Weighted average leads

Sl Name of the road Kms

A R-R Road at Km 138/0 to R-R Road at Km 6.50
122/6 crossing Kadapa-Pulivendula road
and Kadapa-Rayachoty road from KM: 0/0
to 6/5
1 Bitumen
Chennai to Renigunta 143
RR Road(0/0-138/0) 138
W.A.L. (0-6.5)/2 3.25
Total 284.25
Say 284.00
2 HBG Metal Kms
C.T. 0.22
CK Road (135/2-157/4) 22.2
Ring Road(6/5-8/2) 1.7
W.A.L. (0-6.5)/2 3.25
27.37
or Say 27.00
Kms
 DETAILED CUM ABSTRACT ESTIMATE
Name of Work :: - Special Repairs to R-R Road at Km 138/0 to R-R Road at Km 122/6
crossing Kadapa-Pulivendula road and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR
District.
S.N Measurments
Description No Quantity Rate Amount
o. L B D
1 Scarifying the existing B.T surface to a depth of 50 mm by Mechanical means and disposal of scarified
material with all leads and lifts upto 1000 Mtrs as per MoRT&H (5th Revision) Specn. No.305.4.3

For Sunken Portions

Km 0/0-1/0 LHS 1 x 1 140.00 7.00 -
980.00
Km 0/0-1/0 RHS 1 x 1 185.00 7.00 -
1295.00
Km 1/0-2/0 LHS 1 x 1 175.00 7.00 -
1225.00
Km 1/0-2/0 RHS 1 x 1 150.00 7.00 1050.00
Km 2/0-3/0 LHS 1 x 1 160.00 7.00 1120.00
Km 2/0-3/0 RHS 1 x 1 165.00 7.00 1155.00
Km 3/0-4/0 LHS 1 x 1 125.00 7.00 875.00
Km 3/0-4/0 RHS 1 x 1 200.00 7.00 1400.00
Km 4/0-5/0 LHS 1 x 1 130.00 7.00 910.00
Km 4/0-5/0 RHS 1 x 1 195.00 7.00 1365.00
Km 5/0-6/5 LHS 1 x 1 165.00 7.00 1155.00
Km 5/0-6/5 RHS 1 x 1 160.00 7.00 1120.00
13650.00
13650.00 10.80 147420.00
Sqm
2 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix macadem
specification ( 5th Revision) as per Table 400-13, including cost of all materials and including premixing
the material with water at OMC in Mechanical mix plant carriage of mixed material by tipper to site , laying
in uniform layers with paver in base courses on well prepared surface and compacting with Vibratory roller
to acheive the desired density etc., as directed by the Engineer-in-Charge and as per MoRT&H
specification.406 (5th revision) for finished item of work.
For Sunken Portions
Km 0/0-1/0 LHS 1 x 1 140.00 7.00 0.15
147.00
Km 0/0-1/0 RHS 1 x 1 185.00 7.00 0.15
194.25
Km 1/0-2/0 LHS 1 x 1 175.00 7.00 0.15
183.75
Km 1/0-2/0 RHS 1 x 1 150.00 7.00 0.15
157.50
Km 2/0-3/0 LHS 1 x 1 160.00 7.00 0.15
168.00
Km 2/0-3/0 RHS 1 x 1 165.00 7.00 0.15
173.25
Km 3/0-4/0 LHS 1 x 1 125.00 7.00 0.15
131.25
Km 3/0-4/0 RHS 1 x 1 200.00 7.00 0.15
210.00
Km 4/0-5/0 LHS 1 x 1 130.00 7.00 0.15
136.50
Km 4/0-5/0 RHS 1 x 1 195.00 7.00 0.15
204.75
Km 5/0-6/5 LHS 1 x 1 165.00 7.00 0.15
173.25
Km 5/0-6/5 RHS 1 x 1 160.00 7.00 0.15
168.00
2047.50
say 2047.50 2545.00 5210887.50
Cum
3 Providing and applying prime coat with bitumen emulsion (SS1) Bulk using emulsion pressure distributor on

prepared surface of granular base including clearing of road surface and spraying emulsion at the rate of

0.70 kg/sqm using emulsion pressure distributor for finished item of work etc., complete as per MoRT&H

Specification 502 (5th revision) and

as directed by the Engineer-in-charge
Km 0/0-1/0 LHS 1 x 1 280.00 7.00 1960.00
Km 0/0-1/0 RHS 1 x 1 370.00 7.00 2590.00
Km 1/0-2/0 LHS 1 x 1 350.00 7.00 2450.00
Km 1/0-2/0 RHS 1 x 1 300.00 7.00 2100.00
Km 2/0-3/0 LHS 1 x 1 320.00 7.00 2240.00
Km 2/0-3/0 RHS 1 x 1 330.00 7.00 2310.00
Km 3/0-4/0 LHS 1 x 1 250.00 7.00 1750.00
Km 3/0-4/0 RHS 1 x 1 400.00 7.00 2800.00
Km 4/0-5/0 LHS 1 x 1 260.00 7.00 1820.00
Km 4/0-5/0 RHS 1 x 1 390.00 7.00 2730.00
Km 5/0-6/5 LHS 1 x 1 330.00 7.00 2310.00
Km 5/0-6/5 RHS 1 x 1 320.00 7.00 2240.00
27300.00
say 27300.00 62.00 1692600.00
Sqm
4 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate
of 0.25 kgs per sqm on the prepared Granular surface treated with primer cleaned with mechanical broom
for finished item of work as per MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-
Charge.
Km 0/0-1/0 LHS 1 x 1 280.00 7.00 1960.00
Km 0/0-1/0 RHS 1 x 1 370.00 7.00 2590.00
Km 1/0-2/0 LHS 1 x 1 350.00 7.00 2450.00
Km 1/0-2/0 RHS 1 x 1 300.00 7.00 2100.00
Km 2/0-3/0 LHS 1 x 1 320.00 7.00 2240.00
Km 2/0-3/0 RHS 1 x 1 330.00 7.00 2310.00
Km 3/0-4/0 LHS 1 x 1 250.00 7.00 1750.00
Km 3/0-4/0 RHS 1 x 1 400.00 7.00 2800.00
Km 4/0-5/0 LHS 1 x 1 260.00 7.00 1820.00
Km 4/0-5/0 RHS 1 x 1 390.00 7.00 2730.00
Km 5/0-6/5 LHS 1 x 1 330.00 7.00 2310.00
Km 5/0-6/5 RHS 1 x 1 320.00 7.00 2240.00
27300.00
say 27300.00 14.00 382200.00
Sqm
5 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate

of 0.20 kgs per sqm on the prepared bituminous surface cleaned with mechanical broom for finished item of

work as per MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-Charge.
For BC
Km 0/0 - 6/5 BHS 1 x 2 6500.00 7.00 91000.00
91000.00
91000.00 11.80 1073800.00
sqm
6 Providing and laying of 50 mm thick Dense Graded Bituminous Macadam with 100 - 120 TPH batch type hot
mix plant producing an average output of 75 tones per hour using hard blasted granite crushed aggregates
of Grading - II as per table 500-10 of MoRT&H Specification 505 (5th revision) premixed with bituminous
binder of VG 30 grade @ 4.50% of weight of total mixture, transported to site, laid over a previously
prepared surface with a hydrostatic paver finisher with sensor control to the required grade, level and
alignment and rolled as per Clauses 501.6 and 501.7 to achieve the desired compaction for finished item of
work as directed by the Engineer-in-Charge including hire and operational charges all T&P and all other
contingent charges necessary including cost of (excluding seigniorage) charges of all materials etc.,
complete in all respects as directed by Engineer-in-Charge and as per MoRT&H specification No. 505 (5th
Revision)
DBM
Km 0/0-1/0 LHS 1 x 1 280.00 7.00 0.05 98.00
Km 0/0-1/0 RHS 1 x 1 370.00 7.00 0.05 129.50
Km 1/0-2/0 LHS 1 x 1 350.00 7.00 0.05 122.50
Km 1/0-2/0 RHS 1 x 1 300.00 7.00 0.05 105.00
Km 2/0-3/0 LHS 1 x 1 320.00 7.00 0.05 112.00
Km 2/0-3/0 RHS 1 x 1 330.00 7.00 0.05 115.50
Km 3/0-4/0 LHS 1 x 1 250.00 7.00 0.05 87.50
Km 3/0-4/0 RHS 1 x 1 400.00 7.00 0.05 140.00
Km 4/0-5/0 LHS 1 x 1 260.00 7.00 0.05 91.00
Km 4/0-5/0 RHS 1 x 1 390.00 7.00 0.05 136.50
Km 5/0-6/5 LHS 1 x 1 330.00 7.00 0.05 115.50
Km 5/0-6/5 RHS 1 x 1 320.00 7.00 0.05 112.00
1365.00
say 1365.00 8720.00 11902800
Cum /Cum
7 Providing and laying of 30 mm thick Bituminous Concrete with 100 - 120 TPH batch type hot mix plant
producing an average output of 75 tones per hour using hard blasted granite crushed aggregates of
Grading – II as per Table 500-17 of specification 507 of MoRT&H (5th revision), premixed with Bituminous
binder of VG 30 Grade @ 5.4 % of mix and filler, transporting the hot mix to work site, laying with
hydrostatic sensor paver finisher to the required grade, level and alignment, rolling with smooth wheeled,
vibratory and tandem rollers to achieve the desired compaction as per MoRT&H Specification 507 (5th
revision) complete for finished item of work in all respects as directed by Engineer-in-Charge
For BC
Km 0/0 - 6/5 BHS 1 x 2 6500.00 7.00 0.03 2730.00
2730.00
2730.00 9742.00 26595660
Cum /Cum
8 Forming shoulders with borrowed useful seclected earth having MDD of not less than 1.75 gms/cc from
outside road boundary by mechnical means with all leads and lifts including pre-watering of soil at borrow
area, removal of top soil, excavation of soils at borrowed area, conveyance of soil, depositing the soils on
the embankment, spreading soils, breaking clods, sectioning and consolidation with vibratory road roller @
OMC to meet requirement of table 300-2 of MORT&H including all hire and operational charges of T&P ,
complete for finished item of work as per MORT&H specification 305 (5th revision) (Payment will be made
based on levels for finished item of work)
BM+BC Stretches
Km 0/0-1/0 LHS 1 x 1 560.00 1.50 0.10 84.00
Km 0/0-1/0 RHS 1 x 1 740.00 1.50 0.10 111.00
Km 1/0-2/0 LHS 1 x 1 700.00 1.50 0.10 105.00
Km 1/0-2/0 RHS 1 x 1 600.00 1.50 0.10 90.00
Km 2/0-3/0 LHS 1 x 1 640.00 1.50 0.10 96.00
Km 2/0-3/0 RHS 1 x 1 660.00 1.50 0.10 99.00
Km 3/0-4/0 LHS 1 x 1 500.00 1.50 0.10 75.00
Km 3/0-4/0 RHS 1 x 1 800.00 1.50 0.10 120.00
Km 4/0-5/0 LHS 1 x 1 520.00 1.50 0.10 78.00
Km 4/0-5/0 RHS 1 x 1 780.00 1.50 0.10 117.00
Km 5/0-6/5 LHS 1 x 1 660.00 1.50 0.10 99.00
Km 5/0-6/5 RHS 1 x 1 640.00 1.50 0.10 96.00
1170.00
1170.00 261.00 305370
Cum /cum
Cum
47163317.50

Assistant Executive Engineer, Deputy Executive Engineer,

(R&B) Section, Sidhout (R&B) Sub Division,Kadapa

Executive Engineer, Superintending Engineer,

(R&B) Division, Kadapa (R&B) Circle, Kadapa
 GENERAL ABSTRACT

Name of Work :: - Special Repairs to R-R Road at Km 138/0 to R-R Road at

Km 122/6 crossing Kadapa-Pulivendula road and Kadapa-Rayachoty road
from KM: 0/0 to 6/5 in YSR District.

S.No. Description Amount

1 Road work 47163317.50
Sub- Total 47163317.50

2 LS Provision Towards Seigniorage charges 856212.00

3 Provision towards NAC @ 0.10 % 0.10 % 47164.00
4 Provision towards Price escalation 500000.00
Sub- Total 48566693.50
5 Provision towards GST @ 18.00% 18.00 % 8743000.00
6 QC charges @0.5% 242833
7 Provision towards unforeseen and rounding 447473.00
off
TOTAL 58000000

Assistant Executive Engineer Deputy Executive Engineer Executive Engineer

(R&B) Section Sidhout (R&B) Sub Division, Kadapa (R&B)Division, Kadapa

Superintending Engineer
(R&B) Circle.Kadapa
Specification report to accompany the estimate for the work of " Special Repairs to R-R Road at
Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-Pulivendula road and Kadapa-Rayachoty
road from KM: 0/0 to 6/5 in YSR District.".
Estimate amount Rs :: 580.00 Lakhs
Authority ::- As per the instructions of the higher authorities.

Necessity : - The R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-
Pulivendula road and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR District in Kadapa
Sub Division and number of link roads are connected to this road . This road is widely used as
ByePass Road for the Kadapa Town. Hence the traffic intensity on this road is considerably high.

The existing carriageway in R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-
Pulivendula road and Kadapa-Rayachoty road from KM: 0/0 to 6/5 is badly damaged due to
heavy traffic and continuous heavy rains in the precedent years.The vehicular traffic is facing
much in conveyance to pass on the road. The last renewals of these road is Hence, it is
proposed to take up special Repairs in the above said stretches as per the instructions of the
higher authorities. It is proposed to strengthen badly distressed stretches with Bituminous
Concrete(BC) 30 mm thick for free flow of vehicular traffic.

Hence the estimate is prepared with the following provisions.

Provisions::-
1.Scarifying the existing B.T surface to a depth of 50 mm by Mechanical means
2.Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet
Mix macadem specification
3.Providing and applying prime coat with bitumen emulsion (SS1) Bulk using emulsion pressure
distributor on prepared surface of granular base including clearing of road surface and spraying
emulsion at the rate of 0.70 kg/sqm
4.Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor
at the rate of 0.25 kgs per sqm
5.Providing and laying of 50 mm thick Dense Graded Bituminous Macadam with 100 - 120 TPH
batch type hot mix plant producing an average output of 75 tones per hour
6. Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure
distributor at the rate of 0.20 kgs per sqm on the prepared bituminous surface as per MORT&H
Specification 503
7 Providing and laying of 30 mm thick Bituminous Concrete with 100 - 120 TPH batch type
hot mix plant producing an average output of 75 tones per hour using hard blasted granite
crushed aggregates of Grading – II
8. Forming shoulders with borrowed useful seclected earth having MDD of not less than 1.75
gms/cc from outside road boundary by mechnical means with all leads and lifts
9.Provision towards NAC at 0.1 %
10.L. S Provision towards GST @ 18.00 %
11.L. S Provision Towards Seigniorage charges
12.L. S Provision Towards QC charges @0.5%
13.L. S Provision for variation in quantities and rounding off

Rates :- The rates adopted in this estimate are as per common SSR for all Engineering
departments for the year 2024-25 and the work will be carried out as per IRC, MORT&H
specifications.
Assistant Executive Engineer Deputy Executive Engineer Executive Engineer
(R&B) Section Sidhout (R&B) Sub Division, Kadapa (R&B) Division, Kadapa

Superintending Engineer
(R&B) Circle, kadapa
 GOVERNMENT OF ANDHRA PRADESH

ROADS AND BUILDINGS DEPARTMENT

Name of Work :: - Special Repairs to R-R Road at Km 138/0

to R-R Road at Km 122/6 crossing Kadapa-Pulivendula road
and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR
District.

ESTIMATED COST : Rs. 580.00 Lakhs.

CIRCLE : (R&B) KADAPA

DIVISION : (R&B) KADAPA

SUBDIVISION : (R&B) KADAPA

SECTION : (R&B) Section 1

 GENERAL ABSTRACT
Improvement of Riding surface of Reddipalli tank to
Vorampadu road via obulavaripalle road from km 0/0 to
19/2(KDMD015) in Annamayya District
Sl
Description Amount Rs.
No
1 a) Road work #REF!

Sub Total (a+b) #REF!

2 Seigniorage Charges 856,212

3 Price Adjustment

Sub Total (1+2+3) #REF!

4 Corpus fund for NAC @ 0.10 % #REF!

Sub Total (1+2+3+4) #REF!

5 GST @ 18% on (1+2+3+4)

6 LS provision for QC Charges

7 Avagahana Sadassulu
LS provision for Unforeseen Items and
8
Rounding off
Total #REF!

Note: All the specifications in the detailed estimate & Abstract estimate may be
modified as specified in the data

Technically sanctioned for Rs.279.50 Lakhs.

AEE DEE2 EE/TEC DCE(R) ENC(R&B)(MDR)

 Name of Work :- Special Repairs to R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-Pulivendula road and
Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR District.
Seigniorage Charges
Earth/ Gravel Metal/ Stone Sand
S.No Specification in Brief Unit Quantity cum cum cum
Factor Quantity Factor Quantity Factor
1 2 3 4 5 6 7 8 9

1 Wet Mix Macadam 1 cum 2047.50 1.320 2702.70

2 Dense Bitumenous Macadam 1 cum 1365.00 1.469 2005.19
3 Bitumenous Concrete 1 cum 2730.00 1.486 4056.78
4 Gravel Shoulders 1 cum 1170.00 1.280 1497.600

Total Quantity 1497.60 8764.67

Rate 45.00 90.00
Amount Rs 67392.00 788820.00
Total Amount Rs 856212.00
pa-Pulivendula road and

Sand
cum
Quantity
10

0.00
100.00
0.00
 DATA WITH SSR 2024-25
Whether to Add MAA or Any other Area Allowance Yes/No Allowable%
Name of Work ::- Special Repairs to R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-
Pulivendula road and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR District.
Quantity Description of Item Rate per
1 Scarifying the existing B.T surface to a depth of 50 mm by Mechanical means and disposal of scarified material with all
leads and lifts upto 1000 Mtrs as per MoRT&H (5th Revision) Specn. No.305.4.3

Unit = sqm Page 67,68 of MoRT&H SDB

Taking output = 100 sqm
(A) Labour
0.01 day Mate 645.00 day
0.25 day Mazdoor 595.00 day
25.00 % Add MAA or Any other Area Allowance 155.20
Total
(B) Machinery
0.08 hr Tractor with ripper attachment @ 60 cum p 548.00 hr
0.20 hr Front end loader 1 cum capacity 2043.00 hr
0.23 hr Tipper 5.50 cum capacity, 4 trips/Hour 1266.61 hr
Total
(C) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 5% on (A)+(B)
Add Contractors Profit at 10% on (A)+(B)+©
Cost per 100 sqm
Rate per 1 sqm
Rate to be adopted

2 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix macadem
specification ( 5th Revision) as per Table 400-13, including cost of all materials and including premixing the
material with water at OMC in Mechanical mix plant carriage of mixed material by tipper to site , laying in uniform
layers with paver in base courses on well prepared surface and compacting with Vibratory roller to acheive the
desired density etc., as directed by the Engineer-in-Charge and as per MoRT&H specification.406 (5th revision) for
finished item of work.

Unit = cum Page 110,111 of MoRT&H SDB

Taking output = 225 cum
(A) Labour
0.48 nos. Mate 645.00 day
2.00 nos. Mazdoor skilled 661.00 day
10.00 nos. Mazdoor 595.00 day
25.00 % Add MAA or Any other Area Allowance 7581.60
Total
(B) Machinery
6.60 hr Wet mix plant of 60 tonne hr. capacity 2004.00 hr
6.00 hr Electric generating set 125 KVA 1836.00 hr
6.00 hr front end loader 1 cum capacity 2043.00 hr
6.00 hr Mechanical Paver finisher 100 TPH 2861.00 hr
3.90 hr Vibratory roller 8-10 T 3488.54 hr
3.00 hr Water tanker 822.00 hr
Total
(C) Material
89.10 cum 45 to 22.40mm IRC&MoRT&H HBG M/C metal@ 30% 1771.58 cum

(Av. Of 40-45, 25-27, 19-22mm )

118.80 cum 22.4 to 2.36 mm IRC&MoRT&H HBG M/C metal@40% 1530.08 cum
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 to 5 mm)
89.10 cum 2.36 - 5mm
2.36 mm ) micron @ 30% (2.36mm & below)
to 75 885.08 cum
Total
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C)
(E) Total of (A) + (B)+( C)+(D)
(F) Add Contractors Profit at 10% on (E)
Cost per 225 cum (E) + (F)
Rate per 1 cum
Rate to be adopted per 1 cum

3 Providing and applying prime coat with bitumen emulsion (SS1) Bulk using emulsion pressure distributor on prepared
surface of granular base including clearing of road surface and spraying emulsion at the rate of 0.70 kg/sqm using
emulsion pressure distributor for finished item of work etc., complete as per MoRT&H Specification 502 (5th revision)
and as directed by the Engineer-in-charge

Unit = sqm
 Quantity Description of Item Rate per
Taking output = 3500 sqm
a) Labour
0.080 day Mate 645.00 day
2.000 day Mazdoor 595.00 day
25.00 % Add MAA or Any other Area Allowance 1241.60

b) Machinery
2.800 hr Mechanical broom @ 1250 sqm 460.00 hour
2.800 hr Air compressor 250 cfm 651.58 hour
2.000 hr Emulsion pressure distributor @ 1750 sqm per hour 1084.00 hour
1.000 hr Water tanker 6 KL capacity @ 1 822.00 hour

c) Material
2.450 MT Bitumen emulsion @ 0.7 kg per sqm 73796.20 MT
a+b+c
4.615 % d) OH Charges on (a+b+c)
a+b+c+d
e) Contractor's profit @ 10 % input on
(a+b+c+d)
Cost for 3500 sqm =
Rate per sqm =
(a+b+c+d+e)/3500

4 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.20
kgs per sqm on the prepared bituminous surface cleaned with mechanical broom for finished item of work as per
MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-Charge.

unit = sqm Page 124 of MoRT&H SDB

Taking output = 3500 sqm
(A) Labour
0.08 nos Mate 645.00 day
2.00 nos Mazdoor 595.00 day
25.00 % Add MAA or Any other Area Allowance 1241.60
Total
(B) Machinery
2.80 hr Mechanical broom Hydraulic @ 1250 sqm/hr. 460.00 hr
2.80 hr Air compressor 250 cfm 651.58 hr
2.00 hr Bitumen pressure distributor @1750 sqm/hr 1907.00 hr

Total
(C) Material
0.70 MT Bitumen VG-10 (Bulk) @ 0.20 Kgs/sqm 39051.20 MT
Total
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C)
(E) Total of (A) + (B)+( C)+(D)
(F) Add Contractors Profit at 10% on (E)
Cost per 3500 sqm (E) + (F)
Rate per 1 sqm
Rate to be adopted

5 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.25
kgs per sqm on the prepared Granular surface treated with primer cleaned with mechanical broom for finished
item of work as per MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-Charge.

unit = sqm Page 124 of MoRT&H SDB

Taking output = 3500 sqm
(A) Labour
0.08 nos Mate 645.00 day
2.00 nos Mazdoor 595.00 day
25.00 % Add MAA or Any other Area Allowance 1241.60
Total
(B) Machinery
2.80 hr Mechanical broom Hydraulic @ 1250 sqm/hr. 460.00 hr
2.80 hr Air compressor 250 cfm 651.58 hr
2.00 hr Bitumen pressure distributor @1750 sqm/hr 1907.00 hr

Total
(C) Material
0.875 MT Bitumen VG-10 (Bulk) @ 0.25 Kgs/sqm 39051.20 MT
 Quantity Description of Item Rate per
Total
(D) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C)
(E) Total of (A) + (B)+( C)+(D)
(F) Add Contractors Profit at 10% on (E)
Cost per 3500 sqm (E) + (F)
Rate per 1 sqm
Rate to be adopted

6 Providing and laying of 30 mm thick Bituminous Concrete with 100 - 120 TPH batch type hot mix plant producing
an average output of 75 tones per hour using hard blasted granite crushed aggregates of Grading – II as per Table
500-17 of specification 507 of MoRT&H (5th revision), premixed with Bituminous binder of VG 30 Grade @ 5.4 % of
mix and filler, transporting the hot mix to work site, laying with hydrostatic sensor paver finisher to the required grade,
level and alignment, rolling with smooth wheeled, vibratory and tandem rollers to achieve the desired compaction as
per MoRT&H Specification 507 (5th revision) complete for finished item of work in all respects as directed by
Engineer-in-Charge

Page 138,139,140 of MoRT&H SDB

Unit = cum
Taking output = 191 cum (450 tones.)
(A) Labour
0.84 nos. Mate 645.00 1.00
14.00 nos. Mazdoor working with HMP, Mechanical broom, 595.00 1.00
paver, roller, asphalt cutter and assistance for setting
outlines, levels and layout of construction.

5.00 nos. Skilled Mazdoor for checking line and levels. 661.00 1.00
25.00 % Add MAA or Any other Area Allowance 12176.80
TOTAL A=
(B) Machinery
6.00 hour Batch mix Hot Mix Plant @ 75 Tonne per hour 31115.00 1.00
6.00 hour Paver finisher hydrostatic with sensor control 3891.00 1.00
6.00 hour Generator 250 KVA 2572.00 1.00
6.00 hour Front end loader 1 cum capacity 2043.00 1.00
3.90 hour Power road roller 8 ton for initial break down rolling 1737.71 1.00
3.90 hour Vibratory roller 8 ton for intermediate rolling 3488.54 1.00
Finish rolling with 6-8 ton. smooth wheeled tandem
3.90 hour roller 2208.00 1.00

TOTAL B=
(C) Material
Bitumen VG 30 @ 5.40 %
24.30 MT Wi. of Bitumen = 450 x 5.4 / 100 = 24.30 MT 39851.20 1.00
ii) Aggregate
TOTAL weight of mix = 450 tones
Weight of bitumen - 24.30 tones
Weight of aggregate = 450-24.30 = 425.70 tones
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 283.8 cum
Grading - II (13 mm nominal size)
IRC & MORT&H HBG M/C chips 13.2-10 mm @ 30% -
85.14 cum Avg. of (12-14 mm),(9.5-11.2 mm) 1608.46 1.00

IRC & MORTH HBG M/C Chips 10 - 5 mm @ 25 % -

70.95 cum Avg. of (9.5-11.2 mm),( 5-7 mm) 1461.58 1.00

IRC & MORTH HBG M/C Chips 5 mm & below @ 43% -

122.034 cum Avg. of (2.36-5 mm),( 2.36mm & below) 991.45 1.00

5.676 cum Filler @ 2% of weight of aggregates. 885.08 1.00

TOTAL C=
(A + B +C)
4.615 % (D) Over Head Charges on (A+B+C) 1616982.63
10.00 % (E) Contractors Profit on (A+B+C+D) 1691606.38
191.00 cum TOTAL Cost for 191 cum = (A+B+C+D+E)
Rate per 1 cum
Rate per 1 cum
 Quantity Description of Item Rate per
7 Forming shoulders with borrowed useful seclected earth having MDD of not less than 1.75 gms/cc from outside
road boundary by mechnical means with all leads and lifts including pre-watering of soil at borrow area, removal of top
soil, excavation of soils at borrowed area, conveyance of soil, depositing the soils on the embankment, spreading soils,
breaking clods, sectioning and consolidation with vibratory road roller @ OMC to meet requirement of table 300-2 of
MORT&H including all hire and operational charges of T&P , complete for finished item of work as per MORT&H
specification 305 (5th revision) (Payment will be made based on levels for finished item of work)

Unit = cum
Taking output = 100 cum
(A) Labour
0.04 nos Mate 645.00 day
1.00 nos Mason unskilled 595.00 day
25.00 % Add MAA or Any other Area Allowance 620.80
Total
(B) Machinery
1.67 hr Hydraulic Excavator 1 cum bucket capacity @ 60 cum 3594.04 hr
per hour
800.00 t.km Tipper 160 5 800 8.60 cum
Add 10% extra towards cost of carriage to cover cost
of loading and unloading

0.50 hr Dozer 80 HP for spreading @ 200 cum per hour 3051.04 hr

4.00 hr Water tanker 6 KL 822.00 hr

1.00 hr Vibratory roller 8T 3488.54 hr
Total
(C) Over head charges @ 4.615%
4.615 % Add for Over head charges @ 4.615% on (A)+(B)
(D) Total of (A) + (B)+( C)
(E) Add Contractors Profit at 10% on (D)
Cost per 100 cum (D)+(E)
Rate for 1 cum
Rate to be adopted

8 Providing and laying of 50 mm thick Dense Graded Bituminous Macadam with 100 - 120 TPH batch type hot mix
plant producing an average output of 75 tones per hour using hard blasted granite crushed aggregates of Grading -
II as per table 500-10 of MoRT&H Specification 505 (5th revision) premixed with bituminous binder of VG 30 grade
@ 4.50% of weight of total mixture, transported to site, laid over a previously prepared surface with a hydrostatic
paver finisher with sensor control to the required grade, level and alignment and rolled as per Clauses 501.6 and 501.7
to achieve the desired compaction for finished item of work as directed by the Engineer-in-Charge including hire and
operational charges all T&P and all other contingent charges necessary including cost of (excluding seigniorage)
charges of all materials etc., complete in all respects as directed by Engineer-in-Charge and as per MoRT&H
specification No. 505 (5th Revision)

Page 132,133 of MoRT&H SDB

Unit = cum
Taking out put = 195 cum (450 ton)
(A) Labour
0.84 nos. Mate 645.00 1.00
14.00 nos. Mazdoor working with HMP, mechanical broom, paver, 595.00 1.00
roller, asphalt cutter and assistance for setting out
lines, levels and layout of construction.

5.00 nos. Mazdoor skilled 661.00 1.00

25.00 % Add MAA or Any other Area Allowance 12176.80

TOTAL A=
(B) Machinery
6.00 hour Batch mix Hot Mix Plant @ 75 Tonne per hour 31115.00 1.00
6.00 hour Paver finisher hydrostatic with sensor control 3891.00 1.00
6.00 hour Generator 250 KVA 2572.00 1.00
6.00 hour Front end loader 1 cum bucket capacity 2043.00 1.00
Smooth wheeled roller 8-10 tonesfor initial break
3.90 hour 1737.71 1.00
down rolling
3.90 hour Vibratory roller 8 tones for intermediate rolling 3488.54 1.00
Finish rolling with 6-8 tones smooth wheeled tandem
3.90 hour 2208.00 1.00
roller
TOTAL B=
 Quantity Description of Item Rate per
(C) Material
20.25 MT Wt. of Bitumen = 450 x 4.5/100 = 20.25 MT 39851.20 1.00

ii) Aggregate
TOTAL weight of mix = 450 tones
weight of bitumen = 450*4.5 / 100 = 20.25 tones
Weight of aggregate = 450-20.25 = 429.75 tones
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 286.50 cum
Grading - II (19 mm nominal size)
IRC & MORT&H HBG M/C chips 25-10 mm @ 30 % -
85.95 cum Avg. of (25-27 mm),(19-22 mm),(12-14 mm) (9.5-11.2 1777.83 1.00
mm)

IRC & MORT&H HBG M/c Chips 10 - 5 mm @ 28 % -

80.22 cum 1461.58 1.00
Avg. of (9.5-11.2 mm),( 5-7 mm)

IRC & MoRTH HBG M/C Chips 5mm & below @ 40 % -

114.60 cum 991.45 1.00
Avg. of (2.36-5),( 2.36mm & below)
5.73 cum Filler @ 2% of weight of aggregates. 885.08 1.00
TOTAL C=
(A + B +C)
4.615 % (D) Over Head Charges on (A+B+C) 1477672.07
10.00 % (E) Contractors Profit on (A+B+C+D) 1545866.64
195.00 cum TOTAL Cost for 195 cum = (A+B+C+D+E)
Rate per 1 cum
Rate per 1 cum
 DATA WITH SSR 2024-25
25.00
to R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-
d and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR District.
Amount
depth of 50 mm by Mechanical means and disposal of scarified material with all
oRT&H (5th Revision) Specn. No.305.4.3

6.45
148.75
38.80
194.00

43.84
408.60
291.32
743.76

43.28
98.10
1079.14
10.79
10.80
1 Sqm
acting graded HBG crushed stone aggregate to Wet Mix macadem
ble 400-13, including cost of all materials and including premixing the
al mix plant carriage of mixed material by tipper to site , laying in uniform
well prepared surface and compacting with Vibratory roller to acheive the
Engineer-in-Charge and as per MoRT&H specification.406 (5th revision) for

309.60
1322.00
5950.00
1895.40
9477.00

13226.40
11016.00
12258.00
17166.00
13605.31
2466.00
69737.71

157847.78

181773.50

78860.63
418481.91

22968.70
520665.32
52066.53
572731.85
2545.47
2545.00
Cum
h bitumen emulsion (SS1) Bulk using emulsion pressure distributor on prepared
ing of road surface and spraying emulsion at the rate of 0.70 kg/sqm using
d item of work etc., complete as per MoRT&H Specification 502 (5th revision)
ge
 Amount

51.60
1190.00
310.40
1552.00

1288.00
1824.42
2168.00
822.00
6102.42

180800.69
188455.11
8697.20
197152.32

19715.23
216867.55
61.96
62.00
1 Sqm
bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.20
ous surface cleaned with mechanical broom for finished item of work as per
n) and as directed by the Engineer-in-Charge.

51.60
1190.00
310.40
1552.00

1288.00
1824.42
3814.00

6926.42

27335.84
27335.84

1652.83
37467.09
3746.71
41213.80
11.78
11.80
1 Sqm
bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.25
r surface treated with primer cleaned with mechanical broom for finished
on 503 (5th revision) and as directed by the Engineer-in-Charge.

51.60
1190.00
310.40
1552.00

1288.00
1824.42
3814.00

6926.42

34169.80
 Amount
34169.80

1968.22
44616.44
4461.64
49078.08
14.02
14.00
1 Sqm
Bituminous Concrete with 100 - 120 TPH batch type hot mix plant producing
ur using hard blasted granite crushed aggregates of Grading – II as per Table
H (5th revision), premixed with Bituminous binder of VG 30 Grade @ 5.4 % of
to work site, laying with hydrostatic sensor paver finisher to the required grade,
h wheeled, vibratory and tandem rollers to achieve the desired compaction as
revision) complete for finished item of work in all respects as directed by

541.80
8330.00

3305.00
3044.20
15221.00

186690.00
23346.00
15432.00
12258.00
6777.07
13605.31

8611.20

266719.58

968384.16

136943.86

103699.10

120991.22

5023.71
1335042.05
1616982.63
74623.75
169160.64
1860767.02
9742.24
9742.00
1Cum
 Amount
eful seclected earth having MDD of not less than 1.75 gms/cc from outside
h all leads and lifts including pre-watering of soil at borrow area, removal of top
ea, conveyance of soil, depositing the soils on the embankment, spreading soils,
dation with vibratory road roller @ OMC to meet requirement of table 300-2 of
tional charges of T&P , complete for finished item of work as per MORT&H
ent will be made based on levels for finished item of work)

25.80
595.00
155.20
776.00

6002.05

6880.00

688.00
1525.52

3288.00
3488.54
21872.11

1045.21
23693.32
2369.33
26062.65
260.63
261.00
1 Cum
Dense Graded Bituminous Macadam with 100 - 120 TPH batch type hot mix
5 tones per hour using hard blasted granite crushed aggregates of Grading -
cification 505 (5th revision) premixed with bituminous binder of VG 30 grade
ransported to site, laid over a previously prepared surface with a hydrostatic
e required grade, level and alignment and rolled as per Clauses 501.6 and 501.7
finished item of work as directed by the Engineer-in-Charge including hire and
ther contingent charges necessary including cost of (excluding seigniorage)
te in all respects as directed by Engineer-in-Charge and as per MoRT&H

541.80
8330.00

3305.00
3044.20
15221.00
15221.00

186690.00
23346.00
15432.00
12258.00

6777.07

13605.31

8611.20

266719.58
Amount

806986.80

152804.49

117247.95

113620.74

5071.51
1195731.49
1477672.07
68194.57
154586.66
1700453.30
8720.27
8720.00
 COST OF BITUMEN / MT WITH LEADS

N.W:- Special Repairs to R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing Kadapa-
Pulivendula road and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in YSR District.

Ref ::- For Emulsion (Bulk) , IOCL Price List with effect from Dt. 16.09.2024
For Bulk Bitumen VG-30 & VG-10 IOCL Price List With effect from Dt. 16.09.2024

Bulk VG-30 Grade Emulsion (SS1) Bulk VG-10 Grade

Chennai Chennai Chennai

Basic Price 38772.00 72717.00 37972.00

Lead from Chennai

284.00 Kms 1079.20 1079.20 1079.20

Lead charges for Bulk @
1.90 per KM

39851.20 73796.20 39051.20

 ROAD METAL RATES (SoR 2024-25)
Special Repairs to R-R Road at Km 138/0 to R-R Road at Km 122/6 crossing
NAME OF WORK ::- Kadapa-Pulivendula road and Kadapa-Rayachoty road from KM: 0/0 to 6/5 in
YSR District.
Machine
Lead in Blasting Toal Cost
Sl. No Description of Material Source of Supply Conveyance Initial cost crushing
Kms charges per Cum
charges
A) FOR ROAD WORKS
60 to 63 mm IRC and MoRTH
1 27 419.08 509.00 70.00 998.08
HBG metal
40 to 45 mm IRC and MoRTH
2 27 419.08 745.00 70.00 1234.08
HBG metal

3 SS Revetment work 300mm 27 419.08 206.00 70.00 695.08

Quarry spall(Field picked metal)

4 27 419.08 47.15 466.23
Av. Of rate 25mm & 40mm

150 mm soling stone

5 27 419.08 105.00 70.00 594.08
HBG metal
Jeddy Stone 450 mm to 600
6 27 419.08 223.00 70.00 712.08
mm thick
50 to 55 mm IRC and MoRTH
7 27 419.08 555.00 70.00 138.75 1182.83
HBG metal

40 to 45 mm IRC and MoRTH

8 27 419.08 745.00 70.00 186.25 1420.33
HBG M/C metal

25 to 27 mm IRC and MoRTH

9 27 419.08 1163.00 70.00 290.75 1942.83
HBG M/C metal

19 to 22 mm IRC and MoRTH

10 27 419.08 1170.00 70.00 292.50 1951.58
HBG M/C metal
12 to 14 mm IRC and MoRTH
11 27 419.08 951.00 70.00 237.75 1677.83
HBG M/C metal
9.5 to 11.20 mm IRC and
12 MoRTH 27 419.08 840.00 70.00 210.00 1539.08
HBG M/C metal
5 to 7 mm IRC and MoRTH
13 27 419.08 716.00 70.00 179.00 1384.08
HBG M/C metal
2.36 to 5 mm IRC and MoRTH
14 27 419.08 487.00 70.00 121.75 1097.83
HBG M/C metal
HBG Stone chips 2.36mm
15 27 419.08 466.00 885.08
and below
Filler material (2.36 mm &
16 27 419.08 466.00 885.08
below)
17 Gravel 5 101.33 165.00 266.33
B) FOR C.D. WORKS .
18 40 mm SS-5 HBG M/C metal 27 419.08 770.00 70.00 192.50 1451.58
19 25 mm SS-5 HBG M/C metal 27 419.08 1230.00 70.00 307.50 2026.58
20 20 mm SS-5 HBG M/C metal 27 419.08 1285.00 70.00 321.25 2095.33
21 12 mm SS-5 HBG M/C metal 27 419.08 1024.00 70.00 256.00 1769.08
22 10 mm SS-5 HBG M/C metal 27 419.08 860.00 70.00 215.00 1564.08
23 6 mm SS-5 HBG M/C metal 27 419.08 684.00 70.00 171.00 1344.08
 LEAD CHARGES Cost of Materials, Labour
Earth/ Metal
Gravel/Sand
1 38.00 36.54 Material Rates

2 53.20 51.16 60 to 63 mm IRC & MoRTH HBG metal 509.00

3 70.93 68.21 50 to 55 mm IRC & MoRTH HBG metal 555.00

4 86.13 82.82 40 to 45 mm IRC & MoRTH HBG metal 745.00

5 101.33 97.44 Quarry Rubbish 99.00

6 116.53 112.06 Roughstone 300mm (HBG) for revetment 163.80

7 131.73 126.68 Roughstone 225mm (HBG) for revetment 168.55

8 146.93 141.30 SS Revetment work 225mm 191.00

9 162.13 155.92 SS Revetment work 300mm 206.00

10 177.33 170.54 SS Revetment work 450mm 148.55

11 192.53 185.16 Laterite for Revetment 225mm 129.50

12 207.73 199.78 Laterite for Revetment 300mm 151.43

13 222.93 214.40 Jeddy stone above 450mm to 600mm 223.00

Quarry spall(Field picked metal)
14 238.13 229.02 47.15
Av. Of rate 25mm & 40mm
15 253.33 243.64 150 mm soling stone HBG metal 105.00

16 268.53 258.26 40 to 45 mm IRC & MoRTH HBG M/C metal 745.00

17 283.73 272.88 25 to 27 mm IRC & MoRTH HBG M/C metal 1163.00

18 298.93 287.50 19 to 22 mm IRC & MoRTH HBG M/C metal 1170.00

19 314.13 302.12 12 to 14 mm IRC & MoRTH HBG M/C metal 951.00

20 329.33 316.74 9.5 to 11.20 mm IRC & MoRTH HBG M/C metal 840.00

21 344.53 331.36 5 to 7 mm IRC & MoRTH HBG M/C metal 716.00

22 359.73 345.98 2.36 to 5 mm IRC & MoRTH HBG M/C metal 487.00

23 374.93 360.60 HBG Stone chips 2.36mm and below 466.00

24 390.13 375.22 Gravel 165.00

25 405.33 389.84 40 mm SS-5 m/c HBG metal 770.00

26 420.53 404.46 25 mm SS-5 m/c HBG metal 1230.00

27 435.73 419.08 20 mm SS-5 m/c HBG metal 1285.00

28 450.93 433.70 12 mm SS-5 m/c HBG metal 1024.00

29 466.13 448.32 10 mm SS-5 m/c HBG metal 860.00

30 481.33 462.94 6 mm SS-5 m/c HBG metal 684.00

31 494.00 475.12 Sand for concrete 605.00

32 506.67 487.30 Sand for Filling 460.00

33 519.34 499.48 Sand for Mortar / Plastering 728.00

34 532.01 511.66

35 544.68 523.84
36 557.35 536.02

37 570.02 548.20 Blasting charges

38 582.69 560.38 Blasting charges 70.00

39 595.36 572.56 Blasting charges for rough stone 70.00

40 608.03 584.74

41 620.70 596.92

42 633.37 609.10

43 646.04 621.28

44 658.71 633.46 Labour Rates

45 671.38 645.64 Mate 645.00

46 684.05 657.82 Mazdoor skilled 661.00

47 696.72 670.00 Mazdoor unskilled 595.00

48 709.39 682.18 Machinery Rates

49 722.06 694.36 Dozer 80 HP for spreading @ 200 cum per hour 3051.04

50 734.73 706.54 Motor grader 3.35M Blade @50 cum/Hr 3834.00

51 747.40 718.72 Hydralic excavator 3594.04

52 760.07 730.90 Front end loader 1 cum capacity 2043.00

53 772.74 743.08 Tipper 5.5 cum 1266.61

54 785.41 755.26 Vibratory roller 8T 3488.54

55 798.08 767.44 Smooth wheeled roller 8 Ton 1737.71

56 810.75 779.62 Water tanker 6 KL 822.00

57 823.42 791.80 Tractor 536.00

58 836.09 803.98 Tractor with Rotavator 548.00

59 848.76 816.16 Tractor with ripper attachment @ 60 cum per hour 548.00

60 861.43 828.34 Air compressor 250 cfm 651.58

61 874.10 840.52 Wet mix plant of 60 tonne hr. capacity 2004.00

62 886.77 852.70 Mechanical broom @ 1250 sqm/hr. 460.00

63 899.44 864.88 Bitumen pressure distributor @1750 sqm/hr 1907.00

64 912.11 877.06 Emulsion pressure distributor @1750 sqm/hr 1084.00

65 924.78 889.24 Hot mix plant 40 to 60 TPH 24685.00

66 937.45 901.42 Mechanical Paver finisher 100 TPH 2861.00

67 950.12 913.60 Hydraulic self propelled chip spreader @ 1500 sqm/hr 3264.00

68 962.79 925.78 Finish rolling with 6-8 tonne smooth wheeled tandem r2208.00

69 975.46 937.96 Pneumatic road Roller 1803.00

70 988.13 950.14 GSB Plant 50 Cum 1469.00

71 1000.80 962.32 Generator 250 KVA 2572.00

72 1013.47 974.50 Generator set 125 KVA 1836.00

73 1026.14 986.68 Generator set 35 KVA 1347.84

74 1038.81 998.86 Concrete mixer 0.4/0.28 cum 708.08

75 1051.48 1011.04 Tipper 5.50 cum capacity per Tonne per km 8.60

76 1064.15 1023.22 Tipper 5.50 cum per km

77 1076.82 1035.40 Plate compactor/Power rammer 70.00

78 1089.49 1047.58

79 1102.16 1059.76 Blacksmith 670.00

80 1114.83 1071.94 Driller 780.00

81 1127.50 1084.12 Blaster 780.00

82 1140.17 1096.30 Hot mix Plant 100 to 120 TPH 31115.00

83 1152.84 1108.48 Paver finisher hydrostatic with sensor control 3891.00

84 1165.51 1120.66 C C Batch mix plant @ 50 cum per hour 1607.25

85 1178.18 1132.84 Generator 100 KVA 1567.00

Concrete paver finisher with 40 HP motor for paving
86 1190.85 1145.02 3863.00
of Concrete surface
87 1203.52 1157.20 Curing Compound / liter (irrigation) - M-090 144.00

88 1216.19 1169.38 Sealant Primer / Kg - M146 - Irrigation 193.00

Plastic sheath,1.25 mm thick for dowel bars per sqm
89 1228.86 1181.56 55.00
- M138 - Irrigation
90 1241.53 1193.74 Joint sealant / irrigation / local (M-120) 65.00
Super Plastisizer Admixure (irri / M180 ) & Irrigation
91 1254.20 1205.92 63.00
materials Si. No. 70
Pre moulded Joint filler, 25 mm thick for expansion
92 1266.87 1218.10 296.00
joint / sqm (iiri. rate)/ M-141
93 1279.54 1230.28 Concrete joint cutting machine / hr for CC Pvmt 220.00
94 1292.21 1242.46 Texturing Machine / hour for CC Pavement 450.00
Separation Membrane of impermeable plastic
95 1304.88 1254.64 15.25
sheeting 125 micron thick / sqm
96 1317.55 1266.82 Gelatine per kg 71.00

97 1330.22 1279.00 Electric Detonators / each 12.00

Credit for excavated rock found suitable for use per
98 1342.89 1291.18 253.00
cum / Irrigatiion item/ M 089
99 1355.56 1303.36 Binding Wire 64.00

100 1368.23 1315.54 Kerb casting machine / hr 617.00

Synthetic enamel paint Si. No. 71 of material /
101 1380.90 1327.72 267
Irrigation SoR
102 1393.57 1339.90 100 mm dia A C Pipe (PH - Table 8) 313

103 1406.24 1352.08 Galvanised MS Flat Clamp (Irrigation M-101) 185

104 1418.91 1364.26 Mastic Pad 25.4 mm thickness 959

105 1431.58 1376.44 Mastic Pad 12.7 mm thickness 549

106 1444.25 1388.62 Painter Second Class 605

107 1456.92 1400.80 Picking old metal 40 mm Size Si No-152 SoR (part-II) 70

108 1469.59 1412.98

109 1482.26 1425.16

110 1494.93 1437.34

111 1507.60 1449.52

112 1520.27 1461.70

113 1532.94 1473.88

114 1545.61 1486.06

115 1558.28 1498.24

116 1570.95 1510.42

117 1583.62 1522.60

118 1596.29 1534.78

119 1608.96 1546.96

120 1621.63 1559.14

121 1634.30 1571.32

122 1646.97 1583.50

123 1659.64 1595.68

124 1672.31 1607.86

125 1684.98 1620.04

126 1697.65 1632.22

127 1710.32 1644.40

128 1722.99 1656.58

129 1735.66 1668.76

130 1748.33 1680.94

131 1761.00 1693.12

132 1773.67 1705.30

133 1786.34 1717.48

134 1799.01 1729.66

135 1811.68 1741.84

136 1824.35 1754.02

137 1837.02 1766.20

138 1849.69 1778.38

139 1862.36 1790.56

140 1875.03 1802.74

141 1887.70 1814.92

142 1900.37 1827.10

143 1913.04 1839.28

144 1925.71 1851.46

145 1938.38 1863.64

146 1951.05 1875.82

147 1963.72 1888.00

148 1976.39 1900.18

149 1989.06 1912.36

150 2001.73 1924.54

151 2014.40 1936.72

152 2027.07 1948.90

153 2039.74 1961.08

154 2052.41 1973.26

155 2065.08 1985.44

156 2077.75 1997.62

157 2090.42 2009.80

158 2103.09 2021.98

159 2115.76 2034.16

160 2128.43 2046.34

161 2141.10 2058.52

162 2153.77 2070.70

163 2166.44 2082.88

164 2179.11 2095.06

165 2191.78 2107.24

166 2204.45 2119.42

167 2217.12 2131.60

168 2229.79 2143.78

169 2242.46 2155.96

170 2255.13 2168.14

171 2267.80 2180.32

172 2280.47 2192.50

173 2293.14 2204.68

174 2305.81 2216.86

175 2318.48 2229.04

176 2331.15 2241.22

177 2343.82 2253.40

178 2356.49 2265.58

179 2369.16 2277.76

180 2381.83 2289.94

 CHAPTER - I
Description Unit Quantity Rate Rs
1.4 Cost of Haulage Excluding Loading and Unloading
Haulage of materials by tipper excluding cost of loading, unloading
and stacking.

Unit = t.km
Taking output 10 tonnes load and lead 10 km = 100 t.km
Surfaced Road
Speed with load : 25 km / hour.

Speed while Returning empty :35 km / hour.

a) Machinery.
Tipper 10 tonne capacity
Time taken for onward haulage with load hour 0.400 1266.61
Time taken for empty return trip. hour 0.290 1266.61
b) Overhead charges @ input on (a)
c) Contractor's profit @ input on (a+b)

cost for 100 t km = a+b+c

Rate per t.km = (a+b+c)/100 Rs.
Cost Rs

506.64
367.32

873.96
8.70
N.W:-

Si. No. Description of item Quantity in loose quantity per Seigniorage Amount in Rs.
Cum cum Charges per unit

Road work
E/W for forming embankment 38226.00 1.00 30.00 1146780.00
1 with side earth
E/W for forming embankment 13591.00 1.00 30.00 407730.00
2 with carted earth
3 Shulders with borrowed earth 7493.00 1.00 30.00 224790.00

Hrad rock 1575.00 1.00 30.00 47250.00

3 GSB 11340.00 1.28 75.00 1088640.00

4 WMM 16251.00 1.32 75.00 1608849.00
5 BM 5513.00 1.42 75.00 585480.60
6 BC 3308.00 1.49 75.00 369669.00
CC Pavement
7 DLRC 756.00 0.90 75.00 51030.00
756.00 0.45 50.00 17010.00
8 VCC M35 1512.00 0.90 75.00 102060.00
1512.00 0.45 50.00 34020.00
Protective wall
9 E/W excavation 2349.00 1.00 30.00 70470.00
10 VCC (1:3:6) 131.00 0.90 75.00 8842.50
131.00 0.45 50.00 2947.50
11 VCC M15 for foundations 1080.00 0.90 75.00 72900.00
1080.00 0.45 50.00 24300.00
12 VCC M15 for Retaining wall 1283.00 0.90 75.00 86602.50
1283.00 0.45 50.00 28867.50
13 SS Revetment - Metal 0.00 1.20 75.00 0.00
Filter media 675.00 1.20 75.00 60750.00

DRAINS
14 E/W excavation 1716.00 1.00 30.00 51480.00

15 VCC (1:4:8) for levelling course

Metal 132.00 0.90 75.00 8910.00
Sand 132.00 0.45 50.00 2970.00
16 VCC M15 for foundations
Metal 162.00 0.90 75.00 10935.00
Sand 162.00 0.45 50.00 3645.00
17 VCC M15 for bodywalls
Metal 450.00 0.90 75.00 30375.00
Sand 450.00 0.45 50.00 10125.00
Si. No. Description of item Quantity in loose quantity per Seigniorage Amount in Rs.
Cum cum Charges per unit

18 VRCC M20 - Drain slab

Metal 144.00 0.90 75.00 9720.00
Sand 144.00 0.45 50.00 3240.00
Pipe Culverts
19 E/W Excavation 2627.00 1.00 30.00 78810.00
20 M15 for foundation 337.00 0.90 75.00 22747.50
337.00 0.45 50.00 7582.50
21 M15 for Body walls 1502.00 0.90 75.00 101385.00
1502.00 0.45 50.00 33795.00
22 Filling in between body walls 1570.00 1.20 30.00 56520.00
First class bedding 193.00 1.20 30.00 6948.00
Box Culverts
E/W excavation 2014.00 1.00 30.00 60420.00
VCC M15 for levelling course
Metal 263.00 0.90 75.00 17752.50
Sand 263.00 0.45 50.00 5917.50
VRCC M20 for foundations
Metal 297.00 0.90 75.00 20047.50
Sand 297.00 0.45 50.00 6682.50
VRCC M20 for Sub-structure
Metal 261.00 0.90 75.00 17617.50
Sand 261.00 0.45 50.00 5872.50
VRCC M20 for deck slab
Metal 210.00 0.90 75.00 14175.00
Sand 210.00 0.45 50.00 4725.00
VRCC M25 for Approach Slab
Metal 228.00 0.90 75.00 15390.00
Sand 228.00 0.45 50.00 5130.00
VRCC M30 for Wearing coat
Metal 42.00 0.90 75.00 2835.00
Sand 42.00 0.45 50.00 945.00
M20for railing 0.00 0.90 75.00 0.00
0.00 0.45 50.00 0.00
VCC M15 for foundations
Metal 322.00 0.90 75.00 21735.00
Sand 322.00 0.45 50.00 7245.00
Filter Media 423.00 1.20 75.00 38070.00
Grouted Revetment
Metal 230.00 1.20 75.00 20700.00
VRCC M20 for foundations
Metal 362.00 0.90 75.00 24435.00
Si. No. Description of item Quantity in loose quantity per Seigniorage Amount in Rs.
Cum cum Charges per unit

Sand 362.00 0.45 50.00 8145.00

VRCC M20 for Sub-structure
Metal 473.00 0.90 75.00 31927.50
Sand 473.00 0.45 50.00 10642.50
Back filling behind abutment 260.00 1.20 30.00 9360.00
SS Revetment - Metal 647.00 1.2 75.00 58230.00
6886176.60
Total Rs. 6886177.00

AEE 2 DEE 7 EE (TEC) DCE (R )

All Sheets are Protected except cells which are required to modify with G

If needed use " dee5" as password to unprotect sheet

d to modify with Green colour