INPUT DATA OF THE WORK

NAME OF THE WORK : Construction of C C Road from

Foot Bridge near Bobbarlanka
to
Hindu Burial Ground
in
Tsodayapalem GP of Repalle Mandal

Construction of C C Road from Foot Bridge near

Bobbarlanka to Hindu Burial Ground in
Tsodayapalem GP of Repalle Mandal

Est Cost : Rs Lakhs 1303137

Length : 140.00
Width : 3.60
Depth :
1074617
Seigniorage
QC charges :
GST @ 18%
NAC @ 0.10% 1074617
Cost of Cement 235710
Net value 838907

GST @ 18% 151003

General Abstract
 500000
-1303137.00
-803137.00
L.F.Form No 91
Z.P. & P.S.No. 13 ( Full
CONTRACT CERTIFICATE
Sheet)
Construction of CC Road from Foot Bridge near Bobbarlanka to Hindu Burial
Name of the Work
Ground in Chodayapalem GP of Repalle (M).
Name of Contractor Sri Parchuri Krishna Kishore
Voucher C.C. 1st and Final bill

Last Certificate if any Adm Sanction : Procgs.No. 7/2022/A,Dated: 11-10-20236 of the MPDO,Repalle
Month Techical Sanction : DR No. /23-24, Dated: 27-01-2023 of the DEE PRI Repalle

Grant : MPGF@23%
Number in and month of th
Mandal. Repalle Amount of Estimate.Rs. 13.00 Lakhs. Voucher No.

Oversee's No Authority. Covering List No.

M B No : 351B/2019 PRI/PIU/2023-24 Schedule No.

Quantity Executed Supplied ITEMS Amount

Upto Date Since Rate Rs. Per Upto Date Rs. Since Last Rema
Last Mile Certificate rks
Certifica Rs.
te
1 2 3 4 5 6 7 8 9
Scarifying existing granular surface to a depth of
50 mm and disposal of scarified material with all
lifts and leads upto 1000 m as per Technical
Specification Clause 305.4.3 MORTH including
cost of labour, hire charges of machinary, all taxes
etc complete as per direction of Engineer in
518.00 charge including contractor profit excluding GST 28.83 1Sqm 14933.94
and Seignirage charges etc complete.

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,
34.41 dressing of sides and bottom and backfilling in 260.54 1Cum 8965.18
trenches with excavated suitable material as per
Technical Specification 305 MORD / 304 MORTH

Plain cement concrete M 15 grade using 20 &

12mm metal mechanically mixed in Foundations
complete as per drawings and technical
specification Clauses 802, 804, 805, 806, 807,
1202 and 1204 MORD and 1500, 1700 & 2200
MORTH

34.41 Below ground 6123.33 1Cum 210703.64

28.77
above ground 1Cum 183214.76
6368.26

Providing Stone Dust 2.36mm size and below

including cost Conveyance of materials and
73.58 1982.84 1Cum 145897.33
spreading, watering and compacting charges etc.
complete.
 CONTRACT CERTIFICATE
Quantity Executed Supplied ITEMS Rate Rs. Per Amount
Upto Date Since Mile Upto Date Rs. Since Last Rema
Last Certificate rks
Certifica Rs.
te

1 2 3 4 5 6 7 8 9
Construction of plain cement concrete pavement,
over a prepared sub base, with 43 grade cement
or any other type as per Clause 1501.2.2 M20
(Grade) Nominal Mix, laid in approved fixed side
formwork (steel channel, laying and fixing of 125
mictron thick polythene film, wedges, steel plates
including levelling the formwork as per drawing),
spreading the concrete with sholvels, rakes,
compacted using needle, scareed and plate
vibrators and finished in continuous operation
86.80 including admixtures as approved, curing of 7,575.45 1Cum 657549.06
concrete slabs for 14- days, curing compound
(where specified) and water finishing to lines and
grade as per drawing and Technical Specification
Clause 1501 MORD

1221263.91
Say 1071430.00
1071430.00
Provision for GST @ 18% 197964.00
Add Q.C.Charges. @ 0.50% 5373.00
Provision for Seigniorage Charges 24108.00
Provision for NAC Charges @0.10% 1221.00
Unforesee
2647.00
n
1302743.00

Total value of work done or supplies made to

date deduct values of work or supplies shown on Total Rs 1302743.00
last certificate

Net Value of work of supplies since Last

Certificate

Signature of Contractor: Date:

Certified that the proceeding claim is correct that necessary measurement Check Measurement Certificate
have been made by me and recorded in page No. 1-6 of Measurement Work had Certified that the Materials were
Book No. 351B/2019/PRI/PIU/2023-24 and that the Duty work has been Checked
satisfactiorily performed

Certified that the materials billed for have been received and brought to Measured by me on (Dates)
account

Date Officer Incharge Dated Designation

MEMORANDUM OF PAYMENT MADE Rs Ps. Ps.

Total value of work done:
Amount of previous payments from last certificate No. of
forworded with account for
Fines and other deductions upto date
By Cash Rs.
Payments now made By Cheque No of
By value of stock supplied
Balance Value

Allotment for the Year Rs. Ps.

Expenditure including this bill

Balance available

PAY RUPEES (…………………………………………………….) RECEIVED RUPEES(………………………………..)

Only as final payment in settlement or and demand
……………………………………………………………

……………………………………………………………
Witness : ……………………………………………….
Head Clerk or President or
Hd.Accountant Engineer Date :
INTERNACULR
AUDIT ENFACEMENT
Admitted Rs.
Objected to Rs.
Total Rs.
Dated ……………2006 Auditor
DISTRICT ENGINEERS REMARKS
NOTES
1 This form is intended for use in the case of running account i.e. for works in progress or supplies in course of delivery when the liability is discharged in
full single payment Form No. 38A should be used

2 Payment will be made only upto nineteenths of total value of the work done. The balance being returned as security both for the due performance of the
contract or to cover possible over payment which may be deducted on check measurement in the case of wor

3 In calculating the amount of each item due to the contract in the bill sum of six paise or less shall be committed and sum exceeding six paise upto one
anna shall be recorded as one anna
4 Payment made in case of sums exceeding Rs. 100 should be attested by two witness and for smaller sums by one witness payment made by cheque or
to recognised firms or winstitution need not be if witnessed.
5 When the payee signs in the vernacular, amount acknowledged should be noted in the same vernacular as well as in English.

6 In the case other than well known firms all parties must sign if there be more than one contractor or the payees must produce a power of attorny from
the firm.
7 No contract certificate bearing on reuses should be accepted, if anty corrections are necessary, the figures should nearly scored out and initialised by
the office concerned in the case or corrections made in the Engineer office the Head accountant may be

8 In case in which the materials bined for are taken over charges by an officer other than the officer signing the certificate at form of the bill the names of
the former should be noted in the remarks columns of bill necessary amendment being made at the s
 GOVERNMENT OF ANDHRA PRADESH

PANCHAYAT RAJ ENGINEERING DEPARTMENT

WORKING ESTIMATE
Name of the Work : Construction of C C Road from Foot Bridge
near Bobbarlanka to Hindu Burial Ground
in Tsodayapalem GP of Repalle Mandal

Estimated Cost Rs. : 13.00 Lakhs

Grant : MPLAD (RS)

Sri Y.S.Chowdary

Procgs.No. 7/plg.II /Dy.S.O/YSC (RS)/2022 Dt:25.11.2022 of

Admn Sanction : the District Collector and Magistrate , Bapatla for an amount of
Rs. 13.00 Lakhs

: DR No. /2023-24 Dated: 27/01/2023 of the EE PR Division,

Technical Sanction
Bapatla.

Village : Tsodayapalem GP

Mandal : Repalle

Sub-Division : PRI Sub-Division :: Repalle

Division : PRI Division :: Bapatla

 Specification report accompanying the estimate for the work
Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in
Tsodayapalem GP of Repalle Mandal
Estimate: Rs. 13.00 Lakhs

The above work is Administratively sanctioned with Procgs.No. 7/plg.II /Dy.S.O/YSC (RS)/2022
Dt:25.11.2022 of the District Collector and Magistrate , Bapatla for an amount of Rs. 13.00 Lakhs

The above work is Technically sanctioned with DR No. /2023-24 Dated: 27/01/2023 of the EE PR Division
Bapatla.

The total length of the above road is about 140 m , which is Gravel road with undulations is proposed
for Laying of CC road for 140 mt. M20 mix is proposed using graded 20 mm HBG metal. Due to the
Gravel surface scarifying is proposed. Hence the working estimate is proposed for approving scarifying
data.Side Berms are to be done with Gp Funds.
Hence the Working Estimate is prepared with the following provisions

1. Earth work excavation for Key walls, 0.30*0.40 m

2. Filling with Stone Dust in between key walls

3. PCC M15 with 66% qty of 20mm HBGmetal and 34% qty of 12mm HBG chips for key walls up to
GL
4. PCC M15 with 66% qty of 20mm HBGmetal and 34% qty of 12mm HBG chips for key walls above
GL

5. M20 mix with using 60% qty of 20mm HBG chips and 40% qty of 12mm HBG chips for CC
Pavment with 3.65m width and 170mm thick.

Necessary provisions are made for GST 18% ,QC Charges @ 0.50%,
seinorage charges etc.

The estimate is prepared with current S.S.R of 2022-23

The work will be executed and carried out as per the APDSS .

Dy Executive Engineer Assistant Executive Engineer, MPP

PRI Sub-Division :: Repalle :: Repalle
 GENERAL ABSTRACT
Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in
Tsodayapalem GP of Repalle Mandal

MPLAD (RS)

Sl No Name of the Component Amount

1
Constrction of CC Road 1074617
Sub-Total>>> 1074617
2
Provision for GST @ 18% 197964
3
Seigniorage Charges 24108.00
4
QC Charges @ 0.50% 5373.00
5
NAC Charges @ 0.10% 1075.00
6
Unforeseen Items

TOTAL 1303137.00

Dy Executive Engineer Asst Executive Engineer

PRI SD., Repalle MPP., Repalle
 WORKING ESTIMATE

Construction of C C Road from Foot Bridge near Bobbarlanka to

Name of the work ::
Hindu Burial Ground in Tsodayapalem GP of Repalle Mandal

Estimate Rs. 15.00 Lakhs.

Sl.No Description of Item No L(m) B(m) D(m) Quantity Rate Unit Amount

1 2 3 4 5 6 7 8 9 10
2 Earthwork in excavation and depositing on bank with initial lead of 10mts.,
and initial lift of 2mts. in loamy and clayey soils like blck cotton soils, red
earth and chowdu soils (Ordinary Soils) (As per RSSR 2019-20)

For key Walls Below GL Left side. 1 140.00 0.30 0.40 16.80
For key Walls Below GL Right side. 1 142.00 0.30 0.40 17.04
Cutoff wall 2 3.10 0.23 0.40 0.57
34.41 260.54 1 Cum 8965
3 Plain cement concrete M 15 grade using 20 & 12mm metal mechanically
mixed in Foundations complete as per drawings and technical
specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and
1500, 1700 & 2200 MORTH

P.C.C grade M 15 for Below G.L. Key Walls

For key Walls Below GL Left side. 1 140.00 0.30 0.15 6.30
For key Walls Below GL Right side.
1 142.00 0.30 0.15 6.39
Cutoff wall 2 3.10 0.23 0.15 0.21
12.90 6123.33 1 Cum 78991
4 Plain cement concrete M 15 grade using 20 & 12mm metal mechanically
mixed in sub structure complete as per drawings and technical
specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and
1500, 1700 & 2200 MORTH

P.C.C grade M 15 for Above G.L. Key Walls

For Key Walls Above GL Left Side 1 140.00 0.25 0.40 14.00
For Key Walls Above GL Right Side 1 142.00 0.25 0.40 14.20
Cutoff wall 2 3.10 0.23 0.40 0.57
28.77 6368.26 1 Cum 183215
5 Providing Stone Dust 2.36mm size and below including cost Conveyance
of materials and spreading, watering and compacting charges etc.
complete.

For Cushion in between key Walls

1 140.00 3.24 0.16 72.58
above GL

1.00
73.58 1982.84 1 Cum 145897
6 Construction of plain cement concrete pavement, over a prepared sub
base, with 43 grade cement or any other type as per Clause 1501.2.2 M20
(Grade) Nominal Mix, laid in approved fixed side formwork (steel
channel, laying and fixing of 125 mictron thick polythene film, wedges,
steel plates including levelling the formwork as per drawing), spreading
the concrete with sholvels, rakes, compacted using needle, scareed and
plate vibrators and finished in continuous operation including admixtures
as approved, curing of concrete slabs for 14- days, curing compound
(where specified) and water finishing to lines and grade as per drawing
and Technical Specification Clause 1501 MORD

Vp.No: 7-8 of Mb No.219A/2019

CC Pavement
20 Meters 1 20.00 3.60 0.170 12.24
40 Meters 1 20.00 3.60 0.170 12.24
60 Meters 1 20.00 3.60 0.170 12.24
80 Meters 1 20.00 3.70 0.170 12.58
100 Meters 1 20.00 3.60 0.170 12.24
120 Meters 1 20.00 3.60 0.170 12.24
141.3 Meters 1 21.30 3.59 0.170 13.02
86.80 7,575.45 1 Cum 657549

Sub Total Rs. 1074617

Dy Executive Engineer Assistant Executive Engineer,

PRI SD., Repalle MPP :: Repalle
 Morthada LEAD CHART ( SSR 2022-23 )
Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in Tsodayapalem GP of
Name of Work :-
Repalle Mandal
Loading
Sl Name of the Blasting Conveyanc Total
Description in Material Lead in Km Initial MC @ 25% + Unit
No. Quarry Charges e Charges Amount
Unloading
1 2 3 4 5 6 7 10 11

1 Sand for Filling Penumudi 10.70 460.00 0.00 0.00 182.40 642.40 1.0 Cum

2 Sand for Concrete Gajullanka 37.20 605.00 0.00 0.00 540.00 1145.00 1.0 Cum

3 Sand For Mortar Gajullanka 37.20 700.00 0.00 0.00 540.00 1240.00 1.0 Cum

4 40 mm HBG Metal-SS5 Perecherla 100.50 716.00 70.00 179.00 1263.50 2228.50 1.0 Cum

5 20 mm HBG Chips-SS5 Perecherla 100.50 1196.00 70.00 299.00 1263.50 2828.50 1.0 Cum

6 12 mm HBG Chips-SS5 Perecherla 100.50 952.00 70.00 238.00 1263.50 2523.50 1.0 Cum

7 10 mm HBG Metal-SS5 Perecherla 100.50 800.00 70.00 200.00 1263.50 2333.50 1.0 Cum

8 2.36 mm Below Metal Perecherla 100.50 435.00 0.00 0.00 1263.50 1698.50 1.0 Cum

9 Selected Earth Local 3.00 130.00 0.00 0.00 67.20 197.20 1.0 Cum

10 Cement At site 4218.75 0.00 0.00 0.00 4218.75 1.0 Mt

1.Certified that the above leads are correct to the best of my knowledge.
2. Certified that the Seigniorage charges are Actually Payable.
3. Certified that the work location is within 12 km from Muncipal Limits of Repalle Town

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Repalle. MPP, Repalle
 SEIGNORAGE CHARGES
Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in
Tsodayapalem GP of Repalle Mandal

20mm-
12mm Stone Sand for
Sl No Description of Item Unit Qty Earth Cement
Graded Dust Concrete
Metal
PCC M 15 For shoe walls &
1 1Cum 41.67 33.34 0.00 20.00 0.00 300.02
Edge Walls

2 Selected Earth 1Cum 34.41 0.00 0.00 0.00 34.41 0.00

2 Stone Dust for filling 1Cum 73.58 0.00 73.58 0.00 0.00 0.00

3 For CC Pavment M20 1Cum 86.80 78.12 0.00 39.06 0.00 572.88

111.46 73.58 59.06 34.41 872.90

90.00 90.00 100.00 45.00 873.00

10031.04 6622.20 5906.16 1548.45 Bags

TOTAL RS. 24107.85

Say Rs. 24108.00

Deputy Executive Engineer,

PRI Sub-Division, Assistant Executive Engineer,
Repalle. MPP :: Repalle
 COMPARITIVE STATEMENT
Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in Tsodayapalem
Name of the work:
GP of Repalle Mandal

Est.cost: 15.00 Lakhs

As per Original Estimate As per Working Estimate
SI. Excess Less Remarks
Description of item Qty Rate Amount Qty Rate Amount
NO

Scarifying existing granular surface to a depth of 50 mm and

disposal of scarified material with all lifts and leads upto 1000
m as per Technical Specification Clause 305.4.3 MORTH
1 including cost of labour, hire charges of machinary, all taxes 536.40 28.83 15464.00 518.00 28.83 14934.00 0.00 530.00
etc complete as per direction of Engineer in charge including
contractor profit excluding GST and Seignirage charges etc
complete.

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
2 other deleterious material and disposal upto a lead of 50 m, 36.54 260.54 9520.00 34.41 260.54 8965.00 0.00 555.00
dressing of sides and bottom and backfilling in trenches with
excavated suitable material as per Technical Specification 305
MORD / 304 MORTH

Plain cement concrete M 15 grade using 20 & 12mm metal

mechanically mixed in Foundations complete as per drawings
and technical specification Clauses 802, 804, 805, 806, 807,
3 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH

For shoe walls below GL 10.50 6123.33 64295.00 12.90 6123.33 78991.00 14696.00 0.00
 Plain cement concrete M 15 grade using 20 & 12mm metal
mechanically mixed in sub structure complete as per drawings
and technical specification Clauses 802, 804, 805, 806, 807,
4 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH

For shoe walls above GL 28.02 6368.26 178439.00 28.77 6368.26 183215.00 4776.00 0.00

Providing Stone Dust 2.36mm size and below including cost

5 Conveyance of materials and spreading, watering and 72.41 1982.84 143577.00 73.58 1982.84 145897.00 2320.00 0.00
compacting charges etc. complete.

Construction of plain cement concrete pavement, over a

prepared sub base, with 43 grade cement or any other type as
per Clause 1501.2.2 M20 (Grade) Nominal Mix, laid in
approved fixed side formwork (steel channel, laying and fixing
of 125 mictron thick polythene film, wedges, steel plates
including levelling the formwork as per drawing), spreading
the concrete with sholvels, rakes, compacted using needle,
scareed and plate vibrators and finished in continuous
6 operation including admixtures as approved, curing of 85.50 7575.45 647701.00 86.80 7575.45 657549.00 9848.00 0.00
concrete slabs for 14- days, curing compound (where
specified) and water finishing to lines and grade as per
drawing and Technical Specification Clause 1501 MORD

Filling with Selected Earth for shoulders with initial lead in

layers not exceeding 15cm thick, consolidating each deposited
layer by watering and ramming including all operational &
incidental charges, labour charges, seignorage charges, hire
charges of T & P etc., complete for finished item of work.
7 (APSS NO. 309 & 310) including contractor profit excluding 36.51 259.84 9487.00 0.00 259.84 0.00 0.00 9487.00
GST and Seignorage charges etc complete.

8 Provision for seignorage charges 25546.00 24108.00 0.00 1438.00

9 Add GST@18% 197118.00 197964.00 846.00 0.00
10 Add Q.C Charges @0.5% 5342.00 5373.00 31.00 0.00
11 Provision for [email protected]% 1068.00 1075.00 7.00 0.00
12 Provision for Unforseen items 2443.00 0 0.00 2443.00
TOTAL 1300000.00 1318071.00 32524.00 14453.00
ABSTRACT
As per Original Estimate 1300000.00 Excess 32524.00
As per Working Estimate 1318071.00 Less 14453.00
Difference -18071.00 Diff 18071.00

Deputy Executive Engineer Assistant Executive Engineer

PRI Sub-Division,Repalle MPP.,Repalle
 COMPLETION REPORT

Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in
Name of the work: Tsodayapalem GP of Repalle Mandal
Est.cost: 13.00 Lakhs
As per Working Estimate As per Workdone Estimate
SI. Excess Less Remarks
Description of item Qty Rate Amount Qty Rate Amount
NO
Scarifying existing granular surface to a depth of 50 mm and
disposal of scarified material with all lifts and leads upto
1000 m as per Technical Specification Clause 305.4.3
MORTH including cost of labour, hire charges of machinary,
1 all taxes etc complete as per direction of Engineer in charge 518.00 28.83 14934.00 518.00 28.83 14933.94 0.00 0.06
including contractor profit excluding GST and Seignirage
charges etc complete.

Earthwork in excavation for structures as per drawing and

technical specifications Clause 305.1 including setting out,
2 construction of shoring and bracing, removal of stumps and 34.41 260.54 8965.00 34.41 260.54 8965.18 0.18 0.00
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
Plain cement concrete M 15 grade using 20 & 12mm metal
mechanically mixed in Foundations complete as per
drawings and technical specification Clauses 802, 804, 805,
3 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200
MORTH

For shoe walls below GL 12.90 6123.33 78991.00 12.90 6123.33 78990.90 0.00 0.10
Plain cement concrete M 15 grade using 20 & 12mm metal
mechanically mixed in sub structure complete as per
drawings and technical specification Clauses 802, 804, 805,
4 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 0.00
MORTH

Raising Edge walls above GL 28.77 6368.26 183215.00 28.77 6368.26 183214.76 0.00 0.24
 Providing Stone Dust 2.36mm size and below including cost
5 Conveyance of materials and spreading, watering and 73.58 1982.84 145897.00 73.58 1982.84 145897.33 0.33 0.00
compacting charges etc. complete.

Construction of plain cement concrete pavement, over a

prepared sub base, with 43 grade cement or any other type
as per Clause 1501.2.2 M20 (Grade) Nominal Mix, laid in
approved fixed side formwork (steel channel, laying and
fixing of 125 mictron thick polythene film, wedges, steel
plates including levelling the formwork as per drawing),
spreading the concrete with sholvels, rakes, compacted
using needle, scareed and plate vibrators and finished in
6 continuous operation including admixtures as approved, 86.80 7575.45 657549.00 86.80 7575.45 657549.06 0.06 0.00
curing of concrete slabs for 14- days, curing compound
(where specified) and water finishing to lines and grade as
per drawing and Technical Specification Clause 1501 MORD

7 Add GST@18% 197964.00 197964.00 0.00 0.00

8 Add Q.C Charges @0.5% 5373.00 5373.00 0.00 0.00
9 Provision for seigniorage charges 24108.00 24108.00 0.00 0.00
10 Provision for [email protected]% 1075.00 1075.00 0.00 0.00
11 Provision for Unforseen items 0.00 2647 2647.00 0.00
TOTAL 1318071.00 1320718.17 2647.57 0.40
ABSTRACT
As per Working Estimate 1318071.00 Excess 2647.57
As per Workdone Estimate 1320718.17 Less 0.40
Difference -2647.17 Diff 2647.17

Deputy Executive Engineer Assistant Executive Engineer

PRI Sub-Division,Repalle MPP.,Repalle
 RATE ANALYSIS (ROAD WORK) - SSR 2022-23
Name of Work Construction of C C Road from Foot Bridge near Bobbarlanka to Hindu Burial Ground in
:- Tsodayapalem GP of Repalle Mandal
Sl Index
Description of item Unit Qty Rate Amount
No. Code
Scarifying existing granular surface to a depth of 50 mm and disposal of scarified
material with all lifts and leads upto 1000 m as per Technical Specification Clause
RBR- 305.4.3 MORTH including cost of labour, hire charges of machinary, all taxes etc
1
EECD-1 complete as per direction of Engineer in charge including contractor profit excluding
GST and Seignirage charges etc complete.

ii Unit = sqm
Taking output = 100 sqm
a) Labour
Mate day -
Mazdoor (Unskilled) day 4.160 525.00 2184.00
Add Municipal allowance on labour at 20% 436.80
b) Machinery
Tractor with trolley hour 1.670 0.00 0.00
2620.80
Rate per sqm = (a+b+c+d)/100 26.21
Add Over heads and Contrractors Profit at 13.615% 3.57
Rate per sqm 29.78
Excavation for Structures
RBR-FNDN-1

Earthwork in excavation for structures as per drawing and technical specifications

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

Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and
301.2.1 of MORT&H
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 3.64 525.00 1911.00
Add M.A. @ 20% 382.20
Cost for 10 cum = a+b+c 2293.20
b&c) Overheads & Contractors Profit @ 13.615% 312.22
2605.42
Rate per cum = (a+b+c)/10 260.54
3 Cement Concrete Pavement
Construction of un-reinforced, dowel jointed at expansion and construction joint only,
plain cement concrete pavement, over a prepared sub base, with 43 grade cement or
any other type as per Clause 1501.2.2 M20 (Grade), coarse and fine aggregates
conforming to IS : 383, maximum in a concrete mixer of not less than 0.2 cum capacity
and appropeiate weigh batcher using approved mix design, laid in approved fixed side
RBR-CCPV-5

formwork (steel channel, laying and fixing of 125 mictron thick polythene film, wedges,
steel plates including levelling the formwork as per drawing), spreading the concrete with
sholvels, rakes, compacted using needle, scareed and plate vibrators and finished in
continuous operation including provision of contraction and expansion, construction
joints, applying debonding strips,admixtures as approved, curing of concrete slabs for
14- days, curing compound (where specified) and water finishing to lines and grade as
per drawing and Technical Specification Clause 1501 MORD

Page 18 of 21
 Technical Specification Clause 1501 MORD
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a) Labour
Mason (1st class) day 5.00 630.00 3150.00
Mason (2nd class) day 5.00 565.00 2825.00
Mazdoor (unskilled) day 150.00 525.00 78750.00
Mazdoor(skilled) day 6.00 525.00 3150.00
Surveyor day 2.00 750.00 0.00
Mazdoor (semi-skilled) day 6.00 525.00 3150.00
Black smith for cutting of dowel bars including removal of day 1.00 665.00 0.00
burrs, fabrications & fixing of dowel bars
91025.00
Add MA 20% 18205.00
109230.00
b) Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with
weight batcher and suitable capacity calibrated water tank Hour 36.00 667.50 24030.00

Needle vibrator Hour 9.00 259.10 2331.90

Plate Compacter HIR-00115 Hour 9.00 69.00 621.00
Water tanker 6 Kl. Capacity HIR-00076 Hour 5.00 806.00 4030.00
31012.90
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 HBG metal(66%) Cum 44.55 2828.50 126009.68

12mm HBG metal(34%) Cum 22.95 2523.50 57914.33

(ii) Sand as per IS:383 and conforming to clause 1500.2.4.2.
@ 0.45 cum of concrete
cum 33.75 1145.00 38643.75

(iii) Cement @ 330 Kg/cum of concrete t 24.750 4218.75 104414.06

(iv) Polythene sheet 125 micron(MAT-00539) sqm 485.00 15.25 7396.25

Joint filler board 20 m thick as per IS:1838

(4X3.75*.20=3.00 sqm)
(v) sqm 3.00 824.00 2472.00
Bitumen primer @ 200ml. Per joint for 23 joints
(vi) Kg 5.00 32.62 163.10
Bitiminous sealant 800 ml per joint for 23 joints(sealant)
Lt 19.00 53.95 1025.05
Plasticizer 0.5 per cent by weight of cement
(BMT-H.87) Litre 122.50 59.00 7227.50
345265.71

(a+b+c) 485508.61

(d) Form work @ 3% on (a+b+c) 14565.26

Cost for 75 cum = a+b+c+d 500073.87
Rate per Cum = (a+b+c+d+e)/75 6667.65
(e) Over head charges & contracots profit @ 13.615% on 907.80
(a+b+c+d)
Rate per cum 7575.45

Page 19 of 21
4 Providing Stone Dust 2.36mm size and below including cost Conveyance of materials
and spreading, watering and compacting charges etc. complete.

RBR-FNDN-2
Sand Filling
Unit = cum
a) Material
Cost of 2.36 mm Below size 1cum 1.00 1698.50 1698.50
Add water 1KL 0.10 95.00 0.00
b) Labour
Mate day -
Mazdoor (Unskilled) day 0.05 525.00 26.25
Municipal allowance at 20% 5.25
1730.00
Add water (1% on material,labour ) 17.30
Overheads & Contractors Profit @ 10.0% 235.54
Rate per cum = a+b+c+d 1982.84
5 Plain cement concrete M 15 grade using 20 & 12mm metal mechanically mixed in
RBR-FNDN-

Foundations complete as per drawings and technical specification Clauses 802, 804,
I(iii)

805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH but excluding
4

VAT.

For Key walls

Unit = cum
P.C.C grade M 15
Nominal mix (1:2.5:5) using CC Mixer (MORD)
Unit = cum
(a) Material
Cement t 0.250 4218.75 1054.69
Coarse sand cum 0.480 1145.00 549.60
20 mm aggregate 66% cum 0.630 2828.50 1781.96
12 mm aggregate 34% cum 0.270 2523.50 681.35
(b) Labour
Mate day -
Mason (1st Class) day 0.100 630.00 63.00
Mazdoor (Unskilled) day 1.390 525.00 729.75
Municipal allowance 20% 158.55
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 0.400 667.50 267.00
Needle Vibrator Charges hour 0.400 259.10 103.64
5389.54

Overheads & Contractors Profit @ 10% 733.79

Rate per 1Cum for Key walls below G.L. 6123.33

Key walls above GL
Initial cost 5389.54
(d) Formwork @ 4% on cost of material, labour and
machinery (a+b+c) 4.00% 215.58
5605.12
Overheads & Contractors Profit @ 13.615% 763.14
Rate per 1Cum for Key walls above G.L. 6368.26

Page 20 of 21
6 Filling with Selected Earth for shoulders with initial lead in layers not exceeding 15cm thick,
RBR- consolidating each deposited layer by watering and ramming including all operational & incidental
charges, labour charges, seignorage charges, hire charges of T & P etc., complete for finished item of
CSTN-
2-8 work. (APSS NO. 309 & 310) including contractor profit excluding GST and Seignirage charges etc
complete.
Selected Earth filling
Unit = cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 0.05 525.00 26.25
Add Municipal allowance on labour at 20% 5.25
b) Material
Selected Earth filling ( MAT - 00252 ) cum 1.00 197.20 197.20

Rate per cum = a+b+c+d+e+f 228.70

Overheads & Contractors Profit @ 13.615% 31.14
Rate per cum 259.84

Certified that the work spot is located within the Radious of 12KM from Repalle
Municipal Limits

Deputy Executive Engineer, Assistant Executive Engineer,

PRI Sub-Division, Repalle. MPP :: Repalle

Page 21 of 21