SR To NVK
SR To NVK
SR To NVK
Ref ::-For Emulsion (Bulk) :- HINCOL Price List With Effect From Dt.16-12-2009
For Bulk Bitumen 80/100, 60/70:- HPCL Price List With Effect From Dt. 16-10-2009
Visakha 29448.64
Basic Price
32432.58
33384.55
Lead from Visakhapatnam 400.00 Kms Lead charges for Bulk @ 1.50 per KM
1200.00
1200.00
1200.00
34584.55
30648.64
Bulk 80/100 Grade Bulk 60/70 Grade Emulsion (Bulk) Visakha Visakha Visakha
Basic Price Lead from Visakhapatnam 407.00 Kms Lead charges for Bulk @ 1.50 per KM
32432.58
33384.55
29448.64
1221.00
1221.00
1221.00
33653.58
34605.55
30669.64
7/0 to 7/4 7/0 to 7/4 7/0 to 7/4 7/0 to 7/4 7/0 to 7/4 7/0 to 7/4 7/0 to 7/4 7/0 to 7/4
40 to 45 mm IRC and MoRTH HBG M/C metal 25 to 27 mm IRC and MoRTH HBG M/C metal 19 to 22 mm IRC and MoRTH HBG M/C metal 12 to 14 mm IRC and MoRTH HBG M/C metal 9.5 to 11.20 mm IRC and MoRTH HBG M/C metal 5 to 7 mm IRC and MoRTH HBG M/C metal 2.36 to 5 mm IRC and MoRTH HBG M/C metal HBG Stone chips 2.36mm and below 40 to 45 mm IRC and MoRTH HBG M/C metal 25 to 27 mm IRC and MoRTH HBG M/C metal 19 to 22 mm IRC and MoRTH HBG M/C metal 12 to 14 mm IRC and MoRTH HBG M/C metal 9.5 to 11.20 mm IRC and MoRTH HBG M/C metal 5 to 7 mm IRC and MoRTH HBG M/C metal 2.36 to 5 mm IRC and MoRTH HBG M/C metal HBG Stone chips 2.36mm and below
13/0 to 13/4 13/0 to 13/4 13/0 to 13/4 13/0 to 13/4 13/0 to 13/4 13/0 to 13/4 13/0 to 13/4 13/0 to 13/4
Or Say Visakha to M.N.K.Road M.N.K.Road Km 59.800 12.200 NVK Road 13.400 0.000 NVK Road @ 13/4 Average Lead for 13/4 to 14/0 0..60/2
CT + 10% SHV ROAD (266.30 TO 244.60) Vijayawada MPL ROAD V.V.ROAD (0/0 to 5/9) V.M.ROAD(KM1.700 to 40.900 G Ch K Road(KM 5.200 to 12.427) K V ROAD(KM0.00 to 4.826) MNK ROAD (27.945 to 12.200) NVK Road 7.000 0.000 NVK Road @ 7/0 Average Lead for 7/0 to 7/400 0.40/2
0.220 21.700 0.200 5.900 39.200 7.227 4.826 15.745 7.000 102.018 0.200 102.218 102.00 0.220 21.700 0.200 5.900 39.200 7.227 4.826 15.745 13.400 108.418 0.300 108.718 109.00
Or Say CT + 10% SHV ROAD (266.30 TO 244.60) Vijayawada MPL ROAD V.V.ROAD (0/0 to 5/9) V.M.ROAD(KM1.700 to 40.900 G Ch K Road(KM 5.200 to 12.427) K V ROAD(KM0.00 to 4.826) MNK ROAD (27.945 to 12.200) NVK Road 13.400 0.000 NVK Road @ 13/4 Average Lead for 13/4 to 14/0 0..60/2
Or Say
Name of Work ::
Pedana Machilipatnam
ESTIMATE AMOUNT:
30.00 Lakhs
:: :: :: ::
Specification Report to accompany the Estimate for the work " Special Repairs to Nadupukru-Vadavalli-Korukollu Road from 7/0 to 14/0 Estimated cost :: Rs: 30.00 Lakhs
NECESSITY:-
Nadupuru-Vadavalli-Korukollu Road is an important DOR in Krishna district.In this road except 7/0 to 7/400 & 13/400 to 14/0 is recently improved and in good condition. The above two stretches are badly sunken and causing much inconvenience to traffic. It connets many rural roads with SH i.e M-N-K Road . The twom stretches are passing iln the village limits of Nelakondapalli & Urivi. The villagers are facing much difficulty to travel along this road for their agricultural needs. It is proposed to improve the stretch of the road to facilitate the movement for aggricultural and acquacultural products and to bring the road to traffic worthy condition . An estimate is prepared with the following provisions The following provisions are made in the estimate 1 2 3 4 5 6 7 8 9 10 11 Scarifying the existing B.T.Surface. Providing Wet Mix Macadam to a width of 4.10Mts. Providing and laying surface dressing in single coat with 60/70 Grade Bitumen. Providing and applying tack coat with bitumen Emulsion Providing and laying SDBC 25mm thick using 60/70 grade Bitumen. Providing Selected earth shoulders 150mm thick for 1.00 mts width on either side Provision for VAT @ 4% Provision for Avagahana Sadassu Proviison for Q.C.Charges L. S PROVISION FOR Price Escalanation L. S PROVISION FOR Unforseen items
RATES : The estimate is prepared adopting the average rates as per the upgraded Current Schedule of rates of Andhra Pradesh for the year 2008-2009 and the work will be carried out as per standard specification and circulars issued from time to time
DETAILED CUM ABSTRACT ESTIMATE Name of Work ::SPECIAL REPAIRS TO NADUPURU-VADAVALLI-KORUKOLLU ROAD FROM KM 7.000 TO 14.000. ESTIMATE COST : RS.30.00 LAKHS
Sl.No 1
Description of Item
NO
Quantity
Rate
Amount
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 (4th Revision) Specn. No.305.4.3
400
4.10
,--
5.40 /Sqm
8856
600
4.10
,--
5.40 /Sqm
13284
Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix macadem specification including cost,seignorage 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 Engineerin-Charge and as per MoRT&H specification.406 (4th revision) for finished item of work.
400
4.10
0.15
2280.00 /Cum
560880
600
4.10
0.20 SAY
2328.00 /Cum
1145376
Providing and laying surface dressing in single coat using 6 mm nominal size IRC HBG machine crushed stone aggregates @ 0.004 cum / sqm on a layer of bitumen binder of 60/70 grade @ 0.75 kg / sqm including cost, seigniorage and conveyance of all materials to work site and laid on prepared surface and rolling with 8-10 T Power Road Roller etc., complete for finished item of work as per MoRT&H Specification 510 (4th Revision) and as directed by the Engineer-incharge.
400
3.80
--
41.40 /Sqm
62928
600
3.80
-SAY
41.50 /Sqm
94620
Providing and applying tack coat with bitumen Emulsion (Medium settting) (Bulk) using Emulsion pressure distributor at the rate of 0.20 kgs per sqm on the prepared bituminous/granular surface cleaned with mechanical broom for finished item of work as per MoRT&H Specification 503 (4th revision) and as directed by the Engineer-in-Charge.
400
3.80
--
1520.00 1520.00
8.30
12616
Sqm From Km 13/4 to 14/0 1 600 3.80 -SAY 2280.00 2280.00 Sqm
/Sqm
8.30 /Sqm
18924
Providing 25 mm thick compacted Semi-Dense Bituminous Concrete by hot mix plant using hard blasted granite crushed aggregates of Grading -2 as per table 500-15 of specification 508 of MoRT&H (4th Revision), premixed with bituminous binder 60/70 grade @ 5% of mix and filler, transporting the hot mix to work site, laying with mechanical 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 508 (4th Revision) complete for finished item of work in all respects as directed by Engineer-incharge.
400
3.80
0.025
7861.00 /Cum
298718
600
3.80
0.025 SAY
7917.00 /Cum
451269
Construction of earthern shoulders with approved material ( Selected soils having MDD not less than 17.5KN/Cum ) obtained from borrow pits from outside road boundary by mechanical means upto SDR 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 soil on the embankment, spreading soil, breaking clods, sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and operational charges of T&P and seigniorage charges, complete for finished item of work as per MoRT&H specification 305 (4th revision)
400
1.00
0.150
721.00 /Cum
86520
600
1.00
0.150 Limited to
749.00 /Cum
7 8 9 10 11
Add VAT @ 4% Provision for Avagahana Sadassu Proviison towards Q.C.Charges L. S Provision for Price Escallanation @ 3% L. S Provision for Unforseen items TOTAL RS
0/0
7/0
7/4
SDBC 25MM TH.
13/4
18/0
19/030
DATA SPECIAL REPAIRS TO NADUPURU-VADAVALLI-KORUKOLLU ROAD Name of Work ::FROM KM 7.000 TO 14.000. ( For KM 13/400 to 14/0 ) Quantity Description of Item Rate per Amount
1 Construction of earthern shoulders with approved material ( Selected soils having MDD not less than 17.5KN/Cum )
obtained from borrow pits from outside road boundary by mechanical means upto SDR 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 soil on the embankment, spreading soil, breaking clods, sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and operational charges of T&P and seigniorage charges, complete for finished item of work as per MoRT&H specification 305 (4th revision) Unit : Cum Taking out put = 100 Cum (A) Labour 0.04 day 1.00 day Mate Mazdoor unskilled 188.00 146.00 day day 7.52 146.00 153.52 (B) Machinery 100.00 cum Rate as per G.O. Ms No 10, Dt 26/7/2005 11360.00 t.km Tipper (for 1 Km = 160x71 = 10880) Add 10% of cost of carriage to cover cost of loading and unloading 0.50 hr 4.00 hr 1.00 hr Dozer 80 HP for spreading @ 200 cum per hour Water tanker 6 KL Vibratory roller 8T 2760.00 345.00 1550.00 hr hr hr 13.00 4.50 cum t.km 1300.00 51120.00 5112.00 1380.00 1380.00 1550.00 61842.00 (C) Seigniorage charges 100.00 Cum Seigniorage charges (D) Over head charges @6% (10%-VAT) on (A) + (B)+( C) (E) Total of (A) + (B)+( C)+(D) (F) Add Contractors Profit at 10% on (E) Cost per 100 cum (E) + (F) Rate per Cum 22.00 cum 2200.00 3851.73 68047.25 6804.73 74851.98 748.52 Page 68,69 of MoRT&H SDB
Rate per 1 cum 749.00 2 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 (4th Revision) Specn. No.305.4.3 Unit = sqm Taking output = 100 sqm 0.01 0.25 (A) Labour day day (B) Machinery 0.08 0.20 0.23 hr hr hr Tractor with ripper attachment @ 60 cum per hour 345.00 Front end loader 1 cum capacity Tipper 5.50 cum capacity, 4 trips/Hour Total 1320.00 575.00 hr hr hr 27.60 264.00 132.25 423.85 Mate Mazdoor Total 188.00 146.00 day day 1.88 36.50 38.38 Page 67,68 of MoRT&H SDB
6.00
(C) Over head charges @ 6% (10%-VAT) % Add for Over head charges @ 6% on (A)+(B) Add Contractors Profit at 10% on (A)+(B)+ Cost per 100 sqm Rate per 1 sqm Rate to be adopted
1 Sqm 3 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix macadem specification including cost,seignorage 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 th directed by the Engineer-in-Charge and as per MoRT&H specification.406 (4 revision) for finished item of work. Unit = cum Taking output = 225 cum (A) Labour 0.48 nos. Mate 2.00 nos. 10.00 nos. Mazdoor skilled Mazdoor Total (B) Machinery 6.60 hr Wet mix plant of 60 tonne hr. capacity 6.00 hr 6.00 hr 6.00 hr 3.90 hr 3.00 hr Electric generating set 125 KVA front end loader 1 cum capacity Mechanical Paver finisher 100 TPH Vibratory roller 8-10 T Water tanker Total (C) Material 89.10 cum 45 to 22.40mm IRC&MoRT&H HBG M/C metal@ 30% (Av. Of 40-45, 25-27, 19-22mm ) 118.80 cum 22.4 to 2.36mm IRC&MoRT&H HBG M/C metal@40% (Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm, 2.36 - 5mm ) 2.36mm to 75 micron @ 30% (2.36mm & below) Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% 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 1477.18 cum 175488.98 1693.68 cum 1320.00 1090.00 1320.00 1090.00 1550.00 345.00 hr hr hr hr hr hr 188.00 193.40 146.00 day day day 90.24 386.80 1460.00 1937.04 8712.00 6540.00 7920.00 6540.00 6045.00 1035.00 36792.00 150906.89 Page 110,111 of MoRT&H SDB
89.10 cum
944.60
cum
4 Providing and laying surface dressing in single coat using 6 mm nominal size IRC HBG machine crushed stone
aggregates @ 0.004 cum / sqm on a layer of bitumen binder of 60/70 grade @ 0.75 kg / sqm including cost, seigniorage and conveyance of all materials to work site and laid on prepared surface and rolling with 8-10 T Power Road Roller etc., complete for finished item of work as per MoRT&H Specification 510 (4th Revision) and as directed by the Engineer-in-charge. Page 141,142 of MoRT&H SDB Unit = sqm Taking output = 9000 sqm (A) Labour 0.44 nos. Mate 9.00 nos. Mazdoor 2.00 nos. Mazdoor skilled Total 188.00 146.00 193.40 day day day 82.72 1314.00 386.80 1783.52
(B) Machinery 7.20 hr Mechanical broom @ 1250 sqm/hr. 7.20 hr Air compressor 250 cfm 6.00 hr 6.00 hr Hydraulic self propelled chip spreader @ 1500 sqm/hr. Tipper 10Tonne capacity for carriage of stone chips from stock pile on road side to chip spreader (Rate of Tipper 5 cum Front end loader 1 cum bucket capacity Bitumen pressure distributor @1750 sqm/hr smooth wheeled roller 8 Ton Total (C) Material 6.75 MT Bitumen 60/70 @ 0.75 Kg / sqm 36.00 cum Crushed stone chippings 6 mm nominal size @0.004 cum/sqm Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) (E) Total of (A) + (B)+( C)+(D) (F) Add Contractors Profit at 10% on (E) Cost per 9000 sqm (E) + (F) Rate per 1 sqm Rate to be adopted.
hr hr hr hr
hr hr h
34605.55 1324.93
MT cum
233587.47 47697.48 281284.95 19229.43 339719.90 33971.99 373691.89 41.52 41.50 1 Sqm
5 Providing and applying tack coat with bitumen Emulsion (Medium settting) (Bulk) using Emulsion pressure
distributor at the rate of 0.20 kgs per sqm on the prepared bituminous/granular surface cleaned with mechanical broom for finished item of work as per MoRT&H Specification 503 (4th revision) and as directed by the Engineer-inCharge. Page 124 of MoRT&H SDB unit = sqm Taking output = 3500 sqm (A) Labour 0.08 nos 2.00 nos Mate Mazdoor Total (B) Machinery 2.80 hr Mechanical broom Hydraulic @ 1250 sqm/hr. 2.80 hr 2.00 hr Air compressor 250 cfm Emulsion pressure distributor @1750 sqm/hr Total (C) Material 0.70 MT Bitumen Emulsion @ 0.20 Kgs/sqm Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% 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 30669.64 MT 290.00 370.00 690.00 hr hr hr 188.00 146.00 day day 15.04 292.00 307.04 812.00 1036.00 1380.00 3228.00 21468.75 21468.75 1500.23 26504.02 2650.40 29154.42 8.33 8.30 1 Sqm
6 Providing 25 mm thick compacted Semi-Dense Bituminous Concrete by hot mix plant using hard blasted granite
crushed aggregates of Grading -2 as per table 500-15 of specification 508 of MoRT&H (4th Revision), premixed with bituminous binder 60/70 grade @ 5% of mix and filler, transporting the hot mix to work site, laying with mechanical paver finisher to the required grade, level and alignment, rolling with smooth wheeled,vibratory and th tandem rollers to achieve the desired compaction as per MoRT&H Specification 508 (4 Revision) complete for finished item of work in all respects as directed by Engineer-in-charge. Page 135,136,137 of MoRT&H SDB Unit = cum Taking output = 195 cum (450 tonnes.) (A) Labour 0.84 14.00 nos. nos. Mate Mazdoor working with HMP, Mechanical broom, paver,roller,asphalt cutter and assistance for setting outlines,levels and layout of construction. Skilled Mazdoor for checking line and levels. Total (B) Machinary 11.00 hr Hot mix plant 40 to 60 TPH 6.00 hr Mechanical Paver finisher @ 100 TPH 6.00 6.00 3.90 3.90 3.90 hr hr hr hr hr Generator 250 KVA Front end loader 1 cum capacity Power road roller 8 tonne for initial break down rolling Vibratory roler 8 tonne for intermediate rolling 15525.00 1090.00 1550.00 1320.00 540.00 1550.00 1320.00 hr hr hr hr hr hr hr 207834.00 34605.55 MT 778624.90 188.00 146.00 day day 157.92 2044.00
5.00
nos.
193.40
day
Finish rolling with 6-8 tonne smooth wheeled tandem roller. Total (C) Material 22.50 M.T (I) Bitumen @ 5% by weight of mix (ii) Aggregate 162.450 cum For Grading II IRC &MORT&H HBG M/C chips 9.5 to 4.75mm @ 57% Average rate of IRC&MoRT&H HBG M/C metal of sizes 9.5-11.2, 5-7mm,2.36 - 5mm IRC &MORT&H HBG M/C chips 4.75 mm and below @ 41% Average rate of IRC&MoRT&H HBG M/C metal of sizes 2.36 - 5mm and 2.36mm& below Filler @ 2% of weight of aggregates.
1297.43
cum
210767.50
116.850 cum
1012.27
cum cum
118283.17
5.70
cum
944.60
cum
Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) (E) Total of (A) + (B)+( C)+(D) (F) Add Contractors Profit at 10% on (E) Cost per 195 cum (E) + (F) Rate per 1 cum Rate to be adopted
DATA Name of Work ::SPECIAL REPAIRS TO NADUPURU-VADAVALLI-KORUKOLLU ROAD FROM KM 7.000 TO 14.000. (For KM 7/0 to 7/400 ) Quantity Description of Item Rate per Amount
1 Construction of earthern shoulders with approved material ( Selected soils having MDD not less than 17.5KN/Cum )
obtained from borrow pits from outside road boundary by mechanical means upto SDR 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 soil on the embankment, spreading soil, breaking clods, sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and operational charges of T&P and seigniorage charges, complete for finished item of work as per MoRT&H specification 305 (4th revision) Unit : Cum Taking out put = 100 Cum (A) Labour 0.04 day 1.00 day Mate Mazdoor unskilled 188.00 146.00 day day 7.52 146.00 153.52 (B) Machinery 100.00 cum 10880.00 t.km Rate as per G.O. Ms No 10, Dt 26/7/2005 Tipper (for 1 Km = 160x68 = 10880) Add 10% of cost of carriage to cover cost of loading and unloading 0.50 hr 4.00 hr 1.00 hr Dozer 80 HP for spreading @ 200 cum per hour Water tanker 6 KL Vibratory roller 8T 2760.00 345.00 1550.00 hr hr hr 13.00 4.50 cum t.km 1300.00 48960.00 4896.00 1380.00 1380.00 1550.00 59466.00 (C) Seigniorage charges 100.00 Cum Seigniorage charges 22.00 cum 2200.00 3709.17 65528.69 6552.87 72081.56 720.82 Page 68,69 of MoRT&H SDB
(D) Over head charges @6% (10%-VAT) on (A) + (B)+( C) (E) Total of (A) + (B)+( C)+(D) (F) Add Contractors Profit at 10% on (E) Cost per 100 cum (E) + (F) Rate per Cum
Rate per 1 cum 721.00 2 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 (4th Revision) Specn. No.305.4.3 Unit = sqm Taking output = 100 sqm (A) Labour 0.01 0.25 day day (B) Machinery 0.08 0.20 0.23 hr hr hr Tractor with ripper attachment @ 60 cum per hour 345.00 Front end loader 1 cum capacity Tipper 5.50 cum capacity, 4 trips/Hour Total 1320.00 575.00 hr hr hr 27.60 264.00 132.25 423.85 Mate Mazdoor Total 188.00 146.00 day day 1.88 36.50 38.38 Page 67,68 of MoRT&H SDB
Page 14
Quantity
6.00 %
Description of Item
Add for Over head charges @ 6% on (A)+(B) Add Contractors Profit at 10% on (A)+(B)+ Cost per 100 sqm Rate per 1 sqm Rate to be adopted
Rate
per
Amount
27.73 49.00 538.96 5.39 5.40
1 Sqm 3 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix macadem specification including cost,seignorage 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 (4 th revision) for finished item of work. Unit = cum Taking output = 225 cum (A) Labour 0.48 nos. 2.00 nos. 10.00 nos. Mate Mazdoor skilled Mazdoor Total (B) Machinery 6.60 hr 6.00 hr 6.00 hr 6.00 hr 3.90 hr 3.00 hr Wet mix plant of 60 tonne hr. capacity Electric generating set 125 KVA front end loader 1 cum capacity Mechanical Paver finisher 100 TPH Vibratory roller 8-10 T Water tanker Total (C) Material 89.10 cum 118.80 cum 45 to 22.40mm IRC&MoRT&H HBG M/C metal@ 30% (Av. Of 40-45, 25-27, 19-22mm ) 22.4 to 2.36mm IRC&MoRT&H HBG M/C metal@40% (Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm, 2.36 - 5mm ) 2.36mm to 75 micron @ 30% (2.36mm & below) Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% 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 26396.00 466329.27 46632.93 512962.20 2279.83 2280.00 Cum 1445.68 cum 171746.78 1662.18 cum 148100.24 1320.00 1090.00 1320.00 1090.00 1550.00 345.00 hr hr hr hr hr hr 8712.00 6540.00 7920.00 6540.00 6045.00 1035.00 36792.00 188.00 193.40 146.00 day day day 90.24 386.80 1460.00 1937.04 Page 110,111 of MoRT&H SDB
89.10 cum
913.10
cum
81357.21 401204.23
4 Providing and laying surface dressing in single coat using 6 mm nominal size IRC HBG machine crushed stone
aggregates @ 0.004 cum / sqm on a layer of bitumen binder of 60/70 grade @ 0.75 kg / sqm including cost, seigniorage and conveyance of all materials to work site and laid on prepared surface and rolling with 8-10 T Power Road Roller etc., complete for finished item of work as per MoRT&H Specification 510 (4 th Revision) and as directed by the Engineer-in-charge. Page 141,142 of MoRT&H SDB Unit = sqm Taking output = 9000 sqm (A) Labour 0.44 nos. Mate 9.00 nos. Mazdoor 2.00 nos. Mazdoor skilled Total Page 15 188.00 146.00 193.40 day day day 82.72 1314.00 386.80 1783.52
Quantity
Description of Item
Rate
290.00 370.00 2070.00 575.00
per
hr hr hr hr
Amount
2088.00 2664.00 12420.00 3450.00
(B) Machinery 7.20 hr Mechanical broom @ 1250 sqm/hr. 7.20 hr Air compressor 250 cfm 6.00 hr 6.00 hr Hydraulic self propelled chip spreader @ 1500 sqm/hr. Tipper 10Tonne capacity for carriage of stone chips from stock pile on road side to chip spreader (Rate of Tipper 5 cum Front end loader 1 cum bucket capacity Bitumen pressure distributor @1750 sqm/hr smooth wheeled roller 8 Ton Total (C) Material 6.75 MT Bitumen 60/70 @ 0.75 Kg / sqm 36.00 cum Crushed stone chippings 6 mm nominal size @0.004 cum/sqm Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) (E) Total of (A) + (B)+( C)+(D) (F) Add Contractors Profit at 10% on (E) Cost per 9000 sqm (E) + (F) Rate per 1 sqm Rate to be adopted.
hr hr h
34584.55 1293.43
MT cum
1 Sqm Providing and applying tack coat with bitumen Emulsion (Medium settting) (Bulk) using Emulsion pressure 5 distributor at the rate of 0.20 kgs per sqm on the prepared bituminous/granular surface cleaned with mechanical broom for finished item of work as per MoRT&H Specification 503 (4 th revision) and as directed by the Engineer-inCharge. Page 124 of MoRT&H SDB unit = sqm Taking output = 3500 sqm (A) Labour 0.08 nos 2.00 nos Mate Mazdoor Total (B) Machinery 2.80 hr Mechanical broom Hydraulic @ 1250 sqm/hr. 2.80 hr 2.00 hr Air compressor 250 cfm Emulsion pressure distributor @1750 sqm/hr Total (C) Material 0.70 MT Bitumen Emulsion @ 0.20 Kgs/sqm Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% 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 30648.64 MT 290.00 370.00 690.00 hr hr hr 188.00 146.00 day day 15.04 292.00 307.04 812.00 1036.00 1380.00 3228.00 21454.05 21454.05 1499.35 26488.44 2648.84 29137.28 8.32 8.30 1 Sqm
Page 16
Quantity
Description of Item
Rate
per
Amount
6 Providing 25 mm thick compacted Semi-Dense Bituminous Concrete by hot mix plant using hard blasted granite
crushed aggregates of Grading -2 as per table 500-15 of specification 508 of MoRT&H (4 th Revision), premixed with bituminous binder 60/70 grade @ 5% of mix and filler, transporting the hot mix to work site, laying with mechanical 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 508 (4 th Revision) complete for finished item of work in all respects as directed by Engineer-in-charge. Page 135,136,137 of MoRT&H SDB Unit = cum Taking output = 195 cum (450 tonnes.) (A) Labour 0.84 14.00 nos. nos. Mate Mazdoor working with HMP, Mechanical broom, paver,roller,asphalt cutter and assistance for setting outlines,levels and layout of construction. Skilled Mazdoor for checking line and levels. Total (B) Machinary 11.00 hr Hot mix plant 40 to 60 TPH 6.00 hr Mechanical Paver finisher @ 100 TPH 6.00 6.00 3.90 3.90 3.90 hr hr hr hr hr Generator 250 KVA Front end loader 1 cum capacity Power road roller 8 tonne for initial break down rolling Vibratory roler 8 tonne for intermediate rolling 15525.00 1090.00 1550.00 1320.00 540.00 1550.00 1320.00 hr hr hr hr hr hr hr 207834.00 34584.55 MT 778152.40 188.00 146.00 day day 157.92 2044.00
5.00
nos.
193.40
day
Finish rolling with 6-8 tonne smooth wheeled tandem roller. Total (C) Material 22.50 M.T (I) Bitumen @ 5% by weight of mix (ii) Aggregate 162.450 cum For Grading II IRC &MORT&H HBG M/C chips 9.5 to 4.75mm @ 57% Average rate of IRC&MoRT&H HBG M/C metal of sizes 9.5-11.2, 5-7mm,2.36 - 5mm IRC &MORT&H HBG M/C chips 4.75 mm and below @ 41% Average rate of IRC&MoRT&H HBG M/C metal of sizes 2.36 - 5mm and 2.36mm& below Filler @ 2% of weight of aggregates.
1265.93
cum
205650.33
116.850 cum
980.77
cum cum
114602.39
5.70
cum
913.10
cum
Total (D) Over head charges @ 6% (10%-VAT) 6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) (E) Total of (A) + (B)+( C)+(D) (F) Add Contractors Profit at 10% on (E) Cost per 195 cum (E) + (F) Rate per 1 cum Rate to be adopted
Page 17
S.No 1 1
Name of Work : SPECIAL REPAIRS TO NADUPURU-VADAVALLI-KORUKOLLU ROAD FROM KM 7.000 TO 14.000. QUARRY AND LAND CERTIFICATE Certified that 1) The quarry distances noted in the quarry map are correct. 2) The quarries noted are correct. 3) The routes shown are correct. 4) The description of the materials available in the quarries noted are correct.
INSPECTION CERTIFICATE Certified that I have inspected the above road personally on date provisions made in the estimate are essential and adequate. and the
CARTING EARTH CERTIFICATE This is to certify that there is no side earth is availabe in the vicinity of the work. Hence, Selected earth with 65 km Lead for the stretch from KM 7/0 to 7/4 & 71 Kms lead for the stretch from KM 13/400 to 14/0 is proposed for shoulders.
S.No 1 1
Name of work 4 Special Repairs to Ramanagaram Nadakuduru Road from KM 10.800 to 16.270.
9 10 5890 Maintenance
14 15 100.00 Road surface was Lakhs severly damaged. Proposals: For km. Formation 10/950to 14/400 4-6 m WMM - 150mm , SDBC - 25 mm thick, Shoulders 1.0 m wide For KM 14/4 to 16/270 : BTPW with 40mmHBG, SDBC - 25mm, Shoulders 1.0m wide.
Earth/Gravel/ Sand 10.00 8.50 5.50 50.00 75.00 100.00 106.00 112.00 118.00 124.00 130.00 136.00 142.00 148.00 154.00 160.00 166.00 172.00 178.00 184.00 190.00 196.00 202.00 208.00 214.00 219.00 224.00 229.00 234.00 239.00 244.00 249.00 254.00 259.00 264.00 268.80 273.60 278.40 283.20 288.00 292.80 297.60 302.40 307.20 312.00 316.80 321.60 326.40 331.20 336.00 340.80 345.60 350.40 355.20 360.00
Metal 12.80 8.70 8.70 110.00 110.00 120.00 126.00 132.00 138.00 144.00 150.00 156.00 162.00 168.00 174.00 180.00 186.00 192.00 198.00 204.00 210.00 216.00 222.00 228.00 234.00 239.75 245.50 251.25 257.00 262.75 268.50 274.25 280.00 285.75 291.50 297.00 302.50 308.00 313.50 319.00 324.50 330.00 335.50 341.00 346.50 352.00 357.50 363.00 368.50 374.00 379.50 385.00 390.50 396.00 401.50 Material Rates 60 to 63 mm IRC & MoRTH HBG metal 50 to 55 mm IRC & MoRTH HBG metal 40 to 45 mm IRC & MoRTH HBG metal Roughstone 300mm (HBG)for revetment Roughstone 225mm (HBG)for revetment SS Revetment work 225mm SS Revetment work 300mm SS Revetment work 450mm Laterite for Revetment 225mm Laterite for Revetment 300mm Jeddy stone above 450mm to 600mm Quarry spall(Field picked metal) Av. Of rate 25mm & 40mm 150 mm soling stone HBG metal 40 to 45 mm IRC & MoRTH HBG M/C metal 25 to 27 mm IRC & MoRTH HBG M/C metal 19 to 22 mm IRC & MoRTH HBG M/C metal 12 to 14 mm IRC & MoRTH HBG M/C metal 9.5 to 11.20 mm IRC & MoRTH HBG M/C metal 5 to 7 mm IRC & MoRTH HBG M/C metal 2.36 to 5 mm IRC & MoRTH HBG M/C metal HBG Stone chips 2.36mm and below Quarry Rubbish 40 mm SS-5 m/c HBG metal 25 mm SS-5 m/c HBG metal 20 mm SS-5 m/c HBG metal 12 mm SS-5 m/c HBG metal 10 mm SS-5 m/c HBG metal 6 mm SS-5 m/c HBG metal Sand for Mortar Sand for Filling HYSD Steel Mild Steel Cement Mild Steel 6mm Blasting charges Blasting charges Blasting charges for rough stone Seigniorage charges Metal Gravel/earth Sand Labour Rates Mate Mazdoor skilled Mazdoor unskilled Machinery Rates Dozer 80 HP for spreading @ 200 cum per hour Motor grader 3.35M Blade @50 cum/Hr Hydralic excavator Front end loader 1 cum capacity Tipper 5 cum Vibratory roller 8T smooth wheeled roller 8 Ton
360.00 390.00 500.00 136.00 117.00 71.00 95.00 114.00 98.00 114.00 156.00 39.75 82.00 500.00 830.00 845.00 690.00 560.00 430.00 234.00 225.00 25.00 500.00 830.00 845.00 690.00 560.00 430.00 175.00 60.00 41500.00 42900.00 4400.00 41500.00 70.00 67.00 45.00 20.00 36.00 188.00 193.40 146.00 2760.00 2600.00 2250.00 1320.00 575.00 1550.00 540.00
51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109
364.60 369.20 373.80 378.40 383.00 387.60 392.20 396.80 401.40 406.00 410.60 415.20 419.80 424.40 429.00 433.60 438.20 442.80 447.40 452.00 456.60 461.20 465.80 470.40 475.00 479.60 484.20 488.80 493.40 498.00 502.40 506.80 511.20 515.60 520.00 524.40 528.80 533.20 537.60 542.00 546.40 550.80 555.20 559.60 564.00 568.40 572.80 577.20 581.60 586.00 590.20 594.40 598.60 602.80 607.00 611.20 615.40 619.60 623.80
406.50 411.50 416.50 421.50 426.50 431.50 436.50 441.50 446.50 451.50 456.50 461.50 466.50 471.50 476.50 481.50 486.50 491.50 496.50 501.50 506.50 511.50 516.50 521.50 526.50 531.50 536.50 541.50 546.50 551.50 556.25 561.00 565.75 570.50 575.25 580.00 584.75 589.50 594.25 599.00 603.75 608.50 613.25 618.00 622.75 627.50 632.25 637.00 641.75 646.50 651.00 655.50 660.00 664.50 669.00 673.50 678.00 682.50 687.00
Water tanker 6 KL Tractor Tractor with Rotavator Tractor with ripper attachment @ 60 cum per hour Air compressor 250 cfm Wet mix plant of 60 tonne hr. capacity Mechanical broom @ 1250 sqm/hr. Bitumen pressure distributor @1750 sqm/hr Emulsion pressure distributor @1750 sqm/hr Hot mix plant 40 to 60 TPH Mechanical Paver finisher 100 TPH Hydraulic self propelled chip spreader @ 1500 sqm/hr. Finish rolling with 6-8 tonne smooth wheeled tandem roller. Pneumatic road Roller GSB Plant 50 Cum Generator 250 KVA Generator set 125 KVA Generator set 35 KVA Concrete mixer 0.4/0.28 cum Tipper 5.50 cum capacity per Tonne per km Tipper 5.50 cum per km Plate compactor/Power rammer
345.00 345.00 345.00 345.00 370.00 1320.00 290.00 940.00 690.00 15525.00 1090.00 2070.00 1320.00 1035.00 920.00 1550.00 1090.00 620.00 345.00 4.50 45.00 40.00
Tipper 10Tonne capacity for carriage of stone chips from stock pile on road side to chip spreader
110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150
628.00 632.20 636.40 640.60 644.80 649.00 653.20 657.40 661.60 665.80 670.00 674.20 678.40 682.60 686.80 691.00 695.20 699.40 703.60 707.80 712.00 716.20 720.40 724.60 728.80 733.00 737.20 741.40 745.60 749.80 754.00 758.20 762.40 766.60 770.80 775.00 779.20 783.40 787.60 791.80 796.00
691.50 696.00 700.50 705.00 709.50 714.00 718.50 723.00 727.50 732.00 736.50 741.00 745.50 750.00 754.50 759.00 763.50 768.00 772.50 777.00 781.50 786.00 790.50 795.00 799.50 804.00 808.50 813.00 817.50 822.00 826.50 831.00 835.50 840.00 844.50 849.00 853.50 858.00 862.50 867.00 871.50