
(vp 27 MB 828B/ELR/NREGS/11-12) 2 4.70 1.20 0.24 2.71
2.71
drain.
cum 16734 2.71
29 CC55.Supply of Sand for RCC M-20 Nominal mix using 20 mm
to 12 mm Graded size crushed hard granite metal including C/c
of all materials, taxes, operational, incidental and labour
cum 16736 2.71
sand
cum 16738 2.71
27
Page 40 of 89
L B D
S No
Meausurements
Content
s
etc.,complete (vp 26 MB 828B/ELR/NREGS/11-12)
MT 16739 0.12900
day 16740 0.1290
cum 16714 2522.21
Total Length proposed 8200.00 0.00
Deduct length already executed -1659.00
Balance length 1 4804.20 3.50 0.15 2522.21
2522.21
2522.21
Gravel
cum 16695 2522.21
shoulders (RSSR)
cum 16705 2522.21
Sub Base (CSSR)
cum 16706 2522.21
cum 16707 747.05
Total Length proposed 8200.00
Balance length 1 3018.40 3.30 0.075 747.05
747.05
PART -II To be ExecutedWith Current SSR 2013-14
33
37
Page 41 of 89
L B D
S No
Meausurements
Content
s
cum 16709 747.05
cum 16711 747.05
Collection & Supply of good gravel including
cost,conveyance, seigniorage and labour charges and
stacking to Departmental guage for pre-measurements
Cum Task No
135
1020.24
For SHOULDERS
2
8502.00 0.60 0.100 1020.24
1020.24
41 Engaging unskilled labour for spreading the collected Gravel
and sectioning for Blindage,Shoulders (RSSR)
Cum 1020.24
42 Compaction of collected well graded granular soil to OMC
using 8-10T Power Road Roller to achieve CBR value not
<15% and plasticity index <6% with required waterings and
keeping the rolled surface wet for a period of 15 days as per
MoRD standards for Shoulders (CSSR)
Cum 1020.24
CC07.Cost and conveyance of sand for filling including all
cum 16688 564.08
FOR SIDE DRAINS
Internal Roads bottom
1
2975.00 0.78 0.23 533.72
Internal Roads side 0.23 0.55 0.00
for slab culverts
4
6.50 3.00 0.23 17.94
Cross drains for existing CC roads
12
6.00 0.75 0.23 12.42
564.08
cum 16690 564.08
cum 16714 1926.49
FOR SIDE DRAINS
Internal Roads
1
2975.00 0.78 0.78 1809.99
for slab culverts
4
6.50 3.00 1.60 124.80
43
45
40
Page 42 of 89
L B D
S No
Meausurements
Content
s
12
6.00 0.75 0.78 42.12
Deduct already executed
-1
64.00 1.01 0.78 -50.42
1926.49
1926.49
CC40.Supply and delivery of Cement for Plain vibrated
Bag 16721 726.41
Internal Roads
1
2975.00 0.55 0.55 899.94
Internal Roads
-1
2975.00 (0.30+0.10)/
2
0.40 -238.00
For Slab culverts bottom
4
6.50 3.00 0.15 11.70
For slab culvert side walls
8
6.50 0.60 1.20 37.44
12
6.00 0.75 0.10 5.40
Cross drains for side walls
24
6.00 0.23 0.30 9.94
726.41
47 CC41.Collection and supply of Metal for Plain vibrated
cum 16722 726.41
48 CC43.Supply of Sand for Plain vibrated Cement Concrete M
15 grade using 67% of 20mm HBG graded metal & 33% of
12mm HBG graded metal mechanically mixed including cost
and conveyance of all materials inclusve of seignorage
mixing charges for Side Walls of Side Drains etc., complete
as per drawings and technical specification Clauses 802, 804,
805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200
MORTH
cum 16724 726.41
cum 16726 726.41
46
45
Page 43 of 89
L B D
S No
Meausurements
Content
s
tonne 16727 1315.92
0.00
1
2580.24 3.00 0.170 1315.92
1315.92
51 CC47.Supply and collection of metal for Construction of
un-reinforced, jointed at expansion and construction joint only,
cum 16728 1315.92
50
Page 44 of 89
L B D
S No
Meausurements
Content
s
concrete pavement, thickness as per design, over a prepared
sub base, with 43 grade cement or any other type as per
clause 1501.22 M30(Grade), coarse and fine agregates
cum 16730 1315.92
thickness as per design, over a prepared sub base, with 43
grade cement or any other type as per clause 1501.22
maximum size of coarse agregate not exceeding 25mm, mixed
in a concrete mixer of not less than 0.2cum capacity and using
approved mix design, laid in approved fixed side form work
(steel channel, laying and fixing of 125 micron thick polythene
film, wedges, steel plates including levelling the form work as
per drawing), spreading the concrete with shovels, rakes,
compacted using plate vibrators and finished in continous
admixtures as approved, curing of concrete slabs for 14 days,
and water finishing to lines and grade as per drawing and
technical specification clause 1501.22 including seignorage
cum 16732 1315.92
CC52.Supply of Cement for RCC M-20 Nominal mix using 20
mm to 12 mm Graded size crushed hard granite metal
labour charges such as machine mixing, laying concrete,
curing etc., complete but excluding cost of steel and its
fabrication charges for finished item of work for Slab over
drain.
cum 16733 40.20
46
4.50 0.75 0.20 31.05
Slab culverts 4
6.50 1.35 0.24 8.42
Side walls on slab culverts 8
1.35 0.15 0.45 0.73
40.20
drain.
cum 16734 40.20
54
Page 45 of 89
L B D
S No
Meausurements
Content
s
56 CC55.Supply of Sand for RCC M-20 Nominal mix using 20 mm
to 12 mm Graded size crushed hard granite metal including C/c
of all materials, taxes, operational, incidental and labour
cum 16736 40.20
sand
cum 16738 40.20
etc.,complete
MT 16739 3.0000
day 16740 3.0000
Additional Tasks
60 Supply and fixing of MS name board of size 4feet X 3feet size
including painting and required lettering as per standard
specifications
No 1No
Executive Engineer
PRI Div Eluru
Page 46 of 89
S.No Decription Qty Gravel Sand Metal
1 Gravel Sub Base Part I SSR11-12 811.75 689.99 284.11
SSR 12-13 875.32 744.02 306.36
Gravel Sub Base Part II 2522.21 2143.87 882.77
2 Metal Collection Part I SSR 11-12 427.54 517.32
SSR 12-13 875.32 1059.14
Metal Collection Part II 747.05 903.94
3 Type B Screenings 427.54 102.61
875.32 210.08
747.05 179.29
4 Binding with gravel in metal layer Part I SSR11-12 427.54 34.20
SSR 12-13 875.32 70.03
Binding with gravel in metal layer Part II 747.05 59.76
5 Gravel Blindage and shoulders 1020.24 1020.24
6 Sand Filling for Drains 2.59 2.59
564.08 564.08
7 M 15 for side walls 5.08 2.44 4.57
726.41 348.68 653.77
8 RCC M 20 Grade Cover slab 2.71 1.22 2.44
40.20 18.09 36.18
9 M 30 Grade CC Road 1963.87 883.74 1767.48
1315.92 592.17 1184.33
Total 4762.12 3886.25 6621.14
X X X
Rate 22.00 40.00 50.00
Amount 104767 155450 331057
Grand Total 591274
Executive Engineer
PRI Div Eluru
Seigniorage Caluculations
CC ROAD
Sl.
No.
Description of item Unit Qty Rate Amount
1 2 3 4 5 6
Unit-1cum A:
taking output = 1cum
Rate as per Current RSSR for formation of road cum 1.00 80.47 80.47
A: 80.47
Compaction of newly formed embankment in layers upto
OMC to meet requirement of tables 300.1 and 300.2 as
per technical specification (clause 301.5) including
conveyance of water using 8 to 10T Static Road Roller
as per (CSSR)
Taking Output =100Cum.
a) Machinery:
Water tanker 6kl Capacity with water Hrs 2.00 624.00 1248.00
Three wheeled 8-10T static roller
Hrs 1.25 1038.40 1298.00
Sub-total for Material component (Machinery)
2546.00
Cost for 100 cum (a) 2546.00
b) Rate per cum = (a) / 100 cum 25.46
C: (=b) cum 25.46
Cost and conveyance of sand for filling including all
Unit:1cum
a) Material:
Sand [Sand for Filling] cum 1.00 688.51 688.51
Rate per 1.00 cum (a) cum 688.51
B (iii)(ii): (=a) / C cum 688.51
4
Seigniorage charges for Sand
Payment :D
cum
Engaging Unskilled Labour for filling foundation with sand
but excluding cost & conveyance of sand (RSSR)
a) Rate per 1cum as per RSSR cum 1 16.64 16.64
A: (=a) 16.64
Taking Output =1 cum {Compacted}
a) Material:
i) Gravel @ 66% cum 0.85 440.11 374.09
Sub-total for Material
374.09
B (iii): (=a (ii)) 374.09
C: (=a(i)) 374.09
2
RBR-EECD- 3 Page 297 of revised data Part II for Roads and Bridges
3
Qunatity 7 task * 1 * Senary charges
of rate
5
DATA 2013-14
1 Engaging Unskilled Labour for earth work excavation in Ordinary Soils AT SITE with initial
lead & initial lift and breaking clods and sectioning for formation of embankment - for roads
(RSSR)
6
Collection & Supply of material containing 66% (61%to 71%) of gravel having
aggregates of 9.5 mm to 4.75 mm size, and 34% (29% to 39%) of sand of
size less than 2.36 mm to obtain CBR Value not less than 15 and plasticity index
<6% in soaked condition when compacted including cost, conveyance,
seigniorage and labour charges and stacking to Departmental guage for pre
measurements as per MORD standards for Sub Base as per Technical
Specification clause 401 MORD & as per Table 400.1 Grading III towards
construction of Sub-base for compaction upto OMC excluding sand
Page 48 of 89
Sl.
No.
7
Seigniorage charges for Gravel GSB2
Payment :D
cum
Taking Output =1 cum {Compacted}
a) Material:
ii) Sand @ 34% [Sand for Filling] cum 0.35 688.51 240.98
Sub-total for Material
240.98
B (iii): (=a (ii)) /C 240.98
9
Seigniorage charges for SAND GSB2
Payment :D
cum
A: (=a) 16.64
Compaction of collected gravel / sand / stonedust /
coarse graded material Grade B / Grade III to OMC
using 8-l0T Static Road Roller to achieve CBR value not
less than15 and plasticity index <6% with required
waterings and keeping the rolled surface wet for a period
of 15 days as per standards for Sub Base (CSSR)
WEM
Taking Output =300 cum
a)Machinery
Tractor with Rotavator @ 25 cum per hour Hrs 12.00 422.00
5064.00
Water tanker 6kl Capacity Hrs 3.00 624.00
1872.00
Three wheeled 8-10 T Static roller @10.00cum /Hr. Hrs 30.00 1038.40
31152.00
Sub-total for Machinery 38088.00
i. Rate per 300 cum 38088.00
a) Rate per 1.00 cum Compact (i / 300) 126.96
C: (=a) 126.96
WBM Grading 2
Supply and collection of mixer of stone aggregates
having 50% of 60-63mm HBG metal ,46% of 40-45mm
HBG metal and 4% of 19-22mm HBG metal including
cost ,conveyance, seigniorage charges, loading,
unloading and stacking to departmental gauge for pre
measurements for WBM Grade.II surfaces per MORD
standards (91mm loose to 75 mm compacted) (CSSR)
excluding screenings
a) Material
cum 217.80 945.32 205890.7
Qunatity 14 task * 0.35 * Senary
charges of rate
10
Engaging unskilled labour for spreading the collected Gravel with sand /
stonedust / coarse graded material Grade B / Grade III and sectioning to sub
base & shoulders (RSSR)
11
12
RBR-SBBS-9(A)(II)(i), Page No. 338 of revised data Part II for Roads and bridges
Grade II Metal:Consisting of 63mm to 45 mm IRC
HBG/HBT metal 96% and 19mm to 22mm IRC HBG
metal 4%
charges of rate
8
Collection & Supply of material containing 66% (61%to 71%) of gravel having
aggregates of 9.5 mm to 4.75 mm size, and 34% (29% to 39%) of sand of
size less than 2.36 mm to obtain CBR Value not less than 15 and plasticity index
<6% in soaked condition when compacted including cost, conveyance,
seigniorage and labour charges and stacking to Departmental guage for pre
measurements as per MORD standards for Sub Base as per Technical
Specification clause 401 MORD & as per Table 400.1 Grading III towards
construction of Sub-base for compaction upto OMC excluding Gravel
Page 49 of 89
Sl.
No.
cum 200.38 1,331.32 266769.9
cum 17.42 1,826.32 31814.49
i) Sub-Total for Graded Metal including screening
504475.09
ii) Rate per 360.00 cum Compact (=i)
1401.32
B (ii): ((=a i)/360)
1401.32
As per SSR 1401.32
For Rate Approval for quotations
Taking Output =1cum
a) Material
Grade II Metal:63mm to 60 mm IRC HBG metal 50% cum 0.50 945.32 472.66
40-45mm HBG IRC metal cum 0.46 1,331.32 612.4072
19mm to 22mm IRC HBG metal 4% cum 0.04 1,826.32 73.0528
1158.12
1158.12
B (ii): ((=a i)/360)
1158.12
Rate Approved by quotations 1150.00
a) Material
cum 217.80 1,150.00 250470
cum 200.38 1,150.00 230437
cum 17.42 1,150.00 20033
500940.00
1391.50
B (ii): ((=a i)/360)
1391.50
Rate Approved by quotations for Compacted
quantity
1391.50
26
Seigniorage charges for GRII Metal WBM
Payment :D/B
cum
Stone Screening
Type B 11.2 mm for Grading 2 @ 0.18 / 0.20 cum/10sqm
[WEM]
cum 86.40 1,153.82 99690.05
99690.05
iii) Rate per 1.00cum Compact = ii/360 276.92
C: (a(iii) - B (ii)) 276.92
14
Seigniorage charges for GRII Metal Screenings WBM
Payment :D
cum
Qunatity 25 task * 435.60/360 *
Senary charges of Metal
13 Supply and collection of mixer of stone aggregates having 50% of 60-63mm
HBG metal ,46% of 40-45mm HBG metal and 4% of 19-22mm HBG metal
including cost ,conveyance, seigniorage charges, loading, unloading and
stacking to departmental gauge for pre measurements for WBM Grade.II
surfaces per MORD standards (91mm loose to 75 mm compacted) (CSSR)
excluding Grade II Metal
Qunatity 27 task * 86.40/360 * 50
12
metal 4%
metal 4%
Page 50 of 89
Sl.
No.
Taking Output = 360 cum
a) Materials
Gravel using as Binding material @ 0.06cum per 10 sqm
for Grading 2 material
cum 28.80 440.11 12675.17
Sub-total for Material Component 12675.17
b) Labour:
Mazdoor(skilled) days 12.08 280.00
3382.40
Mazdoor(Unskilled) days 250.00 280.00
70000.00
Add MA @ 20% 73382.40
0.00
Sub-total of Labour Component 73382.40
c) Machinary:
Water tanker 6Kl capacity Hrs 24.00 624.00 14976.00
Three wheel 8-10T static roller @10cum per hour Hrs 36.00 1038.40
37382.40
Sub-total of Machinery
52358.40
d) Rate per 360.00cum for a compacted thickness of
75mm (a+b+c)
138415.97
e) Rate per 1.00 Cum Compact ( d/ 360 ) 384.49
C: (= e) 384.49
16
Seigniorage charges for GRII Gravel
Payment :D
cum
Engaging unskilled labour for spreading the collected
Gravel for Protective Carpet (RSSR)
16.64
for Side drain
Unit-1cum
taking output = 1cum
Rate as per Current RSSR for formation of road cum 1.00 80.47 80.47
A: 80.47
RBR-SBST-5
Unit = Bag
(a) Material
i) Cement kg 250.00 5800.00
1450.00
B(ii): (=a(iii)) 1450.00
19 Supply and delivery of Cement for Plain vibrated Cement Concrete M 15
grade using 67% of 20mm HBG graded metal & 33% of 12mm HBG graded
metal mechanically mixed including cost and conveyance of all materials
inclusve of seignorage charges,centering ,laying, vibrating and curing and
machine mixing charges for Side Walls of Side Drains etc., complete as per
drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and
1204 MORD and 1500, 1700 & 2200 MORTH
Qunatity 29 task * 28.8/360 * 22
17
18
Earthwork in excavation for side drain structure 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 (RSSR)
15 Spreading & compaction of the collected mixer of stone aggregates in uniform
thicknesses and with good gravel for blindage, hand packing and rolling with 8-
l0T Power Road Roller in stages to proper grade and camber with required
waterings and compacting to the required density grading 2 as per technical
specifications clause 405 MORD/404 MORTH keeping the rolled surface wet for
a period of 15 days including brooming for (91 mm loose to 75 mm compacted)
(CSSR)
RBR-SBBS-9(A)(II)(i), Pg338 of revised data Part II for Roads and bridges
Page 51 of 89
Sl.
No.
RBR-SBST-5
Unit = cum
(a) Material
iii) Aggregates
cum 0.54 1826.32
986.21
cum 0.36 1571.32
565.68
As per SSR 1551.89
Taking Output =1cum
a) Material
20mm HBG SS5 metal cum 0.60 1,826.32 1095.79
12mm HBG SS5 meta cum 0.40 1,571.32 628.53
1724.32
ii) Rate per 1cum
1724.32
Taking Output =1cum
a) Material
cum 0.54 1,720.00 928.80
cum 0.36 1,720.00 619.20
i) Sub-Total for SS5 Metal 1548.00
ii) Rate per 1cum
1548.00
21
Seigniorage charges for Metal M15 Side Wall
Payment :B/D
cum
RBR-SBST-5
Unit = cum
(a) Material
ii) Coarse sand [Sand for Mortar] cum 0.48 788.51
378.48
B(iii): (a(ii)) 378.48
23
Seigniorage charges for Sand M15 Side Wall
Payment :D
cum
Qunatity 40 task * 0.9 * 50
22 Supply of Sand for Plain vibrated Cement Concrete M 15 grade using 67% of
20mm HBG graded metal & 33% of 12mm HBG graded metal mechanically
mixed including cost and conveyance of all materials inclusve of seignorage
charges,centering ,laying, vibrating and curing and machine mixing charges for
Side Walls of Side Drains etc., complete as per drawings and technical
specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
20 Collection and supply of Metal for Plain vibrated Cement Concrete M 15
1204 MORD and 1500, 1700 & 2200 MORTH
20mm to 12mm HBG/HBT graded Metal:Consisting of
20mm metal 60% and12mm metal 40%
Page 52 of 89
Sl.
No.
RBR-SBST-5
Unit = cum
(b) Labour
Mason (1st Class) day 0.10 350.00
35.00
Mazdoor (Unskilled) day 1.39 280.00
389.20
Add MA @ 20% 424.20
0.00
Sub-total for Labour 424.20
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with load
cell.
hour 0.40
417.40 166.96
Vibrator hour 1.40
152.20 213.08
Water tanker 6 kl capacity hour 0.13
624.00 81.12
(d) Formwork cum 1.00 2158.00
2158.00
C: (=b+c+d) 3043.36
25 Cement Concrete Pavement 3,043.36
Taking output = 75cum (172.50 t)
Unit = Bag
iii) Cement @ 350 kg/cum of concrete tonne 26.25 5800.00
152250
B(i)=iii 2030.00
26 Cement Concrete Pavement
Sipply and delivary of cement for Construction of un-reinforced, 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 1501.22 M30(Grade), coarse and fine agregates
conforming to IS:383 maximum size of coarse agregate not exceeding 25mm,
mixed in a concrete mixer of not less than 0.2cum capacity and using approved
mix design, laid in approved fixed side form work (steel channel, laying and fixing
of 125 micron thick polythene film, wedges, steel plates including levelling the
form work as per drawing), spreading the concrete with shovels, rakes,
compacted using plate vibrators and finished in continous operation including
provision of contraction and expansion, construction joints using Mastic pad/
primer, construction joint, admixtures as approved, curing of concrete slabs for
14 days, and water finishing to lines and grade as per drawing and technical
specification clause 1501.22 including seignorage charges.(without dowel
bars)
24 Plain vibrated Cement Concrete M 15 grade using 67% of 20mm HBG graded
metal & 33% of 12mm HBG graded metal mechanically mixed including cost
and conveyance of all materials inclusve of seignorage charges,centering
,laying, vibrating and curing and machine mixing charges for Side Walls of Side
Drains etc., complete as per drawings and technical specification Clauses 802,
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
Page 53 of 89
Sl.
No.
Unit = cum
(240x2.5 x 0..125)=75cum
c) Material
Cum 40.50 1826.32
73965.96
Cum 27.00 1571.32
42425.64
As per SSR 1551.89
Taking Output =1cum
a) Material
12mm HBG SS5 meta cum 0.40 1,571.32 628.53
ii) Rate per 1cum
1724.32
Taking Output =75cum
a) Material
cum 40.50 1,720.00 69660.00
cum 27.00 1,720.00 46440.00
ii) Rate per 1cum
1548.00
27
Seigniorage charges for Metal M30
Payment :B/D
cum
Supply and collection of metal for Construction of un-reinforced, jointed at
bars)
Page 54 of 89
Sl.
No.
Unit = cum
(240x2.5 x 0..125)=75cum
c) Material
ii) Sand as per IS:383 /stone dust with proper binding
compound and conforming to clause 1500.2.4.2. @ 0.45
cum of concrete [Sand for mortar]
cum 33.75 788.51
26612.21
B(iii)(i): (=c(ii)) 354.83
29
Seigniorage charges for Sand M30
Payment :D
cum
Unit = cum
(240x2.5 x 0..125)=75cum
a) Labour
Mason (1st class) day 5.00 350.00
1750.00
Mason (2nd class) day 5.00 320.00
1600.00
Mazdoor (unskilled) day 150.0 280.00
42000.00
Mazdoor(skilled) day 6.00 280.00
1680.00
Mazdoor (semi-skilled) day 6.00 280.00
1680.00
Add MA @ 20% 48,710.00
0.00
b) Machinery
Concrete mixer 0.40/0.28cum capacity ( 6 mixers) Hour 36.00 417.40
15026.40
Plate vibrator Hour 9.00 48.00
432.00
Water tanker 6 Kl. Capacity Hour 5.00 624.00
3120.00
iv) other materials
Supply of Sand for Construction of un-reinforced, 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 1501.22 M30(Grade), coarse and fine agregates conforming to
IS:383 maximum size of coarse agregate not exceeding 25mm, mixed in a
concrete mixer of not less than 0.2cum capacity and using approved mix design,
laid in approved fixed side form work (steel channel, laying and fixing of 125
micron thick polythene film, wedges, steel plates including levelling the form work
as per drawing), spreading the concrete with shovels, rakes, compacted using
plate vibrators and finished in continous operation including provision of
contraction and expansion, construction joints using Mastic pad/ primer,
construction joint, admixtures as approved, curing of concrete slabs for 14 days,
and water finishing to lines and grade as per drawing and technical specification
clause 1501.22 including seignorage charges.(without dowel bars)
Construction of un-reinforced, 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 1501.22
M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of
coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than
0.2cum capacity and using approved mix design, laid in approved fixed side form
work (steel channel, laying and fixing of 125 micron thick polythene film, wedges,
steel plates including levelling the form work as per drawing), spreading the
concrete with shovels, rakes, compacted using plate vibrators and finished in
continous operation including provision of contraction and expansion,
construction joints using Mastic pad/ primer, construction joint, admixtures as
approved, curing of concrete slabs for 14 days, and water finishing to lines and
grade as per drawing and technical specification clause 1501.22 including
seignorage charges.(without dowel bars) Excluding Cement,Sand,Metal
Page 55 of 89
Sl.
No.
Polythene sheet 125 micron (240X2.5X1.10=660) sqm 660 15.00
9900.00
Bitumen primer @ 100ml. Per joint for 60 joints tonne 0.005 29982.73
149.91
Mastic Pad 2.5x.0.125x60=18.75 sqm 18.75 925.00
17343.75
Sub-total for Machinery and Other materials
45972.06
(d) Formwork @ 3% on material, labour and
machinery
% 0.03(task 45+46+48+a+b) 9479.10
C: 104161.16
1388.82
Unit = Bag
(a) Material
i) Cement kg 330.00 5800.00
1914.0
Payment Particulars for 1cum
B(i): (=a(i)) 1914.00
Unit = cum
(a) Material
iii) Aggregates
cum 0.54 1826.32 986.21
cum 0.36
1571.32 565.68
Payment Particulars for 1cum 1551.89
B(ii)(i)=a(iii) 1551.89
As per SSR 1551.89
33
Seigniorage charges for Metal RCC M20
Payment :B/D
cum
Unit = cum
(a) Material
ii) Coarse sand [Sand for mortar] cum 0.45 788.51
354.83
B(iii)(i): (=a(ii)) 354.83
35
Seigniorage charges for Sand RCC M20
Payment :D
cum
Unit = cum
(b) Labour
Mate day 0.00
0.00
34 Supply of Sand for RCC M-20 Nominal mix using 20 mm to 12 mm Graded
size crushed hard granite metal including C/c of all materials, taxes, operational,
incidental and labour charges such as machine mixing, laying concrete, curing
etc., complete but excluding cost of steel and its fabrication charges for finished
item of work for Slab over drain.
36
RCC M-20 Nominal mix using 20 mm to 12 mm Graded size crushed hard
granite metal including C/c of all materials, taxes, operational, incidental and
labour charges such as machine mixing, laying concrete, curing etc., complete
but excluding cost of steel and its fabrication charges for finished item of work for
Slab over drain excluding cement,metal and sand
31 Supply of Cement for RCC M-20 Nominal mix using 20 mm to 12 mm Graded
32 Collection and Supply of Metal for RCC M-20 Nominal mix using 20 mm to 12
mm Graded size crushed hard granite metal including C/c of all materials, taxes,
operational, incidental and labour charges such as machine mixing, laying
concrete, curing etc., complete but excluding cost of steel and its fabrication
charges for finished item of work for Slab over drain.
Page 56 of 89
Sl.
No.
Mason (1st Class) day 0.10 350.00 35.00
Mazdoor (Unskilled) day 1.39 280.00 389.20
Add MA @ 20%
424.20 0.00
Sub-total for Labour
c) Machinery
424.20
Concrete mixer 0.4/0.28 cum capacity hr / cum 0.40 417.40 166.96
Vibrator charges with 60mm needle vibrator petrrol hour 0.40 162.20 64.88
Water tanker 6 kl capacity hour 0.13 624.00 81.12
Sub-total for Machinary 312.96
d) For formwork @10% on (a+b+c):
%
0.10(task
51+52+54
+b+c)
455.79
C: 1192.95
Supplying HYSD bar reinforcement in slab over drain
etc.,complete
(a) Material
HYSD/TMT/ MS bars including 5 per cent for overlaps
and wastage
MT 1.050
42000.00 44100.00
C=(a) 44100.00
Engaging labour for fitting and placing HYSD bar
(a) Labour
Blacksmith / Bar bender day 10.00 370.00 3700.00
b)Binding wire kg 6.00 70.00 420.00
Add MA @ 20%
6500.00 0.00
c. Sub-total for Labour& Binding wire
6920.00
C: (=c) 6920.00
a) Material:
Gravel
cum 1.00 440.11 440.11
C: (=a) 440.11
40
Seigniorage charges for Gravel
Payment :D
cum
A: (=a) 16.64
OUT PUT for 300cum
Three wheeled 8-10 T Static roller @10.00cum /Hr.
hrs 30.00 1038.40 31152.00
Water tanker 6kl capacity including water hrs 5.00 624.00 3120.00
A)Total Rate of 300.0cum 34272.00
42
Compaction of collected well graded granular soil to OMC using 8-10T Power Road Roller to
achieve CBR value not <15% and plasticity index <6% with required waterings and keeping the
rolled surface wet for a period of 15 days as per MoRD standards for Shoulders (CSSR)
39 Collection & Supply of good gravel including cost,conveyance, seigniorage
and labour charges and stacking to Departmental guage for pre-measurements
charges of rate
41 Engaging unskilled labour for spreading the collected Gravel and
sectioning for Blindage,Shoulders (RSSR)
37
38
36
Page 57 of 89
Sl.
No.
Rate for 1 cum ( =A/300) 114.24
43 Supply and fixing of MS name board of size 4feet X
3feet size including painting and required lettering as
per standard specifications
No. 1 3000.00
Executive Engineer
PRI Div Eluru
42
Page 58 of 89
Name of the work:
Estimate Cost:
Rs 315.00 Lakhs
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
L1 Gravel cum Manual Arugolanu 31.00 342.11 98.00 98.00 98.00 440.11 22.00
L2 Coarse Sand for Filling cum Manual Vadapalli 38.00 403.51 285.00 285.00 285.00 688.51 40.00
L3
26.50mm - 4.75mm size
grading B material for granular
sub base
cum Manual
0.00
50.00
L4
Sand (for Granular sub base
2.36mm below )
cum Manual Vadapalli 38.00 403.51 285.00 285.00 285.00
688.51
40.00
L5 Sand for Concrete cum Manual Vadapalli 38.00 403.51 385.00 385.00 385.00 788.51 40.00
L6 Stone Dust cum Manual 0.00 50.00
63-60mm IRC HBG metal cum Manual Pangidi 52.00 526.32 419.00 419.00 419.00 945.32 50.00
40-45mm IRC HBG metal cum Manual Pangidi 52.00 526.32 588.00 70.00 147.00 805.00 805.00 1331.32 50.00
Grade II Metal:Consisting of
63mm to 45 mm IRC
HBG/HBT metal 96% and
19mm to 22mm IRC HBG
metal 4%
cum E Tender 50.00
L8
Grade III Metal:Consisting of 53mm to
22.4mm IRC HBG/HBT metal 95%
and 20mm to 10 mm IRC HBG metal
5%
cum 50.00
20mm HBG metal
cum Manual Pangidi 52.00 526.32 984.00 70.00 246.00 1300.00 1300.00 1826.32 50.00
12mm HBG metal
20mm to 12mm HBG/HBT
graded Metal:Consisting of
20mm metal 60% and12mm
metal 40%
cum E Tender 1250.00 50.00
L7
L9
LEAD STATEMENT (2013-2014 C.S.S.R.)
Comprehensive Development - Providing Internal Roads with CC Drains in SC, ST localities in Relangi Village of Iragavaram Mandal
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
Page 59 of 89
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
L10
40 mm nominal HBG/HBT
Graded Metal
cum Manual Pangidi 52.00 526.32 588.00 70.00 147.00 805.00 805.00
1331.32
50.00
L11
Graded Metal consisting of
60% of 40mm and 40% of
20mm to 10mm graded
HBG/HBT metal
cum
0.00
50.00
L12 Cement MT October2013 5800.00 5800.00 5800.00 5800.00
L13
RCC Pipes NP3 class 600mm
Rmt manual
0.00
L14
RCC Collars NP3 class
600mm
Rmt
0.00
L15 Water kl 0.00
L16 Water tanker 6kl Capacity hr 624.00 624.00
L17
Three wheeled 8-10 T Static
roller @10.00cum /Hr.
hr Fixed
1038.40
L18
Tractor with Rotavator @ 25
cum per hour
hr Fixed 422.00
L19
Mechanical concrete mixer
0.4/0.28 cum capacity fitted
with water measuring device
and preferably also with load
cell.
hr Fixed
417.40
L20 Needle Vibrator hr Fixed 152.20
L21 Plate vibrator hr Fixed 48.00
L22
Polythene sheet 125 micron
(240X2.5X1.10=660)
sqm
Fixed
15.00
L23
Bitumen primer @ 100ml. Per
joint for 60 joints
tonne
Manual
29982.73 29982.73
L24
Mastic Pad
2.5x.0.125x60=18.75
sqm
Fixed
925.00
L25
Vibrator charges with 60mm
needle vibrator petrrol
hr
Fixed 162.20
L26
HYSD/TMT/ MS bars
including 5 per cent for
overlaps and wastage
MT Manual
42000.00
L27
Binding wire kg Fixed 70.00
Page 60 of 89
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
L28 Mason (1st class) day Fixed 350.00
L29 Mason (2nd class) day Fixed 320.00
L30 Mazdoor (skilled) day Fixed 280.00
L31 Mazdoor(Unskilled) day Fixed 280.00
L32 Mazdoor (semi-skilled) day Fixed 280.00
L33 Blacksmith / Bar bender day Fixed 370
L34
i) 9.5 mm to 4.75 mm
cum Manual 0.00 50.00
L35
ii)4.75 mm to 2.36 mm
L36 5-7 mm HBGM/C Metal cum Manual Pangidi 52.00 526.32 504.00 70.00 126.00 700.00 50.00 750.00 1276.32 50
2.36 -5 mmHBG M/CMetal cum Manual Pangidi 52.00 526.32 308.00 70.00 77.00 455.00 50.00 505.00 1031.32
L36
Average Rate for Screenings cum
1153.82 50
L37
Formwork as per Plinth Beam
centering charges of CSSR cum
Manual 2158 2158.00
2) Certified that this village is situated within the range of 12km radius in Tanuku municipal area
1) Certified that the some Item rates are worked out by the Department Communicated rates as per Mandal Average
Lead and the remining rates to the leads are correct to the best of my knowledge
Page 61 of 89
CONVEYANCE 2013-2014
Lead in KM
1 30.00 26.32 28.90 25.35
2 42.00 36.84 40.40 35.44
3 56.00 49.12 56.00 49.12
4 68.00 59.65 68.00 59.65
5 80.00 70.18 80.00 70.18
6 92.00 80.70 92.00 80.70
7 104.00 91.23 104.00 91.23
8 116.00 101.75 116.00 101.75
9 128.00 112.28 128.00 112.28
10 140.00 122.81 140.00 122.81
11 152.00 133.33 152.00 133.33
12 164.00 143.86 164.00 143.86
13 176.00 154.39 176.00 154.39
14 188.00 164.91 188.00 164.91
15 200.00 175.44 200.00 175.44
16 212.00 185.96 212.00 185.96
17 224.00 196.49 224.00 196.49
18 236.00 207.02 236.00 207.02
19 248.00 217.54 248.00 217.54
20 260.00 228.07 260.00 228.07
21 272.00 238.60 272.00 238.60
22 284.00 249.12 284.00 249.12
23 296.00 259.65 296.00 259.65
24 308.00 270.18 308.00 270.18
25 320.00 280.70 320.00 280.70
26 332.00 291.23 332.00 291.23
27 344.00 301.75 344.00 301.75
28 356.00 312.28 356.00 312.28
29 368.00 322.81 368.00 322.81
30 380.00 333.33 380.00 333.33
31 390.00 342.11 390.00 342.11
32 400.00 350.88 400.00 350.88
33 410.00 359.65 410.00 359.65
34 420.00 368.42 420.00 368.42
35 430.00 377.19 430.00 377.19
36 440.00 385.96 440.00 385.96
37 450.00 394.74 450.00 394.74
38 460.00 403.51 460.00 403.51
39 470.00 412.28 470.00 412.28
40 480.00 421.05 480.00 421.05
41 490.00 429.82 490.00 429.82
42 500.00 438.60 500.00 438.60
43 510.00 447.37 510.00 447.37
44 520.00 456.14 520.00 456.14
45 530.00 464.91 530.00 464.91
46 540.00 473.68 540.00 473.68
47 550.00 482.46 550.00 482.46
48 560.00 491.23 560.00 491.23
49 570.00 500.00 570.00 500.00
50 580.00 508.77 580.00 508.77
51 590.00 517.54 590.00 517.54
52 600.00 526.32 600.00 526.32
53 610.00 535.09 610.00 535.09
54 620.00 543.86 620.00 543.86
55 630.00 552.63 630.00 552.63
56 640.00 561.40 640.00 561.40
57 650.00 570.18 650.00 570.18
58 660.00 578.95 660.00 578.95
59 670.00 587.72 670.00 587.72
Sand/ Gravel Metal
60 680.00 596.49 680.00 596.49
61 690.00 605.26 690.00 605.26
62 700.00 614.04 700.00 614.04
63 710.00 622.81 710.00 622.81
64 720.00 631.58 720.00 631.58
65 730.00 640.35 730.00 640.35
66 740.00 649.12 740.00 649.12
67 750.00 657.89 750.00 657.89
68 760.00 666.67 760.00 666.67
69 770.00 675.44 770.00 675.44
70 780.00 684.21 780.00 684.21
71 790.00 692.98 790.00 692.98
72 800.00 701.75 800.00 701.75
73 810.00 710.53 810.00 710.53
74 820.00 719.30 820.00 719.30
75 830.00 728.07 830.00 728.07
76 840.00 736.84 840.00 736.84
77 850.00 745.61 850.00 745.61
78 860.00 754.39 860.00 754.39
79 870.00 763.16 870.00 763.16
80 880.00 771.93 880.00 771.93
81 890.00 780.70 890.00 780.70
82 900.00 789.47 900.00 789.47
83 910.00 798.25 910.00 798.25
84 920.00 807.02 920.00 807.02
85 930.00 815.79 930.00 815.79
86 940.00 824.56 940.00 824.56
87 950.00 833.33 950.00 833.33
88 960.00 842.11 960.00 842.11
89 970.00 850.88 970.00 850.88
90 980.00 859.65 980.00 859.65
91 990.00 868.42 990.00 868.42
92 1000.00 877.19 1000.00 877.19
93 1010.00 885.96 1010.00 885.96
94 1020.00 894.74 1020.00 894.74
95 1030.00 903.51 1030.00 903.51
96 1040.00 912.28 1040.00 912.28
97 1050.00 921.05 1050.00 921.05
98 1060.00 929.82 1060.00 929.82
99 1070.00 938.60 1070.00 938.60
100 1080.00 947.37 1080.00 947.37
101 1090.00 956.14 1090.00 956.14
102 1100.00 964.91 1100.00 964.91
103 1110.00 973.68 1110.00 973.68
104 1120.00 982.46 1120.00 982.46
105 1130.00 991.23 1130.00 991.23
106 1140.00 1000.00 1140.00 1000.00
107 1150.00 1008.77 1150.00 1008.77
108 1160.00 1017.54 1160.00 1017.54
109 1170.00 1026.32 1170.00 1026.32
110 1180.00 1035.09 1180.00 1035.09
111 1190.00 1043.86 1190.00 1043.86
112 1200.00 1052.63 1200.00 1052.63
113 1210.00 1061.40 1210.00 1061.40
114 1220.00 1070.18 1220.00 1070.18
115 1230.00 1078.95 1230.00 1078.95
116 1240.00 1087.72 1240.00 1087.72
117 1250.00 1096.49 1250.00 1096.49
118 1260.00 1105.26 1260.00 1105.26
119 1270.00 1114.04 1270.00 1114.04
120 1280.00 1122.81 1280.00 1122.81
Sl.
No.
1 2 3 4 5 6
WBM Grading 2
Supply and collection of mixer of stone aggregates
having 50% of 60-63mm HBG metal ,46% of 40-45mm
HBG metal and 4% of 19-22mm HBG metal including
cost ,conveyance, seigniorage charges, loading,
unloading and stacking to departmental gauge for pre
measurements for WBM Grade.II surfaces per MORD
standards (91mm loose to 75 mm compacted) (CSSR)
excluding screenings
a) Material
cum 217.80 868.53 189165.8
cum 200.38 1,223.03 245070.8
cum 17.42 1,808.03 31495.88
465732.47
1293.70
B (ii): ((=a i)/360)
1293.70
As per SSR 1293.70
Taking Output =1cum
a) Material
Grade II Metal:63mm to 60 mm IRC HBG metal 50% cum 0.50 868.53 434.265
40-45mm HBG IRC metal cum 0.46 1,223.03 562.5938
19mm to 22mm IRC HBG metal 4% cum 0.04 1,808.03 72.3212
1069.18
1069.18
B (ii): ((=a i)/360)
1069.18
a) Material
cum 217.80 1,057.85 230399.7
cum 200.38 1,057.85 211972
cum 17.42 1,057.85 18427.75
460799.46
1280.00
B (ii): ((=a i)/360)
1280.00
Rate Approved by quotations for Compacted
quantity
1280.00
a) Materials
12
15
metal 4%
Spreading & compaction of the collected mixer of stone aggregates in uniform
(CSSR)
metal 4%
SUPPLEMENTARY DATA 2012-13
Page 64 of 89
Sl.
No.
cum 28.80 395.88 11401.34
b) Labour:
3020.00
62500.00
Add MA @ 20% 65520.00
0.00
c) Machinary:
Water tanker 6Kl capacity Hrs 24.00 372.00 8928.00
33141.60
Sub-total of Machinery 42069.60
75mm (a+b+c)
118990.94
C: (= e) 330.53
RBR-SBST-5
Unit = Bag
(a) Material
i) Cement kg 250.00 5500.00
1375.00
B(ii): (=a(iii)) 1375.00
RBR-SBST-5
Unit = cum
(a) Material
iii) Aggregates
cum 0.54 1674.28
904.11
cum 0.36 1469.28
528.94
As per SSR 1433.05
Taking Output =1cum
a) Material
12mm HBG SS5 meta cum 0.40 1,469.28 587.71
1592.28
ii) Rate per 1cum
1592.28
Taking Output =1cum
a) Material
cum 0.54 1,577.78 852.00
cum 0.36 1,577.78 568.00
19
20
15
Collection and supply of Metal for Plain vibrated Cement Concrete M 15
1204 MORD and 1500, 1700 & 2200 MORTH
Supply and delivery of Cement for Plain vibrated Cement Concrete M 15
1204 MORD and 1500, 1700 & 2200 MORTH
Page 65 of 89
Sl.
No.
ii) Rate per 1cum
1420.00
RBR-SBST-5
Unit = cum
(b) Labour
Mason (1st Class) day 0.10 315.00
31.50
Mazdoor (Unskilled) day 1.39 250.00
347.50
Add MA @ 20% 379.00
0.00
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with load
cell.
hour 0.40
370.00 148.00
Vibrator hour 1.40
42.00 58.80
Water tanker 6 kl capacity hour 0.13
372.00 48.36
(d) Formwork 10% cum 0.10 3261.10
326.11
C: (=b+c+d) 960.27
960.270
June 2013
Unit = Bag
iii) Cement @ 350 kg/cum of concrete tonne 26.25 5500.00
144375
B(i)=iii 1925.00
20
24
Sipply and delivary of cement for Construction of un-reinforced, jointed at
bars)
Plain vibrated Cement Concrete M 15 grade using 67% of 20mm HBG graded
metal & 33% of 12mm HBG graded metal mechanically mixed including cost
and conveyance of all materials inclusve of seignorage charges,centering
,laying, vibrating and curing and machine mixing charges for Side Walls of Side
Drains etc., complete as per drawings and technical specification Clauses 802,
804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
Page 66 of 89
Sl.
No.
Unit = cum
(240x2.5 x 0..125)=75cum
c) Material
Cum 40.50 1674.28
67808.34
Cum 27.00 1469.28
39670.56
As per SSR 1433.05
Taking Output =1cum
a) Material
12mm HBG SS5 meta cum 0.40 1,469.28 587.71
ii) Rate per 1cum
1592.28
Taking Output =75cum
a) Material
cum 40.50 1,577.78 63900.09
cum 27.00 1,577.78 42600.06
ii) Rate per 1cum
1420.00
Unit = cum
(240x2.5 x 0..125)=75cum
Construction of un-reinforced, 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 1501.22
M30(Grade), coarse and fine agregates conforming to IS:383 maximum size of
coarse agregate not exceeding 25mm, mixed in a concrete mixer of not less than
0.2cum capacity and using approved mix design, laid in approved fixed side form
work (steel channel, laying and fixing of 125 micron thick polythene film, wedges,
steel plates including levelling the form work as per drawing), spreading the
concrete with shovels, rakes, compacted using plate vibrators and finished in
continous operation including provision of contraction and expansion,
construction joints using Mastic pad/ primer, construction joint, admixtures as
approved, curing of concrete slabs for 14 days, and water finishing to lines and
grade as per drawing and technical specification clause 1501.22 including
seignorage charges.(without dowel bars) Excluding Cement,Sand,Metal
Supply and collection of metal for Construction of un-reinforced, jointed at
bars)
Page 67 of 89
Sl.
No.
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 150.0 250.00
37500.00
Mazdoor(skilled) day 6.00 250.00
1500.00
Mazdoor (semi-skilled) day 6.00 250.00
1500.00
Add MA @ 20% 43,500.00
0.00
b) Machinery
Concrete mixer 0.40/0.28cum capacity ( 6 mixers) Hour 36.00 370.00
13320.00
Plate vibrator Hour 9.00 42.00
378.00
Water tanker 6 Kl. Capacity Hour 5.00 372.00
1860.00
iv) other materials
Polythene sheet 125 micron (240X2.5X1.10=660) sqm 660 15.00
9900.00
Bitumen primer @ 100ml. Per joint for 60 joints tonne 0.005 29982.73
149.91
Mastic Pad 2.5x.0.125x60=18.75 sqm 18.75 869.00
16293.75
Sub-total for Machinery and Other materials
41901.66
(d) Formwork @ 3% on material, labour and
machinery
% 0.03(task 45+46+48+a+b) 8029.62
C: 93431.29
1245.75
Unit = Bag
(a) Material
i) Cement kg 330.00 5500.00
1815.0
Payment Particulars for 1cum
B(i): (=a(i)) 1815.00
Unit = cum
(a) Material
iii) Aggregates
cum 0.54 1674.28 904.11
cum 0.36 1469.28 528.94
B(ii)(i)=a(iii) 1433.05
As per SSR 1433.05
Taking Output =1cum
a) Material
12mm HBG SS5 meta cum 0.40 1,469.28 587.71
i) Sub-Total for Graded Metal 1592.28
ii) Rate per 1cum
1592.28
Taking Output =1cum
31
32
Supply of Cement for RCC M-20 Nominal mix using 20 mm to 12 mm Graded
Collection and Supply of Metal for RCC M-20 Nominal mix using 20 mm to 12
mm Graded size crushed hard granite metal including C/c of all materials, taxes,
operational, incidental and labour charges such as machine mixing, laying
concrete, curing etc., complete but excluding cost of steel and its fabrication
charges for finished item of work for Slab over drain.
Page 68 of 89
Sl.
No.
a) Material
cum 0.54 1,577.78 852.00
cum 0.36 1,577.78 568.00
ii) Rate per 1cum
1420.00
Rate Approved by Quotations 1420.00
Unit = cum
(b) Labour
Mate day 0.00
0.00
Mason (1st Class) day 0.10 315.00 31.50
Add MA @ 20%
379.00 0.00
Sub-total for Labour
c) Machinery
379.00
Concrete mixer 0.4/0.28 cum capacity hr / cum 0.40 370.00 148.00
Vibrator charges with 60mm needle vibrator petrrol
hour
0.40
42.00 16.80
Water tanker 6 kl capacity hour 0.13 372.00 48.36
Sub-total for Machinary 213.16
d) For formwork @10% on (a+b+c):
%
0.10(task
51+52+54
+b+c)
416.63
C: 1008.79
Supplying HYSD bar reinforcement in slab over drain
etc.,complete
(a) Material
HYSD/TMT/ MS bars including 5 per cent for overlaps
and wastage
MT 1.050
42500.00 44625.00
C=(a) 44625.00
Engaging labour for fitting and placing HYSD bar
(a) Labour
Blacksmith / Bar bender day 10.00 285.00 2850.00
b)Binding wire kg 6.00 65.00 390.00
Add MA @ 20%
5350.00 0.00
c. Sub-total for Labour& Binding wire
5740.00
C: (=c) 5740.00
Executive Engineer
PRI Div Eluru
37
38
36
32
RCC M-20 Nominal mix using 20 mm to 12 mm Graded size crushed hard
granite metal including C/c of all materials, taxes, operational, incidental and
labour charges such as machine mixing, laying concrete, curing etc., complete
but excluding cost of steel and its fabrication charges for finished item of work for
Slab over drain excluding cement,metal and sand
Page 69 of 89
Name of the work:
Estimate Cost:
Rs.315.00Lakhs
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
L3
26.50mm - 4.75mm size
sub base
cum Manual
0.00
50.00
L4
2.36mm below )
637.65
40.00
L5 Sand for Mortar cum Manual Vadapalli 38.00 389.65 335.00 335.00 335.00 724.65 40.00
63-60mm IRC HBG metal cum Manual Pangidi 52.00 490.53 378.00 378.00 378.00 868.53 50.00
63mm to 45 mm IRC
metal 4%
cum E Tender 50.00
L8
5%
cum 50.00
20mm HBG metal
12mm HBG metal
metal 40%
cum E Tender 1250.00 50.00
L7
L9
LEAD STATEMENT (2012-2013 C.S.S.R.)
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
Page 70 of 89
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
L10
Graded Metal
1223.03
50.00
L11
20mm to 10mm graded
HBG/HBT metal
cum
0.00
50.00
L12 Cement Aprial & May 2013 MT Febuary2013 4500.00 4500.00 4500.00 4500.00
Cement June 2013 MT Jun-13 5500.00 5500.00 5500.00 5500.00
L13
Rmt manual
0.00
L14
600mm
Rmt
0.00
L15 Water kl 0.00
L17
hr Fixed
920.60
L18
cum per hour
hr Fixed 367.00
L19
cell.
hr Fixed
370.00
L20 Vibrator hr Fixed 42.00
L22
(240X2.5X1.10=660)
sqm
Fixed
15.00
L23
joint for 60 joints
tonne
Manual
29982.73 29982.73
L24
Mastic Pad
2.5x.0.125x60=18.75
sqm
Fixed
869.00
L25
hr
Fixed 42.00
L26
HYSD/TMT/ MS bars
MT June-13
42500.00
Page 71 of 89
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
L27
L34
i) 9.5 mm to 4.75 mm
L35
ii)4.75 mm to 2.36 mm
L36
1066.78 50
L37
Manual 1946 1946.00
Page 72 of 89
Sl.
No.
Remark
s
Linkage
with Lead
1 2 3 4 5 6 7
a) Materials
cum 28.80 328.96 9474.05
L1
b) Labour:
2597.20 L30
53750.00 L31
Add MA @ 20% 56347.20
0.00
c) Machinary:
Water tanker 6Kl capacity Hrs 24.00 345.00 8280.00 L16
30398.40 L17
Sub-total of Machinery 38678.40
75mm (a+b+c)
104499.65
C: (= e) 290.28
SUPPLEMENTRY DATA 2011-12
1 Spreading & compaction of the collected mixer of stone aggregates in uniform
(CSSR)
Rema
rks
SUPPLEMENTRY DATA 2011-12
Name of the work:
Estimate Cost:
Rs.315.00Lakhs
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
L3
26.50mm - 4.75mm size
sub base
cum Manual
0.00
50.00
L4
2.36mm below )
529.47
40.00
L5 Sand for Mortar cum Manual Vadapalli 38.00 319.47 285.00 285.00 285.00 604.47 40.00
L7
63mm to 45 mm IRC
metal 4%
cum E Tender
950.00
50.00
L8
5%
cum 50.00
L9
metal 40%
cum E Tender
1250.00
50.00
L10
Graded Metal
1111.49
50.00
L11
20mm to 10mm graded
HBG/HBT metal
cum
0.00
50.00
L12 Cement MT Etender 4780.00 4780.00 4780.00 4780.00
LEAD STATEMENT (2011-2012 S.S.R.)
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
L13
Rmt manual
0.00
L14
600mm
Rmt
0.00
L15 Water kl 0.00
L17
hr Fixed
844.40
L18
cum per hour
hr Fixed 345.00
L19
cell.
hr Fixed
345.00
L20 Vibrator hr Fixed 40.00
L22
(240X2.5X1.10=660)
sqm
Fixed
15.00
L23
joint for 60 joints
tonne
Manual
29982.73 29982.73
L24
Mastic Pad
2.5x.0.125x60=18.75
sqm
Fixed
732.00
L25
hr
Fixed 40.00
L26
HYSD/TMT/ MS bars
MT Manual
44000.00
L27
Type Rates
Initial cost
of material
excluding
seigniorag
e charges
Blastin
g
charge
s
Machine
crushing
charges
Sub Total
(6+7+8)
Add
Seigniorag
e charges
Total
(9+10)
Seigniorag
e charges
1 2 3 4 5 6 7 8 9 10 11 12 10
Material
Name of the
Quarry
Lead in
km
Conveyan
ce
(excluding
Contractor
's Profit
14%)
Material Component
Total cost
( Inclusive
Seigniorage
charges)
L34
i) 9.5 mm to 4.75 mm
L35
ii)4.75 mm to 2.36 mm
L36
967.74 50
L37
Manual 1788 1788.00
Est.Rs. 315.00 Lakhs
Rate Per
Unit
Amount Rate Per
Unit
Amount Excess Less Remarks
(in Rs) (Rs.) (in Rs) (Rs.) (in Rs) (Rs.)
1 2 3 4 5 6 7 8 9 10
3023.03 637.65 1927634 2.59 637.65 1652
paid as per CSSR
2012-13
694.14 688.51 477922
proposed with CSSR
2013-14
3023.03 1927634 696.73 479574 0 1448060
3023.03 16.64 50303 2.59 16.64 43
paid as per RSSR
2012-13
694.14 16.64 11550
proposed as per
RSSR 2012-13
3023.03 50303 696.73 11594 0 38710
811.77 279.62 226984 811.75 279.62 226982
paid as per CSSR
2011-12
3434.03 336.50 1155543 875.32 336.50 294545
paid as per CSSR
2012-13
2522.21 374.09 943540
proposed as per
CSSR 2013-14 for
balance length
4245.80 1382526 4209.28 1465066 82540 0
811.77 185.31 150433 811.75 185.31 150425
paid as per CSSR
2011-12
3434.03 223.18 766397 875.32 223.18 195354
paid as per CSSR
2012-13
2522.21 240.98 607797
proposed as per
CSSR 2013-14 for
balance length
4245.80 916830 4209.28 953576 36747 0
1
2
CC07.Cost and conveyance of sand for filling including all charges
but excluding labour charges for filling (CSSR)
CC09.Engaging Unskilled Labour for filling foundation with sand but
excluding cost & conveyance of sand (RSSR)
3
CC12.Collection & Supply of material containing 66% (61% to 71%)
of gravel having aggregates of 9.5 mm to 4.75 mm size, and 34%
(29% to 39%) of sand of size less than 2.36 mm to obtain CBR
Value not less than 15 and plasticity index <6% in soaked condition
when compacted including cost, conveyance, seigniorage and
labour charges and stacking to Departmental guage for pre
measurements as per MORD standards for Sub Base as per
Technical Specification clause 401 MORD & as per Table 400.1
Grading III towards construction of Sub-base for compaction upto
OMC excluding sand
4
CC14.Collection & Supply of material containing 66% (61% to 71%)
of gravel having aggregates of 9.5 mm to 4.75 mm size, and 34%
(29% to 39%) of sand of size less than 2.36 mm to obtain CBR
Value not less than 15 and plasticity index <6% in soaked condition
when compacted including cost, conveyance, seigniorage and
labour charges and stacking to Departmental guage for pre
measurements as per MORD standards for Sub Base as per
Technical Specification clause 401 MORD & as per Table 400.1
Grading III towards construction of Sub-base for compaction upto
OMC excluding Gravel
COMPARATIVE STATEMENT
Name of the work: Comprehensive Development - Providing Internal Roads with CC Drains in SC, ST localities in Relangi Village of
Iragavaram Mandal
Difference
S.
No
Task Name Qty Qty
As per 2nd Working Estimate As per 1st Working Estimate
Page 78 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
811.77 14.70 11933
811.75 14.70 11933 RSSR 2011-12
3434.03 16.64 57142
875.32 16.64 14565 RSSR 2012-13
2522.21 16.64 41969 RSSR 2012-13
4245.80 69075 4209.28 68467 0 609
811.77
101.69 82549 811.75 101.69 82547
paid as per CSSR
2011-12
3434.03
110.46 379322 875.32 110.46 96688
paid as per CSSR
2012-13
2522.21 126.96 320219
proposed as per
CSSR 2013-14 for
balance length
4245.80 461871 4209.28 499453 37583 0
427.54 1149.50 491454 427.54 1149.50 491457 e tender rates
1553.56
1149.50 1785814 789.18 1280.00 1010150
Approved quotation
rates
747.05 1401.32 1046861
proposed as per
CSSR 2013-14 for
balance length
1981.10 2277269 1963.77 2548469 271199 0
427.54
232.26 99299 427.54 232.26 99300
paid as per CSSR
2011-12
1553.56
256.03 397753 789.18 256.03 202054
paid as per CSSR
2012-13
747.05 276.92 206872
proposed as per
CSSR 2013-14 for
balance length
1981.10 497052 1963.77 508226 11174 0
427.54 290.28
124104 427.54 321.58 137488
paid as per CSSR
2011-12
1553.56 330.53
513498 789.18 366.93 289574
paid as per CSSR
2012-13
747.05 425.26 317690
proposed as per
CSSR 2013-14 for
balance length
1981.10 637602 1963.77 744753 107150 0
9
CC30.Spreading & compaction of the collected mixer of stone
blindage, hand packing and rolling with 8-l0T Power Road Roller in
stages to proper grade and camber with required waterings and
compacting to the required density grading 2 as per technical
specifications clause 405 MORD/404 MORTH keeping the rolled
surface wet for a period of 15 days including brooming for (91 mm
loose to 75 mm compacted) (CSSR)
8
CC28.Supply and collection of mixer of stone aggregates having
50% of 60-63mm HBG metal ,46% of 40-45mm HBG metal and 4%
of 19-22mm HBG metal including cost ,conveyance, seigniorage
charges, loading, unloading and stacking to departmental gauge for
pre measurements for WBM Grade.II surfaces per MORD
standards (91mm loose to 75 mm compacted) (CSSR) excluding
Grade II Metal
7
CC26.Supply and collection of mixer of stone aggregates having
50% of 60-63mm HBG metal ,46% of 40-45mm HBG metal and 4%
of 19-22mm HBG metal including cost ,conveyance, seigniorage
charges, loading, unloading and stacking to departmental gauge for
pre measurements for WBM Grade.II surfaces per MORD
standards (91mm loose to 75 mm compacted) (CSSR) excluding
screenings
CC25.Compaction of collected gravel / sand / stonedust / coarse
graded material Grade B / Grade III to OMC using 8-l0T Static Road
Roller to achieve CBR value not less than15 and plasticity index
<6% with required waterings and keeping the rolled surface wet for
a period of 15 days as per standards for Sub Base (CSSR)
6
CC24.Engaging unskilled labour for spreading the collected Gravel
with sand / stonedust / coarse graded material Grade B / Grade III
and sectioning to sub base & shoulders (RSSR)
5
Page 79 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
50.42 71.08 3584 50.42 71.08 3584
paid as per CSSR
2011-12
6689.83 80.47 538331 10.15 80.47 817
paid as per CSSR
2012-13
2367.58 80.47 190519
drainage is proposed
one side of the road
only proposed as per
CSSR 2013-14
6740.25 541915 2428.15 194920 0 346996
1921.57 1125.00 2161766 5.08 1375.00 6984
paid as per CSSR
2012-13
0 887.73 1450.00 1287203
CSSR 2013-14 for
balance length
1921.57 2161766 892.81 1294187 0 867580
1921.57 1125.00 2161766 5.08 1420.00 7214
paid as per CSSR
2012-13
0 887.73 1551.89 1377651
CSSR 2013-14
1921.57 2161766 892.81 1384865 0 776901
1921.57 347.83 668383 5.08 347.83 1767
paid as per CSSR
2012-13
887.73 378.48 335991
CSSR 2013-14.
1921.57 668383 892.81 337758 0 330625
12
CC41.Collection and supply of Metal for Plain vibrated Cement
Concrete M 15 grade using 67% of 20mm HBG graded metal &
33% of 12mm HBG graded metal mechanically mixed including
cost and conveyance of all materials inclusve of seignorage
charges,centering ,laying, vibrating and curing and machine mixing
charges for Side Walls of Side Drains etc., complete as per
drawings and technical specification Clauses 802, 804, 805, 806,
807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
13
CC43.Supply of Sand for Plain vibrated Cement Concrete M 15
grade using 67% of 20mm HBG graded metal & 33% of 12mm HBG
graded metal mechanically mixed including cost and conveyance
of all materials inclusve of seignorage charges,centering ,laying,
vibrating and curing and machine mixing charges for Side Walls of
Side Drains etc., complete as per drawings and technical
specification Clauses 802, 804, 805, 806, 807, 1202 and 1204
MORD and 1500, 1700 & 2200 MORTH
11
CC40.Supply and delivery of Cement for Plain vibrated Cement
Concrete M 15 grade using 67% of 20mm HBG graded metal &
33% of 12mm HBG graded metal mechanically mixed including
cost and conveyance of all materials inclusve of seignorage
charges,centering ,laying, vibrating and curing and machine mixing
charges for Side Walls of Side Drains etc., complete as per
drawings and technical specification Clauses 802, 804, 805, 806,
807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
10
CC33.Earthwork in excavation for side drain structure 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 (RSSR)
Page 80 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
1921.57 957.36 1839632 5.08 1043.65 5302
paid as per CSSR
2012-13
0 887.73 1348.69 1197267
CSSR 2013-14
1921.57 1839632 892.81 1202568 0 637064
2656.88 1575.00 4184578 1386.98 1575.00 2184498
as per Cement rate
approved with
Rs.4500/- with cement
of 350kg per cum
576.89 1925.00 1110513
as per Cement rate
approved with
of 350kg per cum
1315.92 2320.00 3052939
as per Cement rate
approved with
of 400kg per cum
proposed as per
CSSR 2013-14 for
balance length
2656.88 4184578 3279.79 6347950 2163372 0
14
CC45.Plain vibrated Cement Concrete M 15 grade using 67% of
20mm HBG graded metal & 33% of 12mm HBG graded metal
mechanically mixed including cost and conveyance of all materials
inclusve of seignorage charges,centering ,laying, vibrating and
curing and machine mixing charges for Side Walls of Side Drains
etc., complete as per drawings and technical specification Clauses
802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 &
2200 MORTH
15
reinforced, 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 1501.22 M30(Grade), coarse and fine agregates conforming
to IS:383 maximum size of coarse agregate not exceeding 25mm,
using approved mix design, laid in approved fixed side form work
(steel channel, laying and fixing of 125 micron thick polythene film,
wedges, steel plates including levelling the form work as per
drawing), spreading the concrete with shovels, rakes, compacted
using plate vibrators and finished in continous operation including
provision of contraction and expansion, construction joints using
Mastic pad/ primer, construction joint, admixtures as approved,
curing of concrete slabs for 14 days, and water finishing to lines
and grade as per drawing and technical specification clause
Page 81 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
2656.88 1125.00 2988984 1963.87 1420.00 2788695
paid as per CSSR
2012-13
1315.92 1551.89 2042163
proposed as per
CSSR 2013-14 for
balance length
2656.88 2988984 3279.79 4830858 1841874 0
2656.88 326.09 866387 1963.87 326.09 640398
paid as per CSSR
2012-13
1315.92 354.83 466928
proposed as per
CSSR 2013-14 for
balance length
2656.88 866387 3279.79 1107326 240939 0
CC49.Supply of Sand for Construction of un-reinforced, 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 1501.22
maximum size of coarse agregate not exceeding 25mm, mixed in a
concrete mixer of not less than 0.2cum capacity and using
approved mix design, laid in approved fixed side form work (steel
channel, laying and fixing of 125 micron thick polythene film,
17
16
CC47.Supply and collection of metal for Construction of un-
reinforced, 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 1501.22 M30(Grade), coarse and fine agregates conforming
to IS:383 maximum size of coarse agregate not exceeding 25mm,
using approved mix design, laid in approved fixed side form work
(steel channel, laying and fixing of 125 micron thick polythene film,
Page 82 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
2656.88 1263.63 3357313 1963.87 1365.23 2681134
paid as per CSSR
2012-13
1315.92 1531.31 2015079
proposed as per
CSSR 2013-14 for
balance length
2656.88 3357313 3279.79 4696214 1338900 0
69.90 1485.00 103806 2.71 1815.00 4918
paid as per CSSR
2012-13
40.20 1914.00 76949
proposed as per
CSSR 2013-14 for
balance length
69.90 103806 42.91 81866 0 21939
19
18
CC51.Construction of un-reinforced, 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 1501.22 M30(Grade), coarse and fine
agregates conforming to IS:383 maximum size of coarse agregate
not exceeding 25mm, mixed in a concrete mixer of not less than
0.2cum capacity and using approved mix design, laid in approved
fixed side form work (steel channel, laying and fixing of 125 micron
thick polythene film, wedges, steel plates including levelling the
form work as per drawing), spreading the concrete with shovels,
rakes, compacted using plate vibrators and finished in continous
admixtures as approved, curing of concrete slabs for 14 days, and
water finishing to lines and grade as per drawing and technical
specification clause 1501.22 including seignorage charges.(without
dowel bars) Excluding Cement,Sand,Metal
CC52.Supply of Cement for RCC M-20 Nominal mix using 20 mm to
12 mm Graded size crushed hard granite metal including C/c of all
materials, taxes, operational, incidental and labour charges such as
excluding cost of steel and its fabrication charges for finished item
of work for Slab over drain.
Page 83 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
69.90 1125.00 78641 2.71 1420.00 3848
paid as per CSSR
2012-13
40.20 1551.89 62391
proposed as per
CSSR 2013-14 for
balance length
69.90 78641 42.91 66239 0 12401
69.90 326.09 22795 2.71 326.09 884
paid as per CSSR
2012-13
40.20 354.83 14265
proposed as per
CSSR 2013-14 for
balance length
69.90 22795 42.91 15149 0 7646
69.90 944.99 66057 2.71 1092.17 2960
paid as per CSSR
2012-13
40.20 1286.27 51712
proposed as per
CSSR 2013-14 for
balance length
69.90 66057 42.91 54672 0 11385
8.50 47250.00 401625 0.129 44625.00 5757
as per steel rates
approved
3.00 45150.00 135450
8.50 401625 3.13 141207 0 260418
as per steel rates
approved
CC58.Supplying HYSD bar reinforcement in slab over drain
etc.,complete
23
20
CC53.Collection and Supply of Metal for RCC M-20 Nominal mix
using 20 mm to 12 mm Graded size crushed hard granite metal
labour charges such as machine mixing, laying concrete, curing
etc., complete but excluding cost of steel and its fabrication charges
21
CC55.Supply of Sand for RCC M-20 Nominal mix using 20 mm to
12 mm Graded size crushed hard granite metal including C/c of all
materials, taxes, operational, incidental and labour charges such as
excluding cost of steel and its fabrication charges for finished item
of work for Slab over drain.
22
CC57.RCC M-20 Nominal mix using 20 mm to 12 mm Graded size
crushed hard granite metal including C/c of all materials, taxes,
operational, incidental and labour charges such as machine mixing,
laying concrete, curing etc., complete but excluding cost of steel
and its fabrication charges for finished item of work for Slab over
drain excluding cement,metal and sand
Page 84 of 97
Rate Per
Unit
Amount Rate Per
Unit
S.
No
Task Name Qty Qty
8.50 2560.00 21760 0.129 6810.00 878
as per labour rates in
CSSR 2012-13 with
revised data
3.00 8220.00 24660
with amendnents for
revised data for labour
quantities & with
CSSR 2013-14
8.50 21760 3.129 25538 3778 0
25 CC RW 16 S/F of MS Name Board of size 2`.6" x 4`.0" including
painting and required lettering
1.00 3000.00 3000.00 1.00 3000.00 3000 0 0
26
Collection & Supply of good gravel including cost,conveyance,
guage for pre-measurements for blindage,shoulders
1847.34 395.88 731325 1020.24 440.11 449018 0 282307
proposed as per
CSSR 2013-14 for
balance length
27 Engaging unskilled labour for spreading the collected Gravel and
sectioning for Blindage,Shoulders (RSSR)
1847.34 16.64 30740 1020.24 16.64 16977 0 13763
RSSR 2012-13
28
Compaction of collected well graded granular soil to OMC using 8-
10T Power Road Roller to achieve CBR value not <15% and
plasticity index <6% with required waterings and keeping the rolled
surface wet for a period of 15 days as per MoRD standards for
Shoulders (CSSR)
1847.34 98.26 181520 1020.24 114.24 116552 0 64967
proposed as per
CSSR 2013-14 for
Newly proposed CC
road length
29 CC RW 18 OP02 Seniorage charges on quantity of metal 6953.49 50.00 347675 6766.33 50.00 338316 0 9359
30 CC RW 17 O 04 Seniorage charges of gravel 5614.75 22.00 123525 4762.12 22.00 104767 0 18758
31 CC RW 19 OP 03 Seniorage Charges on quantity of sand 6658.46 40.00 266338 4093.74 40.00 163750 0 102589
32 Provision for Mastic Pads as perCSSR 0 0
33 CC RW 21 CP01 VAT @ 4% / 5% 1074498 1102354 27856 0
34 CCRW 22 OP06 QC Charges @ 0.50% 139701 142444 2743 0
35 Provision for Price Varation Charges 916117 564846 0 351271
Total 31500000 32062513 6165856 5603343
-562513 562514
PRI Div Eluru PRI Sub Dvn Tanuku MP Iragavaram
CC59.Engaging labour for fitting and placing HYSD bar
24
Page 85 of 97
Lead in KM Sand/ Gravel Metal
1 20.88 18.77
2 29.21 26.32
3 39.04 39.04
4 47.37 47.37
5 55.70 55.70
6 64.03 64.03
7 72.36 72.36
8 80.69 80.69
9 89.02 89.02
10 97.35 97.35
11 105.68 105.68
12 114.01 114.01
13 122.34 122.34
14 130.67 130.67
15 139.00 139.00
16 147.33 147.33
17 155.66 155.66
18 163.99 163.99
19 172.32 172.32
20 180.65 180.65
21 188.98 188.98
22 197.31 197.31
23 205.64 205.64
24 213.97 213.97
25 222.30 222.30
26 230.63 230.63
27 238.96 238.96
28 247.29 247.29
29 255.62 255.62
30 263.95 263.95
31 270.88 270.88
32 277.81 277.81
33 284.74 284.74
34 291.67 291.67
35 298.60 298.60
36 305.53 305.53
37 312.46 312.46
38 319.39 319.39
39 326.32 326.32
40 333.25 333.25
41 340.18 340.18
42 347.11 347.11
43 354.04 354.04
44 360.97 360.97
45 367.90 367.90
46 374.83 374.83
47 381.76 381.76
48 388.69 388.69
49 395.62 395.62
50 402.55 402.55
51 409.48 409.48
52 416.41 416.41
53 423.34 423.34
54 430.27 430.27
55 437.20 437.20
56 444.13 444.13
57 451.06 451.06
58 457.99 457.99
59 464.92 464.92
60 471.85 471.85
61 478.78 478.78
62 485.71 485.71
63 492.64 492.64
64 499.57 499.57
65 506.50 506.50
66 513.43 513.43
67 520.36 520.36
68 527.29 527.29
69 534.22 534.22
70 541.15 541.15
71 548.08 548.08
72 555.01 555.01
73 561.94 561.94
74 568.87 568.87
75 575.80 575.80
76 582.73 582.73
77 589.66 589.66
78 596.59 596.59
79 603.52 603.52
80 610.45 610.45
81 617.38 617.38
82 624.31 624.31
83 631.24 631.24
84 638.17 638.17
85 645.10 645.10
86 652.03 652.03
87 658.96 658.96
88 665.89 665.89
89 672.82 672.82
90 679.75 679.75
91 686.68 686.68
92 693.61 693.61
93 700.54 700.54
94 707.47 707.47
95 714.40 714.40
96 721.33 721.33
97 728.26 728.26
98 735.19 735.19
99 742.12 742.12
100 749.05 749.05
101 755.98 755.98
102 762.91 762.91
103 769.84 769.84
104 776.77 776.77
105 783.70 783.70
106 790.63 790.63
107 797.56 797.56
108 804.49 804.49
109 811.42 811.42
110 818.35 818.35
111 825.28 825.28
112 832.21 832.21
113 839.14 839.14
114 846.07 846.07
115 853.00 853.00
116 859.93 859.93
117 866.86 866.86
118 873.79 873.79
119 880.72 880.72
120 887.65 887.65
Lead in KM Sand/ Gravel Metal
1 24.56 23.42
2 34.39 32.81
3 45.79 45.79
4 55.61 55.61
5 65.44 65.44
6 75.26 75.26
7 85.08 85.08
8 94.90 94.90
9 104.72 104.72
10 114.54 114.54
11 124.36 124.36
12 134.18 134.18
13 144.00 144.00
14 153.82 153.82
15 163.64 163.64
16 173.46 173.46
17 183.28 183.28
18 193.10 193.10
19 202.92 202.92
20 212.74 212.74
21 222.56 222.56
22 232.38 232.38
23 242.20 242.20
24 252.02 252.02
25 261.84 261.84
26 271.66 271.66
27 281.48 281.48
28 291.30 291.30
29 301.12 301.12
30 310.94 310.94
31 319.10 319.10
32 327.26 327.26
33 335.42 335.42
34 343.58 343.58
35 351.74 351.74
36 359.90 359.90
37 368.06 368.06
38 376.22 376.22
39 384.38 384.38
40 392.54 392.54
41 400.70 400.70
42 408.86 408.86
43 417.02 417.02
44 425.18 425.18
45 433.34 433.34
46 441.50 441.50
47 449.66 449.66
48 457.82 457.82
49 465.98 465.98
50 474.14 474.14
51 482.30 482.30
52 490.46 490.46
53 498.62 498.62
54 506.78 506.78
55 514.94 514.94
56 523.10 523.10
57 531.26 531.26
58 539.42 539.42
59 547.58 547.58
60 555.74 555.74
61 563.90 563.90
62 572.06 572.06
63 580.22 580.22
64 588.38 588.38
65 596.54 596.54
66 604.70 604.70
67 612.86 612.86
68 621.02 621.02
69 629.18 629.18
70 637.34 637.34
71 645.50 645.50
72 653.66 653.66
73 661.82 661.82
74 669.98 669.98
75 678.14 678.14
76 686.30 686.30
77 694.46 694.46
78 702.62 702.62
79 710.78 710.78
80 718.94 718.94
81 727.10 727.10
82 735.26 735.26
83 743.42 743.42
84 751.58 751.58
85 759.74 759.74
86 767.90 767.90
87 776.06 776.06
88 784.22 784.22
89 792.38 792.38
90 800.54 800.54
91 808.70 808.70
92 816.86 816.86
93 825.02 825.02
94 833.18 833.18
95 841.34 841.34
96 849.50 849.50
97 857.66 857.66
98 865.82 865.82
99 873.98 873.98
100 882.14 882.14
101 890.30 890.30
102 898.46 898.46
103 906.62 906.62
104 914.78 914.78
105 922.94 922.94
106 931.10 931.10
107 939.26 939.26
108 947.42 947.42
109 955.58 955.58
110 963.74 963.74
111 971.90 971.90
112 980.06 980.06
113 988.22 988.22
114 996.38 996.38
115 1004.54 1004.54
116 1012.70 1012.70
117 1020.86 1020.86
118 1029.02 1029.02
119 1037.18 1037.18
120 1045.34 1045.34

Model Working Estimate - NREGS

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Model Working Estimate - NREGS

Diunggah oleh

Hak Cipta:

Format Tersedia

:

Anda mungkin juga menyukai