CC Road 2018-19
CC Road 2018-19
CC Road 2018-19
The above work is reprented by the Hon,ble MLC Sri PJ Chandrasekar rao for acccording administratively sanction
Accordingly the detailed estimate is prepared with following Provisions
1 Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto 1000 m lead but excluding compaction ground
supporting embankment subgrade replacement by suitable soil, which shall be paid separately as per Clause 303.5.2 as per Technical
Specification Clause 302.3.11 MORD / 301 MORTH
2 Supplying and filling of 2.36mm HBG Chips with initial lead in layers not exceeding 15 cm thick consolidatiing each deposited layer by
watering and rampping including cost and conveyance of water to work site and all operational incidental ,labour charges hire charges
and T & O Complete for finished item
3 Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete pavement, thickness as
per design, over a prepared sub base, with 43 grade cement or any other type as per Clause 1501.2.2 M30 (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 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, primer, sealant, dowel bars, near approaches to bridge / culvert and construction joints, 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.
4 Supplying and filling gravel in trenches , with initial lead in layers not exceeding 15 cm thick consolidatiing each deposited layer by
watering and rampping including cost and conveyance of water to work site and all operational incidental ,labour charges hire charges
and T & O Complete for finished item
5 Supplying and fixing of Mild steel dowel bar 25mm dia for Joint
The Estimate is prepared with SSR 2011-12 and submitted for administrative sanction.
1 Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto
1000 m lead but excluding compaction ground supporting embankment subgrade
replacement by suitable soil, which shall be paid separately as per Clause 303.5.2 as per
Technical Specification Clause 302.3.11 MORD / 301 MORTH
0
Total 5.00
Sl.
Description of work No L B D Qty Rate/per Amount
no
1 2 3 4 5 6 7 8 9
1 Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto
1000 m lead but excluding compaction ground supporting embankment subgrade
replacement by suitable soil, which shall be paid separately as per Clause 303.5.2 as per
Technical Specification Clause 302.3.11 MORD / 301 MORTH
0
Total 5.00
Sl.
Description of work No L B D Qty Rate/per Amount
no
1 2 3 4 5 6 7 8 9
1 Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto
1000 m lead but excluding compaction ground supporting embankment subgrade
replacement by suitable soil, which shall be paid separately as per Clause 303.5.2 as per
Technical Specification Clause 302.3.11 MORD / 301 MORTH
0
Total 5.00
Sl.
Description of work No L B D Qty Rate/per Amount
no
1 2 3 4 5 6 7 8 9
1 Removal of unsuitable / Unserviceable soil including excavation, loading and disposal upto
1000 m lead but excluding compaction ground supporting embankment subgrade
replacement by suitable soil, which shall be paid separately as per Clause 303.5.2 as per
Technical Specification Clause 302.3.11 MORD / 301 MORTH
Total Rs 194266.00
305734.00
500000.00
Asst. Engineer Dy Executive Engineer
PRISD Maheshwaram PRI SD Ibrahimpatanam
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
Unit = cum
Taking output = 360 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.08 425.00 884.00
Area allowences 0.40 884.00 353.60
b) Machinery
52 Excavator 0.90 cum bucket capacity @ 100 cum per hour 3.60 2967.90 10684.44
I&CAD hour
54 Tipper 5.5 cum capacity, 4 trips per hour hour 15.00 1004.40 15066.00
I&CAD
Unit = cum
Taking output = 120 cum
a) Labour
Mazdoor (Unskilled) day 46.80 425.00 19890.00
Area allowences 0.40 19890.00 7956.00
Cost of 120 cum = a+b+c 27846.00
Add seignorage charges day 120.00 0.00
Overheads & Contractors Profit 0.00000 27846.00 0.00
Rate per cum = (a+b+c)
27846.00
Sundries
0.00
Rate per cum = (a+b+c)/120 Rs
232.05
Page 6 of 19
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
3 BLD- Supplying and filling of 2.36mm HBG Chips with initial lead in layers not
CSTN- exceeding 15 cm thick consolidatiing each deposited layer by watering and
2-9 rampping including cost and conveyance of water to work site and all operational
incidental ,labour charges hire charges and T & O Complete for finished item
Unit : 1 cum
Taking output : 6 cum
a) Labour
Mazdoor ( Unskilled) No 0.31 425.00 131.75
Cost of 2.36mm HBG Chips Cum 6.00 3074.28 18445.68
Area allowences 0.40 131.75 52.70
Rate per 6 cum 18630.13
Overheads & Contractors Profit 0.00000 18630.13 0.00
18630.13
Rs 3105.02
Seignorage charges Cum 1.00 75.00 75.00
,
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a) Labour
Mason (1st class) day 5.00 470.00 2350.00
Mason (2nd class) day 5.00 450.00 2250.00
Mazdoor (unskilled) day 150.00 425.00 63750.00
Mazdoor(skilled) day 6.00 425.00 2550.00
Surveyor day 2.00 750.00 1500.00
Mazdoor (semi-skilled) day 6.00 425.00 2550.00
74950.00
Area allowences 0.40 74950.00 29980.00
(A) 104930.00
b) Machinery
Page 7 of 19
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
18 I&CAD Concrete mixer 0.28/0.40 cum capacity ( 6 Hour 36.00 534.30 19234.80
mixers) with weight batcher and suitable
capacity calibrated water tank
42 I&CAD Needle vibrator 60 mm Hour 9.00 216.70 1950.30
48 R&B Plate vibrator Hour 9.00 53.76 483.84
10 R&B Water tanker 6 Kl. Capacity Hour 5.00 698.88 3494.40
2 I&CAD Air compressor ( 1hour initial + 1 hour final) Hour 2.00 588.40 1176.80
(B) 26340.14
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
15 Curing compound (if used) @ 0.33 litre per sqm litre 131.25 119.00 15618.75
BMS- Maustic pads12.7mm thick as per IS:1838 sqm 6.25 568.00 3550.00
W.21 ( 29.40*3.75*.17/3 =6.25 ) for 1/3 depth only
sl
no
965
154& Water for curing kl 18.00 98.00
155
(C ) 515689.32
Total ( a + b + c ) 646959.46
(d) Form work @ 3% on (a+b+c) 19408.78
Cost for 75 cum = a+b+c+d 666368.24
Rate per Cum = (a+b+c+d+e)/75 8884.91
Overheads & Contractors Profit 0.00000 8884.91 0.00
8884.91
Add Sundries 0.04
Rs 8884.95
Add Seign Charges
Metal Cum 0.90 75.00 67.50
Page 8 of 19
Data Sheet
Index
S.No. Description of item Unit Qty Rate Amount
Code
Unit : 1 cum
Taking output : 6 cum
a) Labour
Mazdoor ( Unskilled) No 0.31 425.00 131.75
Cost of Gravel Cum 6.00 238.66 1431.96
Area allowences 0.40 131.75 52.70
1616.41
Add 14% overhead charges, Contractor profit 0.0000
1616.41 0.00
Asst. Engineer
PRISD Maheshwaram
Page 9 of 19
L E A D S T A T E M E N T 2018-19
Est Cost Rs
Total Cost
UnLoadin of the
Machine
Sl Roads SSR Lead in Lead charges
Deduct 13.615 %
Net Lead Blasting Seignorag g Charges Materials
Description in Material Name of the Quarry (As per SoR)
over head
charges Initial Cost Crushing (Excludin
No. Item Km charges Charges e Charges Excl
Charges
13.615% g Seign
OH Charges)
1 2 3 4 5 6 7 8 9 10 11 12 13 14
3 Gravel Local 34 10.00 159.80 19.14 140.66 98.00 0.00 0.00 30.00 238.66
5 Selected earth Local 34 5.00 91.30 10.94 80.36 40.00 0.00 0.00 30.00 120.36
5 Sand for Blindage Local 36(c) 250.00 2941.80 352.52 2589.28 570.00 0.00 0.00 90.00 10.07 3169.35
6 Sand for concrete Karimnagar Vagu 36(B) 250.00 2941.80 352.52 2589.28 570.00 0.00 0.00 90.00 10.07 3169.35
7 2.36 and below Stone Dust Ankireddypally 35(B) 250.00 2941.80 352.52 2589.28 485.00 0.00 0.00 75.00 3074.28
8 10 mm HBG Chips-SS5 Ankireddypally 33(B) 250.00 2941.80 352.52 2589.28 657.00 164.25 67.00 75.00 3477.53
9 12 mm HBG Chips-SS5 Ankireddypally 33(C) 250.00 2941.80 352.52 2589.28 781.00 195.25 67.00 75.00 3632.53
10 20 mm HBG Metal-SS5 Ankireddypally 33(D) 250.00 2941.80 352.52 2589.28 870.00 217.50 67.00 75.00 3743.78
11 40 mm HBG Metal-SS5 Ankireddypally 33(F) 250.00 2941.80 352.52 2589.28 505.00 126.25 67.00 75.00 3287.53
12 40-45mmHBG M/C Metal Ankireddypally 33(G) 250.00 2941.80 352.52 2589.28 520.00 130.00 67.00 75.00 3306.28
13 25-27 mm HBG M/C Metal Ankireddypally 33(F) 250.00 2941.80 352.52 2589.28 790.00 197.50 67.00 75.00 3643.78
14 19-22 mm HBG M/C Metal Ankireddypally 33(E) 250.00 2941.80 352.52 2589.28 821.00 205.25 67.00 75.00 3682.53
15 12-14 mm HBG M/C Metal Ankireddypally 33(D) 250.00 2941.80 352.52 2589.28 700.00 175.00 67.00 75.00 3531.28
16 9.5-11.2 mm HBG M/C Metal Ankireddypally 33(C) 250.00 2941.80 352.52 2589.28 620.00 155.00 67.00 75.00 3431.28
17 5-7 mm HBG M/C Metal Ankireddypally 33(B) 250.00 2941.80 352.52 2589.28 485.00 121.25 67.00 75.00 3262.53
18 2.36-5 mm HBG M/C Metal Ankireddypally 33(A) 250.00 2941.80 352.52 2589.28 485.00 121.25 67.00 75.00 3262.53
19 2.36 and below Ankireddypally 35(b) 250.00 2941.80 352.52 2589.28 485.00 75.00 3074.28
12 Man mazdoor 425
13 Woman mazdoor 425
14 Semi skilled Mason/Electrician / 2nd Class Carpentor or Painter /Balck smith/Bar bender /Helper 450
15 Skilled Mason /1st Class Carpentor / Bllack Smith Muncipal allowance MA 40% 470
16 Allowance Over Heads OH 0.000%
17 Water 98.00 13.615
1) This is to certify that the proposed leads over and above initial 1kM
2) This is to certify that the proposed leads of the work is true and nearet to the best of my knowledge
3) This is to certified that the stone requires blasting
4) This is to certified that the proposed work is located with in the Muncipal limits of 12KM
Asst. Engineer
PRISD Maheshwaram
Lead charges 2018-19