GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

HYDERABAD---INDIA

DETAILED ESTIMATE

B.T Renewals to the R/F EGK Road to Seethampeta

GRANT :- 13th Finance Commisiion

ESTIMATED COST :Rs.10.00 lakhs

DISTRICT : WEST GODAVARI

CIRCLE : ELURU

DIVISION : ELURU

SUB DIVISION : ELURU

MANDAL : DENDULURU

ASSEMBLY CONSTITUENCY : DENDULURU

PARLIAMENTARY CONSTITUENCY : ELURU

 SPECIFICATION REPORT

Name of Work : B.T Renewal to the R/F EGK Road to Seethampeta

Est.Cost.Rs.10.00 lakhs

The work " B.T Renewal to the R/F EGK Road to Seethampeta".Est.cost.Rs.10.00 lakhs was
administratively sanctioned under 13th Finance grant for the year 2012-13 vide

The overall condition of the BT surface is as given below:-

S.No Reach Length Grant in Year of Present status Proposals for repair
in Km which laid construc
tion
From To
1 0/0 0/200 0.20 JAL 2011 BT Surface in good No need
condition
2 0/1-10m 1/2+30m 0.24 RRM 2000 Badly damaged WBM BT MSS with WBM Gr-III
surface with huge layer
ditches
3 0/2 0/520 0.32 RRM 2000 BT Surface with patches Patches with WBM Gr-
at certain locations III&BT renewal coat with
MSS
4 0/520 0/830 0.31 RRM 2000 BT Surface with patches Patches with WBM Gr-
at certain locations III&BT patches

5 0/830 0/1-10m 0.16 JAL 2011 BT Surface in good No need

condition

Retaining wall is needed for the reach from 1/0+50m to 1/155m to protect the road from
scouring due to rain&village sewage water.

Though,it is necessary to provide renewal coat for the reach from 0/520 to 0/830m,it could not be
proposed due to paucity of funds.

As such,the estimate is prepared with the following provisions:-

1.WBM Gr-III patches from 0/2 to 1/0 ,wherever required

2.WBM Gr-II&III from 0/990 to 1/230
3.Prime coat with Bituminous emulsion from 0/990 to 1/230
4.Tack coat with Bituminous emulsion from 0/990 to 1/230 & 0/2 to 0/520
5.Bituminous course with MSS from 0/990 to 1/230 & 0/2 to 0/520
6.Construction of retaining wall from 1/050m to 1/155m

Further lump sum provisions are made in the estimate for the following items:-

1)Provision for VAT @ 5.00%

2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%

The estimate is prepared as per the current SSR,i.e.2012-2013 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS after entrustment

Asst.Executive Engineer Dy.Executive Engineer

PRI,Eluru PRI,Eluru
 INSPECTION NOTE OF THE EXECUTIVE ENGINEER,PRI,ELURU
Present: Sri.A.Subba Rao,B.E

Date of inspection :
Name of the work : B.T Renewal to the R/F EGK Road to Seethampeta
Nature of grant :13th Finance commission
Admn.Sanction Ref:
Officers Present: Sri.G.Balakrishna,Dy.Exe.Engineer,PR,Eluru
Sri.D.V.Srinivasa Rao,Asst.Exe.Engineer,PR,Eluru

INSPECTION NOTE

The road from EGK Road to Seethampeta was inspected on

The overall condition of the BT surface is as given below:-

S.No Reach Length in Grant in Year of Present status

Km which constructi
laid on
From To
1 0/0 0/200 0.20 JAL 2011 BT Surface in good condition
2 0/1-10m 1/2+30m 0.24 RRM 2000 Badly damaged WBM surface
with huge ditches
3 0/2 0/830 0.32 RRM 2000 BT Surface with patches at
certain locations

4 0/830 0/1-10m 0.16 JAL 2011 BT Surface in good condition

Retaining wall is needed for the reach from 1/0+50m to 1/155m to protect the road from
scouring due to rain&village sewage water.

As such,the Dy.Exe.Engineer,PRI,Eluru and the AEE,PRI,Eluru are instructed to prepare the

estimate with the above provisions to the extent of funds available for onward submission.

EXECUTIVE ENGINEER
PANCHAYAT RAJ,ELURU
R,PRI,ELURU

Proposals for repair

No need
BT MSS with WBM Gr-
III layer
Patches with WBM Gr-
III&BT renewal coat
with MSS
No need

protect the road from

e instructed to prepare the

 GENERAL ABSTRACT

Name of Work : B.T Renewal to the R/F EGK Road to Seethampeta

Est.Cost.Rs.10.00 lakhs

S.No Description of item (Kms) Amount

in Rs.
1 2 3 4

1 Cost of civil work(Road work) 926221.00

2 Provision for VAT @5% 46311

3 Provision for Q.C.Charges @0.5% 4631

4 Provision for insurance @0.5% 4631

5 Provision for KM&HM stones 18206

Grand Total 1000000.00

Asst.Exe.Engineer Deputy Exe.Engineer

PR,Eluru PR,Eluru
 DETAILED-CUM-ABSTRACT ESTIMATE

Name of Work : B.T Renewal to the R/F EGK Road to Seethampeta

Est.Cost.Rs.10.00 lakhs

S.No Description of item Nos Measurements Quantity Rate Per

Length Bredth Depth

1 Maintenance of WBM road including filling up of pot holes, ruts and rectifying corrugated surface,
damaged edges and raveling as per technical specification Clause 1906 MORD.for Gr-III
From 0/2 to 1/100
----do--- 1X1 5.5 2.200 ----- 12.10sqm
----do--- 1X1 6.5 2.600 ----- 16.90sqm
----do--- 1X1 3.5 2.500 ----- 8.75sqm
----do--- 1X1 3.2 3.750 ----- 12.00sqm
----do--- 1X2 4.5 2.600 ----- 23.40sqm
----do--- 1X1 2.4 1.500 ----- 3.60sqm
----do--- 1X1 4.5 2.000 ----- 9.00sqm
85.75sqm 312.47 1sqm

2 Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound
macadam specification including spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber, applying and brooming, stone
screening to fill-up the interstices of coarse aggregate, watering and compacting to the required
density Grading 3 as per Technical Specification Clause 405 MORD/ 404 MORTH. For compacted
thickness of 75 mm.

From 1/0-10m to 1X1 240.0 3.750 0.075 67.50Cum

1/0+230m
At culvert portion at 0/4 1X1 20.0 3.750 0.075 5.63Cum
73.13Cum 2778.03 1Cum

3 Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of
granular base including cleaning of road surface and spraying primer at the rate of 0.85
kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use
on Wet mix macadam & WBM)

From 1/0-10m to 1X1 240.0 3.750 ----- 900.00sqm

1/0+230m
At culvert portion at 0/4 1X1 20.0 3.750 ----- 75.00Cum
975.00sqm 28.16 1sqm

4 Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor at
the rate of 0.25 to 0.30 kg per sqm on the prepared dry and hungry bituminous surface
cleaned with Hydraulic broom as per Technical Specification Clause 503 MORD.

From 1/0-10m to 1X1 240.0 3.750 ----- 900.00sqm

1/0+230m
At culvert portion at 0/4 1X1 20.0 3.750 ----- 75.00Cum
From 0/2 to 0/5+20m 1X1 320.0 3.750 ----- 1200.00sqm
2175.00sqm 10.23 1sqm

5 Providing, laying and rolling of close-graded premix surfacing material of 25 mm thickness

composed of 13.2 mm to 0.9 mm (Type-B) aggregates using penetration grade bitumen to
required line, grade and level to serve as wearing course on a previously prepared base,
including mixing in a suitable plant, laying and rolling with a three wheel 8-10 kN static roller
and finishing to required level and grades as per Technical Specification Clause 509 MORD

From 1/0-10m to 1X1 240.0 3.750 ----- 900.00sqm

1/0+230m
S.No Description of item Nos Measurements Quantity Rate Per
Length Bredth Depth
At culvert portion at 0/4 1X1 20.0 3.750 ----- 75.00Cum
From 0/2 to 0/5+20m 1X1 320.0 3.750 ----- 1200.00sqm
2175.00sqm 185.64 1sqm

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

From 0/2 to 1/100 1X1 3.2 3.750 ----- 12.00sqm

----do--- 1X2 4.5 2.600 ----- 23.40sqm
----do--- 1X1 2.4 1.500 ----- 3.60sqm
----do--- 1X1 4.5 2.000 ----- 9.00sqm
48.00sqm 146.55 1sqm

7 Construction of granular shoulder by providing well graded material / Close graded material,
spreading in uniform layers with motor grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with smooth wheel roller 80-100 kN /
Vibratory Roller to achieve the desired density, complete as per Technical Specification
Clause 401 MORD / MORTH.

From 1/0-10m to 1X1 240.0 0.750 0.100 18.00Cum

1/0+230m
18.00Cum 965.56 1Cum

Construction of compound wall:-

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

For Retaining wall 1X1 105.0 0.900 0.90 85.05Cum

85.05Cum 147.29 1Cum

9 Filling in foundation trenches with sand as per drawing and technical specification Clause 305.3.9
MORD & 304 MORTH
For Retaining wall 1X1 105.0 0.900 0.10 9.45Cum
9.45Cum 1101.64 1Cum

10 Providing concrete for plain/reinforced concrete in open foundations using 40 mm nominal size
Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration
including curing for 14 days complete as per drawings and technical specifications Clause 802, 803,
1202 & 1203 MORD and 1500, 1700 & 2100 MORTH.M10 grade
For Retaining wall 1X1 105.0 0.900 0.10 9.45Cum
9.45Cum 3913.31 1Cum

11 Plain/reinforced cement concrete in substructure complete as per drawings and technical specification
Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH with M15
grade concrete for drain walls
For Retaining wall 1X1 105.0 (0.6+0.3)/2 0.75 35.44Cum
35.44Cum 4471.75 1Cum

TOTAL
S.No Description of item Nos Measurements Quantity Rate Per
Length Bredth Depth

Asst.Exe.Engineer Deputy Exe.Engineer

PR,Eluru PR,Eluru
TAILED-CUM-ABSTRACT ESTIMATE

EGK Road to Seethampeta

Amount

26794

203157

27452

22240
Amount

403767

7034

17380

12527

10410

36981

158479

926221
 DATA SHEET

Name of Work : B.T Renewal to the R/F EGK Road to Seethampeta

Index-code S. No Description Unit Quantity

1 2 3 4

ROAD WORK:-

1 Granular Sub-base with Well Graded Material /

RBR-SBBS-1
Close Graded Material (Table 400.1)
A By Mix in Place Method
Construction of granular sub-base by providing well
graded material / Close graded material, spreading in
uniform layers with motor grader on prepared surface,
mixing by mix in place method with rotavator at OMC,
and compacting with smooth wheel roller 80-100 kN /
Vibratory Roller to achieve the desired density,
complete as per Technical Specification Clause 401
MORD / MORTH.

iii For Grading III Material (CBR Value minimum 20)

Unit = cum
Taking output = 300 cum
a)  Labour
Mate day -
Mazdoor (Skilled) day 2.40
Mazdoor (Unskilled) day 8.00
Add MA@25%
b) Machinery
Motor Grader 110 HP @ 50 cum per hour hour 6.00
Three wheel 80-100 kN static roller @ 10 cum per hour hour 30.00

Tractor with Rotavator 25 cum per hour hour 12.00

Water tanker 6 kl capacity hour 3.00
c) Material
Well graded/ Close Graded granular sub-base material
as per Table 400.1
9.5 mm to 4.75 mm @ 66 per cent cum 255.00
2.36 mm below @ 34 per cent cum 129.00
d&e) Overheads & Contractors Profit
Cost for 300cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/300
RBR-SBBS-9 3 II WBM Grading 2
(i) Providing, laying, spreading and compacting stone
aggregates of specific sizes to water bound macadam
specification including spreading in uniform thickness,
hand packing, rolling with smooth wheel roller 80-100
kN in stages to proper grade and camber, applying and
brooming, stone screening/binding materials to fill-up
the interstices of coarse aggregate, watering and
compacting to the required density grading 2 as per
Technical Specification Clause 405 MORD / 404
MORTH. For compacted thickness of 75 mm.

By Manual Means
Unit = cum
Taking output = 360 cum
a)  Labour
Mate day -
Mazdoor (Skilled) day 12.08
Mazdoor (Unskilled) day 250.00
Add MA@25%
b) Machinery
Three wheel 80-100 kN static roller @ 10 cum per hour hour 36.00
for Rural Area works
Water tanker 6 kl capacity hour 24.00
c) Material (Refer Tables 400.7, 8, 9 and 10 MORD/
400.6, 7, 8 & 9 MORTH)
Aggregate
Grading 2 63 mm to 45 mm @ 0.91 cum per 10 sqm cum 435.60
for compacted thickness of 75 mm
Stone Screening
Type B 11.2 mm for Grading 2 @ 0.18 /10sqm cum 86.40
Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading cum 28.80
2 material
Water kl 144.00
d&e) Overheads & Contractors Profit@14%
Using 11.2 mm for Grading 2 :
Cost for 360 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/360

2 Filling with stone dust below the C.C Pavement for

RBR-FNDN-2
levelling including all labour charges etc.complete

Stone dust filling

Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31
Add MA@25%
b) Material
 Stone dust cum 1.00
Sienorage charges cum 1.00
Overheads & Contractors Profit@14.00%
Rate per cum = a+b+c+d

2 Filling with gravel for formation of berms to C.C Road

RBR-FNDN-2
including all labour charges etc.complete

Gravel filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31
Add MA@25%
b) Material
Gravel cum 1.00
Sienorage charges cum 1.00
Overheads & Contractors Profit@14.00%
Rate per cum = a+b+c+d

3 Construction of un-reinforced,dowel jointed at

expansion and construction joint only,plain cement
concrete pavement,thickness as per design,over a
prepared sub base with M20 Grade nominal mix
concrete using 53 grade ,coarse and fine aggregates
confirming to IS-383,maximum size of coarse
aggregate not exceeding 25mm and using ,mixed in a
concrete mixer of not less than 0.2cum capacity,laid in
approved fixed side form work,laying and fixing of 125
micron thick polythene film and the form
work,spreading the concrete with
shovels,rakes,compacted using vibrators and finished
in continuous operation including provision of
contraction and expansion,construction joints,applying
debonding strips,primer,sealant,curing of concrete
slabs for a period of 14 days.

Unit = cum
Taking output = 75cum (172.50 t)

a) Labour
Mate day ----
Mason (1st class) day 5.00
Mason (2nd class) day 5.00
Mazdoor (unskilled) day 150.00
Mazdoor(skilled) day 6.00
Mazdoor (semi-skilled) day 6.00
Add MA@25%
b) Machinery
 Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with Hour 36.00
weight batcher and suitable capacity calibrated water
tank
Screed vibrator Hour 9.00
Plate vibrator Hour 9.00
Water tanker 6 Kl. Capacity Hour 5.00
c) Material
(I) Crushed stone coarse aggregates, grading will be as
per clause 1501.2.4.1 (Table 1500.1) of specifications
@ 0.90 Cum/cum of concrete
20mm Cum 44.55
10mm Cum 22.95
(ii) Sand as per IS:383 and conforming to clause cum 33.75
1500.2.4.2. @ 0.45 cum of concrete
(iii) Cement @ 400 Kg/cum of concrete t 30.00
(iv) Polythene sheet 125 micron sqm 412.5
Bitumenous sealant 800 ml. Per joint for 23 joints Litre 19.00
Jute rope 12mm dia including 5 per cent wastage m 90.00
Debonding strips 2.50m. (length) x 10mm (width) x 5 m 90.00
mm (thick) cut-out of rubber fillter board of similar
material including 5 per cent wastage
Basic rate for 75 Cum
(d) Form work @ 3% on (a+b+c)
Overheads & Contractors Profit@14.00%
Rate per 75 cum
Rate per 1 cum
RBR-SBBS-11 4 Wet Mix Macadam
Providing, laying, spreading and compacting graded
stone aggregate to wet mix macadam specification
including premixing the material with water at OMC in
mechanical mixer (Pug Mill), carriage of mixed material
by tipper to site, laying in uniform layers in sub-
base/base course on a well prepared sub-base and
compacting with smooth wheel roller of 80 to 100kN /
Vibratory Roller 80-100 kN weight to achieve the
desired density including lighting, barricading and
maintenance of diversion, etc as per Tables 400.11 &
400.12 and Technical Specification Clause 406 MORD /
MORTH.

By Mechanical Means with 1 km lead

Rural Works
Unit = cum
Taking output = 100 cum
a)  Labour
Mate day -
Dresser (Skilled) for alignment day 8.00
Mazdoor (Skilled) day 2.40
Add MA@25%
b) Machinery
Front end loader 1 cum capacity hour 4.00
 Wet mix plant (Pug Mill) hour 4.00
Tipper/Dumper (10-t) capacity / 5-6 t capacity hour 5.00
Motor Grader @ 50 cum per hour hour 2.00
Water tanker 6 kl capacity hour 1.33
Three wheel 80-100 kN static roller @ 16cum per hour hour 6.25

c) Material
Coarse aggregate 45 mm to 22.4 mm @ 30 per cent cum 39.90
Aggregates 22.4 mm to 2.36 mm @ 40 per cent cum 53.20
Fine aggregate / Crushed sand 2.36 mm to 75 micron cum 39.90
@ 30 per cent
Fine aggregate 10 mm cum
Coarse Sand cum
Borrow area sand cum
Water kl 8.00
d&e) Overheads & Contractors Profit@14.00%
Cost for 100 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/100
Cost for 100 cum = a+b+c+d+e (Vibratory Roller)
Rate per cum = (a+b+c+d+e)/100

RBR- 1 Excavation for Structures

FNDN-1 Earthwork in excavation for structures as per drawing and technical specifications
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a)  Labour
Mate day 0.00
Mazdoor (Unskilled) day 3.64
Add MA@25%
b) Material
Sienorage charges
Overheads & Contractors Profit@14.00%
Total
Rate per cum = (a+b+c)/10

RBR-FNDN-2 2 Filling in foundation trenches as per drawing and technical specification Clause
Sand filling
Unit = cum
a)  Labour
Mate day 0.00
Mazdoor (Unskilled) day 0.31
Add MA@25%
b) Material
Sand cum 1.05
Sienorage charges for sand cum 1.05
Overheads & Contractors Profit@14.00%
 Rate per cum = a+b+c+d

BLD-CSTN-2-5 3 Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture. All work
upto plinth level.
Unit = 1cum
A. MATERIALS:
Cement kg 162.00
Coarse aggregate 40 mm cum 0.90
Fine aggregate (Sand) cum 0.45
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00
C. LABOUR:
Mason 1st class day 0.10
Mazdoor (unskilled) day 1.39
Water Charges 1% of Labour
Add MA@25%
Overheads & Contractors Profit@14.00%
Rate per cum

4 Plain/reinforced cement concrete in substructure

complete as per drawings and technical
RBR-SBST-5 specification Clauses 802, 804, 805, 806, 807, 1202
and 1204 MORD and 1500, 1700 & 2200 MORTH

Note : Water for concrete : A provision for cost of

water may be added at 1.2 kl / 1 cum (including curing
purpose) keeping the site conditions
Coarse Aggregate : Single grade nominal size can
also be used instead of graded metal, keeping the site
conditions in view
For height upto 5 m
Unit = cum
P.C.C grade M 15
Nominal mix (1:2.5:5) using CC Mixer (MORD)
Unit = cum
(a) Material
Cement t 0.275
Coarse sand cum 0.480
40 mm aggregate cum 0.480
20 mm aggregate cum 0.240
10 mm aggregate cum 0.080
(b) Labour
Mate day -
Mason (1st Class) day 0.100
Mazdoor (Unskilled) day 1.390
Add MA@25%
(c) Machinery
 Concrete mixer 0.4/0.28 cum capacity hour 0.400
(d) Formwork @ 10% on cost of material, labour 10.00%
and machinery (a+b+c)
Overheads & Contractors Profit@14.00%
Rate per cum = a+b+c+d+e+f

BLD- 5 Cement Mortar (1 : 5)

CSTN-1-6 Unit : 1cum
A. MATERIALS:
Cement kg. 288.00
Sand (including 5% wastage) cum 1.05
Seigniorage charges for Fine Sand cum 1.05
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20
Add MA@25%
Overheads & Contractors Profit@14.00%
Grand Total

BLD-CSTN-6-3 6 Plastering with CM (1:5), 12 mm thick including cost

and conveyance of all materials and all labour charges
etc.complete
Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5) cum 0.150
B. LABOUR:
Mason 1st class day 0.60
Mazdoor (unskilled) day 0.96
Add MA@25%
C. SCAFOLDING
Access Scafolding charges sqm 10.00
Overheads & Contractors Profit@14.00%
Grand Total
Total per 1 sqm

BLD-CSTN-2-13 RCC SLABS, BEAMS

A. MATERIALS:
20mm HBG graded metal cum 0.900
Sand cum 0.450
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
Cement Kgs 400.000
B. LABOUR:
1st Class Mason day 0.067
2nd Class Mason day 0.133
Mazdoor (Both Men and Women) day 2.500
Add MA@25%
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 0.267
 Overheads & Contractors Profit@14.00%
BASIC COST per 1 cum
RBR-MTRD-15 4 Maintenance of WBM Road
Maintenance of WBM road including filling up of pot
holes, ruts and rectifying corrugated surface, damaged
edges and raveling as per technical specification
Clause 1906 MORD.
For grading II Material compacting with Smooth
Wheel Roller 80-100 kN
Unit = Sqm
Output - Taking affected area @ 5% in 1 km
= 1000 x 3.75 x 0.05 = 187.5 sqm
Quantity 187.5 x 0.075 = 14.06 cum
a) Rate as per item 4.7(3) of Chapter 4 cum 14.060
b) Add 50% for extra efforts involved as maintenance is 50%
to be done in small reaches
Cost of 187.5 Sqm = a+b
Rate of per sqm a+b/187.5

2 III WBM Grading 3

(i) Providing, laying, spreading and compacting stone
aggregates of specific sizes to water bound macadam
specification including spreading in uniform thickness,
hand packing, rolling with smooth wheel roller 80-100
kN in stages to proper grade and camber, applying and
brooming, stone screening to fill-up the interstices of
coarse aggregate, watering and compacting to the
required density Grading 3 as per Technical
Specification Clause 405 MORD/ 404 MORTH. For
compacted thickness of 75 mm.

By Manual Means
Unit = cum
Taking output = 360 cum
a)  Labour
Mate day -
Mazdoor (Skilled) day 12.08
Mazdoor (Unskilled) day 250.00
Add MA@25%
b) Machinery
Three wheel 80-100 kN static roller @ 10 cum per hour hour 36.00
for Rural Area works
Water tanker 6 kl capacity hour 24.00
c) Material (Refer Tables 400.7, 8, 9 & 10 MORD/
400.6, 7, 8 & 9 MORTH)
Aggregate
Grading 3 53 mm to 22.4 mm @ 0.91 cum per 10 sqm cum 435.60
for compacted thickness of 75 mm
Stone Screening
 Type B 11.2 mm for Grading 3 @ 0.18 cum per 10sqm cum 86.40

Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading cum 28.80
2 material
Water kl 144.00
d&e) Overheads & Contractors Profit@14%
Cost for 360 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/360

RBR-MTRD-15 3 Maintenance of WBM Road

Maintenance of WBM road including filling up of pot
holes, ruts and rectifying corrugated surface, damaged
edges and raveling as per technical specification
Clause 1906 MORD.
For grading III Material compacting with Smooth
Wheel Roller 80-100 kN
Unit = Sqm
Output - Taking affected area @ 5% in 1 km
= 1000 x 3.75 x 0.05 = 187.5 sqm
Quantity 187.5 x 0.075 = 14.06 cum
a) Rate as per item 4.7(3) of Chapter 4 cum 14.060
b) Add 50% for extra efforts involved as maintenance is 50%
to be done in small reaches
Cost of 187.5 Sqm = a+b
Rate of per sqm a+b/187.5

RBR-BASC-1 4 Prime Coat

Low porosity
Providing and applying primer coat with bitumen
emulsion (SS-1) on prepared surface of granular base
including cleaning of road surface and spraying primer
at the rate of 0.70-1.0 kg/sqm using mechanical means
as per Technical Specification Clause 502 MORD (for
use on Wet mix macadam & WBM)

Unit = sqm
Taking output = 1750 sqm
a)  Labour
Mate day -
Mazdoor (Unskilled) day 1.040
Add MA@25%
b) Machinery
Hydraulic broom @ 1250 sqm per hour hour 1.400
Air compressor 210 cfm hour 1.400
Bitumen emulsion pressure distributor @ 1750 hour 1.000
sqm/hour
Water tanker 6 kl capacity 1 trip per hour hour 0.500
c) Material
Bitumen emulsion (SS-1) @ 0.85 kg per sqm t 1.480
 Water kl 3.000
d&e) Overheads & Contractors Profit
Cost of 1750 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/1750

RBR-BASC-2 5 Providing and applying tack coat with Bitumen

emulsion (RS-1) using emulsion distributor at the rate
of 0.25 to 0.30 kg per sqm on the prepared dry and
hungry bituminous surface cleaned with Hydraulic
broom as per Technical Specification Clause 503
MORD.

Unit = sqm
Taking output = 1750 sqm
a)  Labour
Mate day -
Mazdoor (Unskilled) day 1.040
Add MA@25%
b) Machinery
Hydraulic broom @ 1250 sqm per hour hour 1.400
Air compressor 210 cfm hour 1.400
Emulsion pressure distributor @1750 sqm per hour hour 1.000
c) Material
Bitumen emulsion (RS-1) @ 0.275 kg per sqm t 0.480
d&e) Overheads & Contractors Profit
Cost of 1750 sqm = (a+b+c+d+e)
Rate per sqm = a+b+c+d+e/1750

RBR-BASC-16 6 Mix Seal Surfacing

Providing, laying and rolling of close-graded premix
surfacing material of 25 mm thickness composed of
13.2 mm to 0.9 mm (Type-B) aggregates using
penetration grade bitumen to required line, grade and
level to serve as wearing course on a previously
prepared base, including mixing in a suitable plant,
laying and rolling with a three wheel 8-10 kN static
roller and finishing to required level and grades as per
Technical Specification Clause 509 MORD

By Mechanical Means
Type A
Bitumen (S-65)
Unit = sqm
Taking output = 8200 sqm (205 cum)
a)  Labour
Mate day 0.840
Mazdoor (Unskilled) day 14.000
Add MA@25%
b) Machinery
HMP not less than 40 to 60 TPH capacity hour 12.000
Electric generator set 250 KVA hour 6.000
 Front end loader 1 cum bucket capacity hour 6.000
Paver finisher 100 TPH capacity hour 4.800
Three wheel 80-100 kN static roller hour 6.000
c) Material
Bitumen (S-65) @ 23.75 kg per 10 sqm t 19.480
Stone crushed aggregates 11.2 mm to 0.09 mm @ 0.40 cum 276.750
cum per 10 sqm
d&e) Overheads & Contractors Profit
Cost of 8200 sqm = a+b+c+d+e
Cost of 1sqm =

RBR-MTRD-4
7 Filling Pot-holes and Patch Repairs with open-
Graded Premix surfacing, 20mm.
Removal of all failed material, trimming of completed
excavation to provide firm vertical faces, cleaning of
surface, painting of tack coat on the sides and base of
excavation as per clause 503, back filling the pot holes
with hot bituminous material as per clause 511,
compacting, trimming and finishing the surface to form
a smooth continuous surface, all as per clause 3004.2
MORTH

Unit = Sqm
Taking out put = 10250 sqm (205 cum)(405 tonne)
a) Labour
Mate Day -
Mazdoor (Unskilled) Day 90.000
Mazdoor skilled Day 7.760
Add MA@25%
b) Machinery
Air compressor 250 cfm hour 6.000
HMP 100-110 TPH Capacity hour 6.000
Tipper 5.5 tonnes capacity hour 90.000
Smooth wheeled roller 8-10 tonnes hour 12.000
c) Material
Crushed stone aggregates nominal size 13.2mm cum 184.500
Crushed stone aggregates nominal size 11.2mm cum 92.250
Bitumen VG 30 tonn 14.970
e
Bitumen emulsion for tack coat including vertical sides tonn 2.460
of pot hole. e
d&e) Overheads & Contractors Profit
Cost for 10250 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/10250

CD WORK DATAS:-

RBR-FNDN-1 8 Excavation of structures:

 Earth work in excavation for structures as per drawing
and technical specifications clause 305.1 including
settling out construction of shoring and bracing,
removal of stumps and other deleterious material and
disposal upto a lead of 50m, dressing of sides and
bottom and back filling in tranches with excavated
suitable material as per clause 300 (1) of MORD

Ordinary soil
Upto 3 m. depth
Unit = cum
Taking outpuot = 10 cum
Labour
Mate day ---
Mazdoor unskilled day 3.64
Add MBA@20%
Add sienorage charges
Over head charges & contracots profit @ 14%
cost for 10 cum = a+b+c
Rate per cum = (a+b+c)/10

9 Filling in foundation trenches as per drawing and

RBR-FNDN-2 technical specification Clause 305.3.9 MORD & 304
MORTH
Sand filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31
Add MBA@20%
b) Material
Sand cum 1.00
c&d) Overheads & Contractors Profit
Rate per cum = a+b+c+d

10 Providing concrete for plain/reinforced concrete in open

foundations using 40 mm nominal size Graded hard
stone aggregate, mechanically mixed, placed in
RBR-FNDN-4 foundation and compacted by vibration including curing
for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD
and 1500, 1700 & 2100 MORTH.
P.C.C grade M 10
Nominal mix 1:3:6
Unit = cum
Material
Cement T 0.220
Coarse sand cum 0.450
40 mm aggregate cum 0.900
Labour
 Mate day ---
Mason (1st Class) day 0.10
Mazdoor (Unskilled) day 1.39
Add MBA@20%
Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40
load cell.
(d) Formwork @ 4% on cost of material, labour and 4.00%
machinery (a+b+c)
Over head charges & contracots profit @ 14%
Rate per cum = a+b+c+d
Rate per cum = (a+b+c+d+e)

11 Providing concrete for plain/reinforced concrete in open

foundations complete as per drawings and technical
RBR-FNDN-4
specifications Clause 802, 803, 1202 & 1203 for Body
Walls.
P.C.C grade M 15
Nominal mix 1:2.5:5
Unit = cum
Material
Cement T 0.275
Coarse sand cum 0.480
40 mm aggregate cum 0.48
20 mm aggregate cum 0.24
10 mm aggregate cum 0.08
Labour
Mate day
Mason (1st Class) day 0.10
Mazdoor (Unskilled) day 1.39
Add MBA@20%
Machinery
Mechnical concrete mixer 0.4/0.28 cum capacity fitted
with water measuring device and preferably also with hour 0.40
load cell.
Formwork @ 10% on cost of material, labour and
machinery (a+b+c)
Over head charges & contracots profit @ 14%

Rate per cum

Assistant Executive Engineer, Deputy Executive Engineer,

PRI, Eluru PRI Sub-Division, Eluru
Est.Cost.Rs.10.00 lakhs

Rate Rs. Amount Rs. Remarks

5 6 7

285.00 684.00
250.00 2000.00
671.00

2797.00 16782.00
920.60 27618.00

367.00 4404.00
372.00 1116.00

345.72 88158.42
873.35 112662.26
35573.40
289669.08
965.56
285.00 3442.80
250.00 62500.00
16485.70

920.60 33141.60

372.00 8928.00

1259.34 548570.59

1153.15 99632.16

966.73 27841.87

112075.98

912618.70
2535.05

250.00 77.50
19.38
966.73 966.73
40.00 40.00
148.91
1252.52

250.00 77.50
19.38

345.72 345.72
22.00 22.00
65.04
529.64

315.00 1575.00
285.00 1425.00
250.00 37500.00
250.00 1500.00
250.00 1500.00
10875.00
370.00 13320.00

40.00 360.00
42.00 378.00
372.00 1860.00

1890.48 84220.95
1517.98 34837.68
960.35 32411.84

4500.00 135000.00
15.00 6187.50
36.00 684.00
5.00 450.00
9.00 810.00

364894.97
10946.85
51085.30
426927.11
5692.36

285.00 2280.00
285.00 684.00
741.00

1431.00 5724.00
 1431.00 5724.00
818.30 4091.50
2797.00 5594.00
372.00 494.76
920.60 5753.75

1766.69 70490.93
1495.52 79561.66
1122.06 44770.26

31627.38

257537.24

2575.37

technical specifications
er 302.2.1(a) of MORD

285.00 0.00
250.00 910.00
227.50

220.00
159.25
1516.75
151.68

al specification Clause

285.00 0.00
250.00 77.50
19.38

873.35 917.02
40.00 42.00
141.95
 1197.85

crete mixture. All work

4.50 729.00
1434.88 1291.39
960.35 432.16
50.00 45.00
40.00 18.00

370.00 370.00

315.00 31.50
250.00 347.50
3.79
95.70
457.57
3821.61

4500.00 1237.50
960.35 460.97
1434.88 688.74
1890.48 453.72
1517.98 121.44

315.00 31.50
250.00 347.50
94.75
 370.00 148.00
358.41

551.95
4494.49

4.50 1296.00
960.35 1008.37
40.00 42.00

250.00 50.00
12.50
337.24
2746.11

2746.11 411.92

315.00 189.00
250.00 240.00
107.25

0.00 0.00
132.74
1080.91
108.09

1890.48 1701.43
960.35 432.16
50.00 45.00
40.00 18.00
4.50 1800.00

315.00 21.11
285.00 37.91
250.00 625.00
171.01

370.00 98.79
 693.06
5643.47

2535.05 35642.80
17821.40

53464.20
285.14

285.00 3442.80
250.00 62500.00
16485.70

920.60 33141.60

372.00 8928.00

1435.49 625299.87
1153.15 99632.16

966.73 27841.87

0.00 0.00
122818.08
1000090.08
2778.03

2778.03 39059.10
19529.55

58588.65
312.47

250.00 260.00
65.00

310.00 434.00
402.00 562.80
748.00 748.00

372.00 186.00

27679.44 40965.57
 0.00 0.00
6050.99
49272.36
28.16

250.00 260.00
65.00

310.00 434.00
402.00 562.80
748.00 748.00

28388.84 13626.65
2197.50
17893.95
10.23

285.00 239.40
250.00 3500.00
875.00

16626.00 199512.00
1609.00 9654.00
1431.00 8586.00
1183.00 5678.40
920.60 5523.60

37016.11 721073.86
1376.35 380904.86

186943.08
1522250.80
185.64

250.00 22500.00
285.00 2211.60
6177.90

402.00 2412.00
21018.00 126108.00
818.30 73647.00
920.60 11047.20

1683.31 310570.99
1507.11 139031.04
37016.11 554131.20

28388.84 69836.56

184474.29
1502147.78
146.55
 0.00
250.00 910.00
182.00
200.00
180.88
1472.88
147.29

250.00 77.50
15.50

873.35 873.35
135.29
1101.64

4,500.00 990.00
960.35 432.16
1,434.88 1,291.40
 0.00
315.00 31.50
250.00 347.50
75.80

370.00 148.00

132.65
464.30
3,913.31
3913.31

4,500.00 1,237.50
960.35 460.97
1,434.88 688.75
1,890.48 453.72
1,517.98 121.44

0.00
315.00 31.50
250.00 347.50
75.80

372.00 148.80

356.60
549.17
4471.75
4471.75

uty Executive Engineer,

Sub-Division, Eluru
 LEAD STATEMENT
Name of Work : B.T Renewal to the R/F EGK Road to Seethampeta

Est.Cost.Rs.10.00 lakhs

Loading& Machine
Sl Name of the Lead in Conveyance Blasting Seinorage Total
Description in Material Initial Unloadin Crushing Unit
No. Quarry Km charges Charges charges Amount
g charges Charges
1 2 3 4 5 6 7 8 9 10 11

1 Gravel Gopalapuram 15.00 88.00 54.04 0.00 0.00 40.00 345.72 1.0 Cum
163.68
2 Sand for filling Vadapalli 57.00 531.32 248.00 54.04 0.00 0.00 40.00 873.35 1.0 Cum
60-63mm HBG metal 59.00 WBM Gr-
3 I.Pangidi 378.00 109.10 70.00 0.00 50.00 1154.73 1.0 Cum 1259.34
IRC, MORTH & MORD 547.63 II
50 -55mm HBG Metal 59.00 WBM Gr-
4 I.Pangidi 410.00 109.10 70.00 0.00 50.00 1186.73 1.0 Cum 1435.49
IRC, MORTH & MORD 547.63 III
40-45mm HBG M/c Metal 59.00
5 I.Pangidi 530.00 109.10 70.00 130.33 50.00 1437.06 1.0 Cum 1428.36 1766.69
IRC, MORTH & MORD 547.63
40-45mm HBG Metal 59.00
6 I.Pangidi 530.00 109.10 70.00 0.00 50.00 1306.73 1.0 Cum
IRC, MORTH & MORD 547.63
25-27mm M/c HBG Metal 59.00
7 I.Pangidi 874.00 109.10 70.00 216.33 50.00 1867.06 1.0 Cum 1858.36 1495.52
IRC, MORTH & MORD 547.63
19 - 22mm HBG M/c metal 59.00
8 I.Pangidi 998.00 109.10 70.00 247.33 50.00 2022.06 1.0 Cum 2013.36
IRC, MORTH & MORD 547.63
12-14 mm HBG M/c Metal 59.00
9 I.Pangidi 727.00 109.10 70.00 179.58 50.00 1683.31 1.0 Cum 1674.61 1512.8949122807
IRC, MORTH & MORD 547.63
9.5-11.2 mm HBG M/c Metal 59.00
10 I.Pangidi 593.00 109.10 70.00 146.08 50.00 1515.81 1.0 Cum 1507.11 1418.9865789474
IRC, MORTH & MORD 547.63
5-7 mm HBG M/c Metal 59.00
11 I.Pangidi 452.00 109.10 70.00 110.83 50.00 1339.56 1.0 Cum 1330.86
IRC, MORTH & MORD 547.63
12 Sand for Mortor Vadapalli 57.00 531.32 335.00 54.04 0.00 0.00 40.00 960.35 1.0 Cum 1153.15 Type B screenings
40 mmHBG M/c Metal-SS5 59.00
13 I.Pangidi 530.00 109.10 70.00 128.15 50.00 1434.88 1.0 Cum 960.35 Type B
547.63
20 mm HBG M/c Metal -SS5 59.00
14 I.Pangidi 891.00 109.10 70.00 222.75 50.00 1890.48 1.0 Cum 1376.35 MSS
547.63
10 mm HBG M/c Metal-SS5 59.00
15 I.Pangidi 547.63 593.00 109.10 70.00 148.25 50.00 1517.98 1.0 Cum
2.36 mm Below Metal(Stone 59.00
16 dust) I.Pangidi 260.00 109.10 0.00 0.00 50.00 966.73 1.0 Cum
547.63
17 Emulsion (SS-1) Visakhapatnam 324.00 1134.00 26545.44 0.00 0.00 0.00 0.00 27679.44 1.0 MT
 Loading& Machine
Sl Name of the Lead in Conveyance Blasting Seinorage Total
Description in Material Initial Unloadin Crushing Unit
No. Quarry Km charges Charges charges Amount
g charges Charges
10 Emulsion (RS-1) Visakhapatnam 324.00 1134.00 27254.84 0.00 0.00 0.00 0.00 28388.84 1.0 MT
11 Bitumen VG-30 grade Visakhapatnam 324.00 1134.00 35882.11 0.00 0.00 0.00 0.00 37016.11 1.0 MT

12 600mm Dia NP3 Class Kalaparru 12.00 97.57 2312.90 0.00 0.00 0.00 0.00 2410.47 Rm
13 600mm Dia Collar Kalaparru 12.00 0.00 412.20 0.00 0.00 0.00 0.00 412.20 Each
2.36 - 5 mmHBG M/c Metal 59.00
17 I.Pangidi 278.00 109.10 70.00 67.33 50.00 1122.06 1.0 Cum 1113.36
IRC, MORTH & MORD 547.63
18 Steel 45000.00 0 45000.00 1.0 MT
19 Cement 4500.00 0 4500.00 1.0 MT

1.Certified that the above leads are correct to the best of my knowledge
2.The above work spot lies within 12 Km from Muncipal Corporation Boundary

Asst.Exe.Engineer Deputy Executive Engineer,

PR,Eluru PRI Sub-Division, Eluru

 WMM

WMM

ogpc

1427.6865789474

Type B screenings

Sand