Widining & Strengthing of Biswan Laharpur Hargao NH-727 Ke KM 17 Nayamupur Safipur Kasmanda Road

Item Rate
Name of Work Widining & strengthing of Biswan Laharpur Hargao NH-72

Kabrai 313.00
Lalkuwa 263.00
Hamirpur 249.00
Length 2,500.00
Say Rs Lacs -
Carriageway 3.00
SOLING -
E/W -
CC
HP- No. 1000 2.00
HP- No. 350 -
V.G-10 40,592.00
EMULSION SS-2 51,034.00
01.08.2024
Mate 370.00
Labour Skilled 350.00
Labour Semi Skilled 335.00
Labour UnSkilled 325.00
Mason 1st 480.00
Mason 2nd 450.00
Bhisti 380.00
Water 50.00
Water Tanker 6Kl 370.00
Capacity
VG_10
SS_2
RS_1
Cement PPC 325.00
Bricks 7.50
Pipe 600 dia 1,700.00
Collor 600 dia 375.00
Pipe 1000 dia 3,800.00
Collor 1000 dia 800.00
Distance Querry upto 1,823.00
200
onward 200 6.50
781032094.xlsx
Basic Rates
Date:- 01.08.2024
Analysis for Bitumen
a) Bitumen emulsion SS-2
Basic rate at Panipat Refinery 51034.00 per MT
b) Bitumen emulsion MS-1

Basic rate at Panipat Refinery per MT
c) Bitumen (VG-10 ) (Bulk)

Basic rate at Mathura Refinery 40592.00 per MT
d) Bitumen (VG-30 ) (Bulk)

Basic rate at Mathura Refinery per MT
Analysis for Bricks

a) Class 150 bricks
Rate at Klin 7.50 per no 7500.00 per thou
Analysis for Cement

a) Cement (PPC)
Market rate 325.00 per beg or 6500.00 per Mt
b) Cement (OPC)
Market rate 335.00 per beg or 6700.00 per Mt
Analysis for Steel
H.Y.S.D. Bar 68000.00 per Mt
Anaalysis for NP-3 Hume pipe

Details Unit 1000mm dia 600 mm dia 450mm dia 350mm dia
Rate of NP3 Hume Pipe Rmt 3800.00 1700.00 1230.00 960.00
Rate of coller No 800.00 375.00 215.00 175.00
Pipe and coller required for 1 culvert 1 culvert 1 culvert 1 culvert 1 culvert
Pipe Rmt 7.50 7.50 7.50 7.50
Coller No 2.00 2.00 2.00 2.00
Amount of Pipe and coller Rs 30100.00 13500.00 9655.00 7550.00
Add carriage 15% Rs 4515.00 2025.00 1448.25 1132.50
Total Rs 34615.00 15525.00 11103.25 8682.50
Rate per Rmt Rs 4615.33 2070.00 1480.43 1157.67
Say Rs 4615.30 2070.00 1480.40 1157.70
JE AE EE
P.D., PWD P.D., PWD P.D., PWD
Sitapur Sitapur Sitapur
PWD WORK
LOK NIRMAN VIBHAG
Widining & strengthing of

Biswan Laharpur Hargao NH-
Name of Work-
727 ke km 17 Nayamupur
safipur kasmanda Road
Uniq Code of Road- 248253

Sitapur/Khiri Circle, PWD,
Name of Circle-
Sitapur
Name of Division- P.D., PWD, SITAPUR
Name of Yojna- Reconstruction
Road Length [in Km.] 2.500
Total Cost of Road- [in Lacs] 245.19

PROFORMA FOR CHECKING OF ESTIMATE
1 Report (a) Proper references have been quoted and attached to the estimate with copies
(b) In case of revised estimate the amount of excess has been given itemwise in the
comparative statement with detailed reasons.
(c) Singnature of A.E., E.E. and S.E. exist.

2 Specification : (a) Detailed specifications for each item of work are included in the estimate.
3 Designs (a) These have been prepared as per standard practice and C.E.'s instructions .
(b) Each design has been prepared as per standard practive and C.E.'s instructions.
4 Analysis of Rates : (a) The rates for non scheduled items have been based on prevailing market rates
and rates for schedule items are as per approved one.
(b) The rates for non scheduled items have been based on prevailing market rates
and rates for schedule items are as per approved one.
5 Datails of Measurements : Each page has been signed by Junior Engineer, The signature of A.E., E.E. exist in
the end of each set.
6 Bill of Quantity : Each page bears signature of Junior Engineer, Assistant Engineer, Executive Engineer and
Superintending at the end of the each set.
7 Summary of Estimated Cost : These have been signed by Junior Engineer, Assistant Engineer, Executive
Engineer and Superintending Engineer.
8 Plans : This has been signed by Junior Engineer, Assistant Engineer, Executive Engineer and Superintending
engineer.
9 General : (I) Name and designations, should exist below all signaturs and correction intialed.
(ii) Each page of design, analysis of rates, details of measurements, bill of quantities
and summary of estimated cost should be certified checked and corrected by
Divisional and Circle Office computers with the signature and seal.
(iii) The Signature of Local Head of department should exist on report, specifications,
summary of estimated cost and plans.
Sl.No. Description Name Signature
1 Junior Engineer Er Ajay Singh
2 Assistant Engineer Er Vivek Chaurasiya
3 Divisional J.E. (T) Er Mayaram
4 Executive Engineer Er M.K.Verma
5 Circle J.E. (T) Er K.K. Singh
6 Superintending Engineer Er Subha Chandra

INDEX
Sl. NO. PARTICULARS PAGE NO.
1 Title Page
2 Index
3 Report
4 References
5 Specification
6 Design
7 R.M.R.
8 Analysis of Rate
9 Detail of Measurement
10 Bill of Quantity
11 Summary of Estimated Cost
12 Map / Drawinds
SPECIFICATION
ALL WORK SHALL BE CARRIED OUT AS PER P. W. D. DETAILED

SPECIFICATION OR AS PER LATEST CIRCULARS OF CHIEF ENGINEER
OR AS PER DIRECTION OF ENGINEER INCHARGE.
A.E E.E
PD, PWD, PD, PWD,
Sitapur Sitapur
ekxksZ ds lkekU; ejEer ds lkFk
uohuhdj.k@fo'ks"k ejEer@ lqn`<+hdj.k gsrq
izLrkfor ekxZ@iqfy;k ds dk;ksZ gsrq psd
fyLV
Widining & strengthing of Biswan Laharpur Hargao
1 ekxZ dk uke & NH-727 ke km 17 Nayamupur safipur kasmanda
Road
2 ekxZ dk ;wfud dksM & 240710
3 ekxZ dh Js.kh & xzkeh.k ekxZ
4 ekxZ dk LokfeRo & yksd fuekZ.k foHkkx
5 ekxZ dh dqy yEckbZ 2-40 & izLrkfor yEc 0.250 Km.
6 lEcfU/kr fo/kku lHkk dk uk & egksyh
7 lEcfU/kr yksdlHkk dk uke & /kkSjgjk
8 izLrkod dk uke ¼;fn dksb & ek0 Jh 'k'kkad f=osnh
¼ek0 tuizfrfuf/k vFkok vU & ek0 fo/kk;d
ekxZ ds {kfrxzLr yEckbZ
9 ekxZ ds foxr uohuhdj.k dk& 10/2017
10 ekxZ dh vkSlr ØLV & 20-00 lseh0
11 ekxZ dh pkSM+kbZ ¼ehVj& #NAME?
12 izLrkfor dk;Z ¼la{ksi esa & ysofyax dks 0.250 Km.
uohuhdj.k & 1.500 Km.
lh0lh0 jksM 0.250 Km.
;w0Mªsu@ds0lh0 Ms0.160 Km.
b.Vj ykWfdax VkbYl X
ekxZ ij {kfrxzLr iqfy;k dk fooj.k
13 iqfy;k dk izdkj &vkj0lh0lh0@gz;we ikbi X
14 iqfy;k la0 & X
15 iqfy;k dh pkSM+kbZ ¼eh0& X
16 iqfy;k dh Liku ¼eh0 esa½& X
17 izLrkfor dk;Z ¼la{ksi esa & foLrkj@ iquZfuekZ.kX
vizksp jksM------------X
ckbZikl----------------- X
18 ekxZ fdlh vU; ;kstuk esa iz& ugha
19 ekxZ ij foxr rhu o"kksZ esa djk;s x;s dk;Z ,oa O;;
20 izLrkfor dk;Z dh ykxr & 27.16 Lacs
21 ctV dksM &
¼,0ds0 ¼Mh0ds0 ¼;ksxs'k

f}osnh½ xkSre½ ¼ohjsUnz pkS/kjh½ iokj½
lgk;d vfHk;Urk
vf/k'kklh vfHk;Urkv/kh{k.k vfHk;Urk eq[; vfHk;Urk
fuekZ.k [k.M&4fuekZ.k [k.M&4 lhrkiqj@[khjh o`Rr e/; {ks=
yks0fu0fo0 yks0fu0fo0
lhr lhrkiqjyks0fu0fo0 lhrkiqjyks0fu0fo0 y[kuÅ
izfrosnu
dk;Z dk बिसवां लहरपुर हरगांव मार्ग ७२७ के किमी १९ से न्यामूपुर होते हुए शरीफपुर
कसमंडा मार्ग
fooj.k&
izLrqr dk;Z dk izkjfEHkd vkx.ku dk;kZy; izeq[k vfHk;Urk ;krk;kr

oxZ ds i=kWd -------------------------------------------------------- ds
vuqikyu esa xfBr fd;k x;k gSA ;g ekxZ tuin lhrkiqj ds
fo/kkulHkk {ks= ygjiqj ds ygjiqj fodkl [k.M esa fLFkr gSA ;g
ekxZ ygjiqj rEckSj ekxZ ds fdeh0 6 ls nksa;h vksj fudydj
lqYrkuiqj 'kkgiqj ekxZ ds fdeh0 1 ls cka;h vksj fudydj xzke
dsnkj Vk.Mk rd tkrk gSA ;g ekxZ orZeku esa xUuk foHkkx dk
gSA bl ekxZ dh dqy yEckbZ 1-30 fdeh0 gS rFkk pkSMkbZ 3-00
eh0 vkSlru dzLV 20-00 lseh0 gSA tks orZeku esa NfrxzLr gSA
ekxZ ij MCyw0,e0,e0 bZVh,0 ds lkFk ih0lh0 ,oa lhy dksV dk
izkfo/kku fd;k x;k gSAa bl ekxZ dk iquZfuekZ.k gks tkus ls
cktkj]
ekxZ dse.Mh] phuhfey]
fuekZ.k ftyk
gsrq eq[;ky;] vLirky]
fuEukuqlkj Ldwy]fd;k
izkfo/kku dkystx;kvkfn
gS&ds
1-WBM-3 {kfrxzLr Hkkx esa MCyw0ch0,e0 xzsM&3 ls ikV~gksYl HkjkbZ
dk dk;ZA
2-WMM ETA 3.5% 10 lseh0 eksVkbZ esa MCyw0,e0,e0 bZVh, dk dk;ZA
3-E/W in Patri ekxZ ij iVjh fuekZ.k dk dk;ZA

4-Tack Coat fcVqfeu oh0th0&10 ls lEiw.kZ yEckbZ ,oa pkSM+kbZ esa VSd
5-Primix Carpet dksV dk
ekxZ dhdk;ZA
lEiw.kZ yEckbZ ,oa pkSM+kbZ esa 13-2@11-2 ,e,e
fxzV o ohth&10 ls 20 ,e,e eksVkbZ esa ih0lh0 dk dk;ZA
6-Seal Coat ekxZ dh lEiw.kZ yEckbZ ,oa pkSM+kbZ esa 6-7 ,e,e fxzV o
ohth&10 fcVqfeu ls lhy dksV Vkbi lh dk dk;ZA
7-CC Work vkcknh Hkkx esa lh0lh0 jksM dk dk;ZA
fof'kf"V;kW bl vkx.ku esa izkfo/kkfur leLr dk;Z eksMZ@eksFkZ ,oa yksd

fuekZ.k foHkkx dh fof'kf"V;ksa ds vuq:Ik yh xbZ gaSA
ykxr dk mijksDrkuqlkj ;g izkjfEHkd vkx.ku 1-30 fd0eh0 yEckbZ gsrq
lkjka'k ykxr :0 67-52 yk[k ek= dk xfBr dj iz'kkldh; ,oa foRrh; Lohd`fr
gsrq izsf"kr gSA
lgk;d vfHk;Urk vf/k'kklh vfHk;Urk

izkUrh; [k.M yks0fu0fo0 izkUrh; [k.M yks0fu0fo0
lhrkiqjA lhrkiqjA
Traffic Census
Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur
Name of Road : Traffic
safipur kasmanda Road
Block : Laharpur District : Sitapur Package No : UP 7552
Month & Year of Traffic Volume From to Design Period 10 Traffic Growth 6
Motorised Traffic Non Motorised Traffic
Agricultural Tractors Animal Drawn
Trucks Buses
Trallers Vechicle
Cars
Jeep Light Laden Unladen Overladen
Motorised
Vans Comm Cycl Cycle
Days two
Three ercial es Rickhwa Num
Wheelers L U OL L U OL SWC
Wheeler Vehicle Tyred
s SA TaA SA TaA SA TaA
Day1 208 282 35 6 0 3 0 3 0 8 2 2 2 0 0 297 17 0 13

Day2 314 289 28 3 0 3 0 3 0 3 1 3 4 0 0 339 15 0 13
Day3 288 306 24 4 0 3 0 3 0 2 2 3 5 0 0 296 10 0 5
Day4 - - - - - - - - - - - - - - - - - - -
Day5 - - - - - - - - - - - - - - - - - - -
Day6 - - - - - - - - - - - - - - - - - - -
Day7 - - - - - - - - - - - - - - - - - - -
Average 270 292 29 4 0 3 0 3 0 4 2 3 4 0 0 311 14 0 10

Factor
IRC SP 64 1990 1 0.5 1.5 3 4.5 3 4.5 3 4.5 1.5 1.5 1.5 3 0.5 2 8 8
PCU (Initial) 270 146 43.5 12 0 9 0 9 0 6 3 4.5 12 155.5 28 0 80
PCU at the time of

opening of traffic 303 164 49 13 0 10 0 10 0 7 3 5 13 175 31 0 90
After 2 year
Design PCU after

10 Years 543 294 88 23 0 18 0 18 0 13 5 9 23 313 56 0 161
Total PCU = 1564
J.E A.E E.E

PRADHAN MANTRI GRAM SADAK YOJANA- 3
Name of Road : Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Pavement Design
Nayamupur safipur kasmanda Road
Block :Laharpur District :Sitapur
Lane Factor= 1 CBR= 5.1 % Design Period= 10 years Traffic Growth= 6

Design of Flexible Pavement as per IRC :SP: 72-2015
Sl No Traffic count AADT(T+1 T at initial
.2nTt/365) period of
Type ADT(in lean ADT(in peak opening VDF taken as per
period) period)n=1& traffic clause 3.4.4 of ESAL (To) N
t=75 days [T(1+.01r)2] IRC:SP:72-2015
T
1 2 3 4 5 6 7 8 9
1 Truck (laden) SA 4 8 4.99 5.61 2.86 16.04 77168.28
Truck (laden)TaA 0 0 0.00 0.00 2.86 0.00 0.00
2 Truck (laden
&overloaded) SA
3 6 3.74 4.20 2.86 12.01 57779.99
Truck (laden
&overloaded) TaA
0 0 0.00 0.00 2.86 0.00 0.00
3 Truck (unladen) SA 3 6 3.74 4.20 0.31 1.30 6254.29
Truck (unladen) TaA 0 0 0.00 0.00 0.31 0.00 0.00
4 Bus 4 8 4.99 5.61 0.31 1.74 8371.12
5 Tractor (laden) 4 8 4.99 5.61 0.34 1.93 9285.21
6 Tractor (unladen) 2 4 2.49 2.80 0.34 0.96 4618.55
7 Tractor (laden
&overloaded)
3 6 3.74 4.20 0.34 1.44 6927.83
Total 23 46 29 32 13.40 35.42 170405.27
CVPD 23 29 32 Lane factor L = 1 Max VDF= 2.86
Cumulative ESAL applications (N) = To*365*[(1+.01r)^n-1]*L/.01r = 170405 Traffic Cat.:- T4
say 0.17 msa Soil Cat. :- S3
Design of Flexible Pavement as per IRC :SP: 72-2015
Composition, Thickness as per The crust composition adopted against this The crust composition adopted against
Design in mm requirement in mm this requirement in mm
BT 20 PC With Seal Coat 20 PC With Seal Coat 20
BM NA
WBM 75 WBM-III G-3 75 WBM-III G-3 75
Base of Gravel 75 WBM IInd layer G-2 WBM IInd layer G-2
GB NA WBM Ist layer G-2 75 WBM Ist layer G-2 75
GSB 150 GSB Ist layer 0 GSB Ist layer
Mod Subgrade NA GSB in widening 175 Existing Crust 175
Total 300 Total_PROVIDED 325 Total_PROVIDED 325
As Per Design In Widening Portion In Existing Portion
J.E A.E E.E

ROAD METAL RATES
Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
Net Distance from quarry to
Deduct site in Kms. Total of Total of TT @4on Total of Rate
Km. Name of Quarry Quarry Cost of Forest Stacking
loading Rate
Column Charge
Column Column Col Toll Tax rounded 10 Remarks
No. quarry Rate Cartage Tax (3b,8a,9)
@ (3-3a) Pacca Kaccha Total (7,8) (10-8-9) (10,11) N.P.
1 2 3 3(a) 3(b) 4 5 6 7 8 8(a) 9 10 11 12 12(a) 13 14

45mm to 90mm Gauge Cartage For Kabrai
1 Kabrai 565.00 160.00 405.00 313 - 313 2325.00 - 2325.00 - 2730.00 - 2730.00 2730.00 1 to 200 1657.28
2 Lalkuwan 1200.00 160.00 1040.00 263 - 263 2029.55 - 2029.55 - 3069.55 - 3069.55 3069.50 201 to 313 667.72
45mm to 63mm Gauge @ 5.909 2325.00
1 Kabrai 745.00 160.00 585.00 313 - 313 2325.00 - 2325.00 - 2910.00 - 2910.00 2910.00
2 Lalkuwan 1335.00 160.00 1175.00 263 - 263 2029.55 - 2029.55 - 3204.55 - 3204.55 3204.50 Total- 2325.00
22.4mm to 53mm Gauge
1 Kabrai 825.00 160.00 665.00 313 - 313 2325.00 - 2325.00 - 2990.00 - 2990.00 2990.00 Cartage For Lalkuwan
2 Lalkuwan 1340.00 160.00 1180.00 263 - 263 2029.55 - 2029.55 - 3209.55 - 3209.55 3209.50 1 to 200 1657.28
20mm Gauge 201 to 263 372.27
1 Kabrai 1315.00 160.00 1155.00 313 - 313 2325.00 - 2325.00 - 3480.00 - 3480.00 3480.00 @ 5.909 2029.55
2 Lalkuwan 1345.00 160.00 1185.00 263 - 263 2029.55 - 2029.55 - 3214.55 - 3214.55 3214.50
13.2mm Gauge Total- 2029.55
1 Kabrai 1035.00 160.00 875.00 313 - 313 2325.00 - 2325.00 - 3200.00 - 3200.00 3200.00
2 Lalkuwan 1345.00 160.00 1185.00 263 - 263 2029.55 - 2029.55 - 3214.55 - 3214.55 3214.50 Cartage For Hameerpur
10mm to 16mm Gauge (11.2 mm) 1 to 200 1657.28
1 Kabrai 995.00 160.00 835.00 313 - 313 2325.00 - 2325.00 - 3160.00 - 3160.00 3160.00 201 to 249 289.54
2 Lalkuwan 1345.00 160.00 1185.00 263 - 263 2029.55 - 2029.55 - 3214.55 - 3214.55 3214.50 @ 5.909 1946.82
Crushed Shingle ( 6.7 mm) Total- 1946.82

1 Kabrai 725.00 160.00 565.00 313 - 313 2325.00 - 2325.00 - 2890.00 - 2890.00 2890.00
2 Lalkuwan 1345.00 160.00 1185.00 263 - 263 2029.55 - 2029.55 - 3214.55 - 3214.55 3214.50 Cartage Rate
Crushed Stone Dust 2.8mm & Below 1 to 25 382.45
1 Kabrai 655.00 100.00 555.00 313 - 313 2325.00 - 2325.00 - 2880.00 - 2880.00 2880.00 26 to 50 206.64
2 Lalkuwan 1345.00 100.00 1245.00 263 - 263 2029.55 - 2029.55 - 3274.55 - 3274.55 3274.50 51 to 75 204.55
Coarse Sand 76 to 100 181.82
1 Hameerpur 1065.00 150.00 915.00 249 - 249 1946.82 - 1946.82 - 2861.82 - 2861.82 2861.80 101 to 150 340.91
2 Lalkuwan 1430.00 150.00 1280.00 313 - 313 2029.55 - 2029.55 - 3309.55 - 3309.55 3309.50 151 to 200 340.91
Above of 201 @ 5.909
1657.28
Certified that the cartage from the shortest possible route where the overall rates are cheapest has bee adopeted.
J.E. A.E. E.E.

PD, PWD, Sitapur PD, PWD, Sitapur PD, PWD, Sitapur
ANALYSIS of RATE
ng & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
MORD
S.l. Quantit
specificati Description of Item Unit Rate Amount
No. y
ons
1 2 3 4 5 6 7
4.1 401 GSB
Construction of granular sub-base by providing well

graded material, spreading in uniform layers with motor
grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with
smooth wheel roller to achieve the desired density,
complete as per Technical Specification Clause 401.
By Manual Means
Unit = cum
Taking output = 300 cum
a) Labour
Mate day 0.48 370.00 177.60
Mazdoor (Skilled) day 2.00 350.00 700.00
Mazdoor (UnSkilled) day 10.00 325.00 3250.00
A- 4127.60
b) Machinery
Price Escalalation 2002-03 @ 85%
Motor Grader 110 HP @ 50 Cum per Hour hour 6.000 2858.25 17149.50
Three Wheel 80-100 Kn Static Roller @ 10 Cum per hour 30.00 549.45 16483.50
Hour
Tractor with Rotavator 25 Cum per Hour hour 12.000 518.00 6216.00
Water Tanker 6Kl Capacity 5.000 370.00 1850.00
B- 41699.00
C) Aggregate
Well graded granular sub-base materials as per Table
400.1
53 mm to 9.5 mm @ 50 percent cum 192.000 2990.00 ###
9.5 mm to 2.365 mm @ 20 percent cum 77.00 2890.00 ###
2.36 mm below @ 30 percent cum 115.00 2880.00 ###
Water kl 30.00 50.00 1500.00
C- ###
A+B+C ###
d) Overheads and CP @ 13.5% on (a+b+c) ### ###
d) Add Royalty
53 mm to 9.5 mm @ 50 percent cum 192.00 160.00 ###
9.5 mm to 2.365 mm @ 20 percent cum 77.00 160.00 ###
2.36 mm below @ 30 percent cum 115.00 100.00 ###
54540.00
[Cost for 300 cum = a+b+c+d] Total- ###
Rate per cum = (a+b+c+d)/ 300 4627.73
Say Rs. 4627.73
J.E. A.E. E.E.

PD, PWD, PD, PWD, PD, PWD,
Analysis of Rate
Quantity Amount
Reference to Rate (Rs.)
Sr No MORD Description Unit (Rs.)
Specification For Small Small Project
Project
WMM Stblz
4.9 406 Wet Mix Macadam (RAP with 3.5% emulsion & 1% cement)
Providing, laying, spreading and compacting graded stone aggregate to
wet mix macadam specification including premixing the material with
water at OMC in mechanical mixer (Pug Mill), carriage of mixed material
by tipper to site, laying in uniform layers in sub-base/base course on a
well prepared sub-base and compacting with smooth wheel roller of 80
to 100kN weight to achieve the desired density including lighting,
barricading and maintenance of diversion, etc as per Tables 400.11 &
400.12 and Technical Specification Clause 406. (RAP with 3.5%
emulsion & 1% cement)
By Mechanical Means with 1 Km. lead

Unit = cum
Taking output = 100 Cum
a) Labour L-12
Mate day 0.400 370.000 148.000
Dresser skilled for alignment day 8.000 350.000 2800.000
Mazdoor skilled day 2.000 350.000 700.000
b) Machinery
85%
Wet mix plant (Pug mill) 4.000 1437.450 5749.800
Front end loader for loading to Tipper 1 Cum Capacity hour 4.000 962.000 3848.000
Tipper @ 5 cum capacity hour 10.000 370.000 3700.000
Motor Grader @50 Cum/Hr hour 2.000 2858.250 5716.500
Water Tanker 6kl capacity hour 1.330 370.000 492.100
Roller 8-10 tonne capacity hour 6.280 549.450 3450.550
c) Material
Emulsion 3.5% tonne 7.700 51725.600 398287.120
Cement 1% tonne 2.200 6500.000 14300.000
Close graded Granular sub-base Material as per table 400-1
For Grading-I Material
45 mm to 22.4 mm@ 30 per cent cum 38.100 2990.000 113919.000
22.4 mm to 2.36 mm @ 40 per cent cum 50.800 3200.000 162560.000
2.36 mm to 75 micron@ 30 per cent cum 38.100 2880.000 109728.000
Cost of water KL 8.000 50.000 400.000
Rate per cum
d) Overhead charges & Contractor's profit " @ 13.50% 825799.07 111482.870
e) Add Royalty
45 mm to 22.4 mm@ 30 per cent 38.100 160.00 6096.000
22.4 mm to 2.36 mm @ 40 per cent 50.800 160.00 8128.000
2.36 mm to 75 micron@ 30 per cent 38.100 100.00 3810.000
955315.94 18034.000
Cost for 100 cum = a+b+c+d+e 973349.940
Rate per cum = (a+b+c+d+e)/100 9733.499
Say, 9733.40
Analysis of Rate
& strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
S. Ref. To Description Unit Quantity Rate Amount
No. Specific Rs.
ation
1 2 3 4 5 6 7
(1) WBM Grading II
Providing, Laying, spreading and compacting

stone aggregates of 63-45 mm size to water
bound macadam specification including
spreading in uniform thickness , hand
packing ,rolling with Smooth wheel roller 80-
100 KN in stages to proper grade and
camber ,applying and brooming ,Stone
screening,binding materials to fill up
theinterstices of coarse aggregate ,watering
and compacting to the required density
(A) By Manual Means

Unit = Cum
Taking Output =
360 cum ###
a) Labour Km
Mate day 10.08 370.00 3,729.60
Mazdoor (skilled) day 2.00 350.00 700.00
Mazdoor (unskilled) day 250.00 325.00 81,250.00
A) 85,679.60
b) Machinery ###
Price Escalalation 2002-03 @ 85% ###
Three wheel 80-100 Kn static roller@8cum/hr hour 45.00 549.45 24,725.25
Water tanker 6 kl capicity hour 24.00 370.00 8,880.00
B) 33,605.25
c) Material ###
63 mm to 45 mm @ 0.91 cum per 10 sqm cum 435.60 2910.00 ###
Type B 11.2 mm @ 20 % per 10 sqm cum 96.01 2880.00 ###
Binding material @ .08 cum per 10 sqm cum - -
Water KL 144.00 50.00 7,200.00
C) ###
A+B+C ### -
Contractor's profit including overhead @ ### ### ###
d) Add Royalty
63 mm to 45 mm @ 0.91 cum per 10 sqm cum 435.60 160.00 69,696.00
Type B 11.2 mm @ 20 % per 10 sqm cum 96.01 100.00 9,601.00

79297.00
Rate per cum = (a+b+c) / 360 5,487.27
###
Rate Per Cum 5,487.27
###
Say- 5,487.27
###
###
JE AE EE
###
Analysis of Rate
Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
No. Rs.
Specifi
cation
1 2 3 4 5 6 7
(1) WBM Grading III
Providing, Laying, spreading and compacting

stone aggregates of 53-22.4 mm size to water
bound macadam specification including spreading
in uniform thickness, hand packing ,rolling with
Smooth wheel roller 80-100 KN in stages to proper
grade and camber ,applying and brooming ,Stone
screening to fill up the nterstices of coarse
aggregate ,watering and compacting to the
required density
(A) By Manual Means

Unit = Cum
Taking Output = 360 cum
a) Labour
Mate day 10.08 370.00 3,729.60
Mazdoor (unskilled) day 250.00 325.00 81,250.00
A) 85,679.60
b) Machinery
Price Escalalation 2002-03 @ 85%
Three wheel 80-100 Kn static roller@8cum/hr hour 45.00 549.45 24,725.25
Water tanker 6 kl capicity hour 24.00 370.00 8,880.00
B) 33,605.25
c) Material
53 mm to 22.4 mm @ 0.91 cum per 10 sqm cum 435.60 2990.00 1,302,444.00
Type B 11.2 mm @ 0.18 cum per 10 sqm cum 86.40 2880.00 248,832.00
Water KL 144.00 50.00 7,200.00
C) 1,558,476.00
Contractor's profit including overhead @ 13.50% 1677760.85 226,497.71
d) Add Royalty
53 mm to 22.4 mm @ 0.91 cum per 10 sqm 435.60 160.00 69,696.00
Type B 11.2 mm @ 0.18 cum per 10 sqm 86.40 100.00 8,640.00
A+B+C+D 1904258.56 78,336.00
Rate per cum = (a+b+c+d) / 360 1982594.56 5,507.21

Rate Per Cum 5,507.21
Say- 5,507.21
JE AE EE
ANALYSIS OF RATES & CONVEYANCE CHARGES
Widining & strengthing of Biswan Laharpur Hargao NH-
727 ke km 17 Nayamupur safipur kasmanda Road
Cost of Bitumen VG-10 from Refinery to Site
Sl.N Amount
Item
o. (in Rs.)
1 Supply of Bitumen VG-10 (Bulked) basic rate at Mathura 40,592.00
Cartage from Refinary to Site

2 352 x2 704 KM. 1.90 ./Km. 1,337.60
Distance
3 Less Loading 0.00
Total 41,929.60
Say [per M.T.] Rs. 41,929.60
Note- Above bitumen and emulsion rates are based on basic rates 01.08.2024
Cost of Emulsion SS-2 from Refinery to Site (Packed)

Sl.N Amount
Item
o. (in Rs.)
1 Supply of Emulsion SS-2 basic rate 51,034.00
2 Cartage from Refinary to Site Distance 364 KM. 1.90 ./Km. 691.60
3 Less Loading 0.00
Total 51,725.60
Say [per M.T.] Rs. 51,725.60
Note- Above bitumen and emulsion rates are based on basic rates 01.08.2024
J.E. A.E. E.E.

Analysis of Rate
ing & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda R
S. Ref. To Description Unit Quantit Rate Amount
No. Specific y Rs.
ation
1 2 3 4 5 6 7
5.2 503 Tack Coat
VG_10 Providing and applying tack coat with VG_10

using bitumen distributor at the rate of 0.30
kg per sqm on the prepared surface cleaned
with hydraulic broom.
Unit = Sqm.
Taking output = 3500 Sqm.
a) Labour
Mate day 0.08 370.00 29.60
729.60
b) Machinery Price Escalation @ 85%
Air Compressor 250 Cfm hour 2.80 381.10 1,067.08

Bitumen pressure distributor @ 1750 hour 2.00 1280.20 2,560.40
Sqm/Hour
3,627.48
c) Material
VG_10 @0.30 Kg per Sqm. tonne 1.050 41929.60 44,026.08
d) Contractor's profit including overhead @ 13.50% 48383.16 6,531.73
Total- [a+b+c+d) 54,914.89
Rate per sqm/ 3500 15.69
Say Rate/Sqm Rs. 15.69
Say Rs.- 15.69
J.E. A.E. E.E.

Analysis of Rate
No. Specific y Rs.
ation
1 2 3 4 5 6 7
5.9 508 Premix
VG_10 Providing laying & rolling of open graded premix
carpet of 20 mm thickness composed of 13.2mm
to 5.6 mm aggregates either using penetration
grade bitumen or emulsion to required line ,grade
and level to serve as wearing course on a
previously prepared base including mixing in a
suitable plant ,laying and rolling with a three wheel
80-100 KN static roller capacity finished to
required level and grades to be followed by seal
coat .
By Manual Means
Bitumen (VG-10)
Unit = Sqm.
a) Labour
Mate day 0.22 370.00 81.40
Mazdoor (Semi-skilled) day 1.20 335.00 402.00
Mazdoor (Unskilled) day 4.20 325.00 1,365.00
1,848.40
b) Machinery Price Escalation @ 85%
Mixall 6/10 tonne Capacity hour 0.80 740.00 592.00

Bitumen boiler fired 1000 litre capacity hour 0.80 236.80 189.44
Three wheel 80-100 KN static roller hour 0.40 549.45 219.78
1,001.22
c) Material
Bitumen VG_10 @146Kg per 100 sqm. Tonne 0.146 41929.60 6,121.72
Crushed stone chipping 13.2 mm @ 0.18 Cum 1.800 3200.00 5,760.00
Cum/10Sqm
Crushed stone chipping 11.2 mm @ 0.09 Cum 0.900 3160.00 2,844.00
Cum/10Sqm
14,725.72
d) Contractor's profit including overhead @ 13.50% 17,575.34 2,372.67

e) Add Royalty
Crushed stone chipping 13.2 mm @ 0.18 1.80 160.00 288.00
Cum/10Sqm
Crushed stone chipping 11.2 mm @ 0.09 0.90 160.00 144.00
Cum/10Sqm
A+B+C+D 19948.01 432.00
Total- 20,380.01
Rate Per Sqm./ 100 203.80
Say Rs.- 203.80
J.E. A.E. E.E.

Analysis of Rate
No. Specific y Rs.
ation
1 2 3 4 5 6 7
5.1 510 Seal Coat
VG_10 Providing and laying seal coat 'C' Type

sealing the voids in a bituminous surface laid
to the specified levels, grade and cross fall .
Case II - Type 'C'

Bitumen (VG-10)
Unit = Sqm.
a) Labour
Mate day 0.10 370.00 37.00
Mazdoor (Semi-skilled) day 0.45 335.00 150.75
Mazdoor (Unskilled) day 2.00 325.00 650.00
b) 837.75
Machinery Price Escalation @ 85%
Bitumen boiler fired 1000 litre capacity hour 0.20 236.80 47.36
Three wheel 80-100 KN static roller hour 0.20 549.45 109.89
c) 157.25
Material
Bitumen VG_10 @6.5Kg per 10 sqm. tonne 0.065 41929.60 2,725.42
Crushed stone chipping of 6.7 mm size Cum 0.900 2890.00 2,601.00
defined as 100 % passing 9.5 mm sieve
and retained on 2.36 mm sieve applied @
0.09 cum.
5,326.42
Contractor's profit including overhead @ 13.50% 6321.42 853.39
d) Add Royalty
e) Crushed stone chipping of 6.7 mm size 0.90 160.00 144.00
defined as 100 % passing 9.5 mm sieve
and retained on 2.36 mm sieve applied @
0.09 cum.
A+B+C+D 7174.81 144.00
Total- 7,318.81
Rate Per Sqm./ 100 73.19
Say Rs.- 73.19
J.E. A.E. E.E.

Analysis of Rate
Sr. Ref.
Description Unit Quantity Rates Rs. Cost Rs.
No. MORD
11 800 P.C.C.1:3:6 in Foundation
Plain cement concrement 1:3:6 nominal mix in
foundation with crushed aggregate 40 mm
nominal size mechanically mixed,placed in
foundation and compected by vibration including
curing for 14 days.
Unit=cum
Taking output=1 cum
a) Labour
Mate day 0.08 370.00 29.60
Mason day 0.10 480.00 48.00
Mazdoor day 1.63 325.00 529.75
Bhisti day 0.27 380.00 102.60
709.95
b) Material
40 mm aggregate cum 0.576 2990.00 1722.24
20 mm aggregate cum 0.288 3214.50 925.78
10 mm aggregate cum 0.096 3160.00 303.36
Coarse sand cum 0.48 2861.80 1373.66
Cement t 0.25 6500.00 1625.00
5950.04
c) Machinery
Concrete mixer 0.4/0.28 cum hour 0.40 277.50 111.00
Formwork @ 4% on cost of material, labour
6770.99 4% 270.84
and machinery (a+b+c)
d) Contractor's profit including overhead @ 13.50% 7041.83 950.65

e) Add Royalty
40 mm aggregate cum 0.576 160.00 92.16
20 mm aggregate cum 0.288 160.00 46.08
10 mm aggregate cum 0.096 160.00 15.36
Coarse sand cum 0.480 150.00 72.00
7992.48 225.60
Total [A+B+C+D]- 8218.08
Rate per Cum/ 1 8218.08
Say Rate / Cum Rs. 8218.00
Say Rs.- 8218.00
J.E. A.E. E.E.

PD,PWD PD,PWD PD,PWD
Analysis of Rate
Sr. Ref. Description
Unit Quantity Rates Rs. Cost Rs.
No. MORD
12.00 600 Brick maonary in Foundation
Brick masonry work in 1:3 cement mortar in
foundation complete excluding pointing and
plastering as per drawing and technical
speficiations clauses 600, 1202 & 1203
Unit = cum
Taking out = 1 cum
a) Material
Bricks Nos. 500 7.50 3750.00
Cement Mortar 1:3 Cum 0.24 6657.59 1597.82
(Rate as per sub-analysis) 5347.82
b) Labour
Mate day 0.09 370.00 33.30
Mason day 0.80 480.00 384.00
Mazdoor day 1.60 325.00 520.00
Bhisti day 0.20 380.00 76.00
1013.30
c) Add Royalty
Sand day 0.252 150.00 37.80
Total [A+B+C]- 7219.87 7257.67
Rate per Cum/ 1 7257.67
Sub Analysis
II>Cement Mortar 1 :3 ( 1 Cement : 3 Sand)
a) Materials
Cement t 0.51 6500.00 3315.00
Sand Cum 1.05 2861.80 3004.89
Rates as per sub-analysis 6319.89
b) Labour
Mate day 0.04 370.00 14.80
Mazdoor (unskilled) day 0.90 325.00 292.50
Bhisti day 0.08 380.00 30.40
337.70
6657.59
Say Rs.- 6657.59
J.E. A.E. E.E.

Analysis of Rate
No. MORD
13.19 600 Cement Plaster
Plastering with cement mortar (1:4) 15 mm thick
on brickwork in substructure/ superstracutre as
per technical specification clauses 613.4 & 1204
Unit = 10 sqm
Taking output = 10 sqm
a) Material
Cement Mortar 1:4 (As per sub analysis) cum 0.14 5782.19 809.51
809.51
b) Labour
Mate day 0.06 370.00 22.20
Mason day 0.60 480.00 288.00
Mazdoor day 0.60 325.00 195.00
Bhisti day 0.30 380.00 114.00
619.20
c) Add Royalty
Sand at Site day 0.147 150.00 22.05
Total [A+B+C]- 1621.59 1643.64
Rate per Sqm/ 10 164.36
Rate / Cum Rs. 164.30
II. Sub Analysis

Cement Mortar 1 :4 ( 1 Cement : 4 Sand)
Unit = 1 cum
Taking output =1 cum
a) Materials
Cement MT 0.38 6500.00 2470.00
Sand at Site Cum 1.05 2861.80 3004.89
5474.89
b) Labour
Mate day 0.04 370.00 14.80
Mazdoor day 0.90 325.00 292.50
307.30
5782.19
Say Rs.- 5782.19
J.E. A.E. E.E.

Analysis of Rate
No. MORD
14.10 1500 R.C.C M 20
Providing PCC M20 Architectural Coping on the
top of wing wall, return wall etc. complete as per
drawing and technical specification Clause 615
M-20
Unit = cum
a) Material
Cement t 0.35 6500.00 2275.00
Coarse sand cum 0.45 2861.80 1287.81
10 mm aggregate cum 0.54 3160.00 1706.40
6.7 mm aggregate cum 0.36 2890.00 1040.40
6309.61
b) Labour
Mate day 0.08 370.00 29.60
Mason (Ist class) day 0.12 480.00 57.60
Bhisti day 0.27 380.00 102.60
752.05
c) Machinery
Concrete mixer 0.40/0.28 cum capacity hour 0.40 277.50 111.00
111.00
d) Add for formwork @ 4% of (a+b+c) 7172.66 0% 0.00
e) Contractor's profit including overhead @ 13.50% 7172.66 968.31

f) Add Royalty
Coarse sand cum 0.450 150.00 67.50
10 mm aggregate cum 0.540 160.00 86.40
6.7 mm aggregate cum 0.360 160.00 57.60
8140.97 211.50
Total [A+B+C+D+E]- 8352.47

Say Rs.- 8352.40
J.E. A.E. E.E.

Analysis of Rate
No. MORD
12.20 Cement Pointing
Pointing with cement mortar (1:3) on brickwork in
sub structure & super structure as per drawing
and technical specification clauses 613.3 , 1204
and 1208.4
Unit = 10 Sqm
a) Material
Cement mortar 1:3 (Rate as in item 11.5 I) Cum 0.03 6657.59 199.73
199.73
b) Labour
Mate day 0.04 370.00 14.80
Mason Ist class day 0.50 480.00 240.00
Bhisti day 0.20 380.00 76.00
493.30
c) Contractor's profit including overhead @ 13.50% 693.03 93.56
c) Add Royalty
Sand at Site day 0.004 150.00 0.66
Total [A+B+C]- 786.59
Rate per Sqm/ 10 78.66
Say Rs.- 78.60
J.E. A.E. E.E.

Analysis of Rate
No. MORD
9.20 2900 Laying Reinforced Cement Concrement Pipe
NP3 on First Class Bedding in Single Row
Laying reinforced cement concrement pipe for

culverts on first class bedding of granular
material in single row including fixing collar with
cement motar 1:2 but excluding excavation,
protection works,back filling,concrete and
masonary works in head walls and parapets
Unit = metre
Taking output = 12.5 metre (5 pipes of 2.5 m each)
600 mm dia
a) Labour
Mate Day 0.108 370.00 39.96
Mason Day 0.300 480.00 144.00
Mazdoor Day 2.400 325.00 780.00
963.960
b) Material
Sand at site cum 0.040 2861.80 114.47
Cement at site tonne 0.030 6500.00 195.00
RCC pipe including collar at site mtr 12.500 2070.00 25875.00
Granular material for bedding cum 2.700 2880.00 7776.00
33960.470
d) Add Royalty
Total a+b+c+d]- 40071.23
Rate per Sqm/ 12.50 3205.70
Say Rs.- 3205.70
J.E. A.E. E.E.

Analysis of Rate
No. MORD

Unit = metre
1000 mm dia
a) Labour
Mate Day 0.180 370.00 66.60
Mason Day 0.500 480.00 240.00
Mazdoor Day 4.000 325.00 1300.00
1606.600
b) Material
Sand at site cum 0.070 2861.80 200.33
71311.580
d) Add Royalty
Total a+b+c+d]- 83482.13
Rate per Sqm/ 12.50 6678.57
Say Rs.- 6678.50
J.E. A.E. E.E.

Analysis of Rate
No. MORD

Unit = metre
350 mm dia
a) Labour
Mate Day 0.108 370.00 39.96
Mason Day 0.300 480.00 144.00
Mazdoor Day 2.400 325.00 780.00
963.960
b) Material
Sand at site cum 0.040 2861.80 114.47
22637.720
d) Add Royalty
Total a+b+c+d]- 27219.91
Rate per Sqm/ 12.50 2177.59
Say Rs.- 2177.50
J.E. A.E. E.E.

Analysis of Rate
Sr. Ref. Description Unit Quantity Rates Rs. Cost Rs.
No. MORD
13.20 1000 Supply & Placing of Reinforcement
Supplying fitting and placing HYSD bar
reinforcement in superstructure complete as per
drawing and Technical Specifications clauses
1002, 1010 and 1202
Unit = t
a) Material
HYSD bars including 5% for labs and wastage t 1.05 68000.00 71400.00
Binding wire Kg. 8.00 65.00 520.00
b) Labour for cutting, bending, tying and

placing in position
Mate day 0.44 370.00 162.80
Blacksmith day 3.00 470.00 1410.00
Contractor's profit including overhead

@13.5% 76092.80 10272.53
Rate per MT = ( )/1 86365.33
Say Rate / MT Rs. 86365.33
J.E. A.E. E.E.

Analysis of Rates
Construction of U Type Deep Drain
S.No Description of Items Qty Unit Rate Amount Rs.

1
Earth work in excavation in ordinary soil including all
labour T&P etc complete.
1x1.0x0.90x0.40 0.3600 cum 134.99 48.60
2 P.C.C 1:3:6 in foundation.
1x1.00x0.90x0.075 0.0675 cum 8218.00 554.72
3 Brick work in 1:3 cement and coarse sand mortar
2x1.00x0.23x0.30 0.1380 cum 7257.60 1001.55
4 50 mm thick CC in flooring in 1:2:4
1x1.00x0.30x0.050 0.0150 cum 8352.40 125.29
5 25 mm thick CC on Top of walls in 1:2:4
2x1.00x0.23x0.025 0.0115 cum 8352.40 96.05
6 75 mm thick CC Covers for Road crossings etc. in 1:2:4
25% x 1.00 x 0.75 x 0.075 0.0141 cum 8352.40 117.46
7 12mm thick plaster in 1:4 cement and sand mortar
2x1.00x0.30 0.6000 sqm 164.30 98.58
8 Supplying fitting and placing HYSD bar reinforcement
in superstructure complete as per drawing and
Technical Specifications clauses 1002, 1010 and 1202
@ 1.20% and Weight of steel @ 7850 Kg./cum 0.0132 Qtls 8636.53 114.41
Total Rs. 2156.64
Say Rs. 2157.00
Per R.M.
0.23 m 0.30 m 0.23 m
0.025 m
0.30 m
0.050 m
0.075m
0.90 Mtr.
J.E. A.E. E.E.

Analysis of Rate
No. Specific Rs.
ation
1 2 3 4 5 6 7
6.40 1500 Cement Concrete Pavement
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 M 30
(Grade), coarse and fine aggregates conforming to IS: 383,
maximum size of coarse aggregate not exceeding 25 mm,
mixed in a concrete mixer of not less than 0.28 cum capacity
and appropriate weigh batcher using approved mix design,
laid in approved fixed side formwork (steel channel, laying and
fixing of 125 micron thick polythene film, wedges, steel plates
including levelling the formwork as per drawing), spreading
the concrete with shovels, rakes, compacted using needle,
screed 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.
Unit = Cum
Taking output = 75 cum (172.50 t)
(100×3.75×0.200)
a) Labour
Mate day 7.00 370.00 2,590.00
Mason (Ist Class) day 5.00 480.00 2,400.00
Mason (IInd Class) day 5.00 450.00 2,250.00
Mazdoor (Skilled) day 6.00 350.00 2,100.00
Mazdoor (Semiskilled) day 6.00 335.00 2,010.00
Mazdoor (Unskilled) day 129.00 325.00 41,925.00
Surveyor day 2.00 0.00 -
Bhisti day 14.00 380.00 5,320.00
A) 58,595.00
b) Machinery
Concrete mixer 0.28 / 0.4 capacity (6 mixers) with hour 36.00 277.50 9,990.00
hour weigh batcher and suitable capacity calibrated
water tank
Needle vibrator hour 9.00 135.05 -
Screed Vibrator hour 9.00 0.00 -
Plate Vibrator hour 9.00 135.05 1,215.45
Concrete joint cutting machine for initial & final cuts hour 4.00 136.90 547.60
Water tanker 6 kl Capacity hour 5.00 370.00 1,850.00

Air Compressor (1 hour initial +1 hour final) hour 2.00 381.10 -
B) 13,603.05
c) Material
Crushed stone coarse aggregates, grading will be cum 67.50 3214.50 216,978.75
as per Clause 1501.2.4.1 (Table 1500.1) of
specifications @ 0.90 cum/cum of concrete.
Sand as per IS:383 and conforming to Clause cum 33.75 2861.80 96,585.75
1500.2.4.2 @ 0.45 cum/cum of concrete.
Cement @ 310 kg/cum of concrete t 23.25 6500.00 151,125.00
Polythene sheet 125 micron sqm 412.50 30.00 12,375.00
Water for curing kl 18.00 50.00 900.00
Joint filler board 20 mm thick as per IS: 1838 sqm 3.00 325.00 975.00
(4×3.75×0.200=3 sqm)
C) 478,939.50
d) Formwork @ 3% of (a+b+c) 551137.55 3% 16,534.13
D) 16,534.13
Contractor's profit including overhead @ 13.50% 567671.68 76,635.68
e) Add Royalty
Crushed stone coarse aggregates, grading will be cum 67.50 160.00 10,800.00
as per Clause 1501.2.4.1 (Table 1500.1) of
specifications @ 0.90 cum/cum of concrete.
Sand as per IS:383 and conforming to Clause cum 33.75 150.00 5,062.50
1500.2.4.2 @ 0.45 cum/cum of concrete.
644307.36 15,862.50
660,169.86
Rate per Cum = (a+b+c+d)/ 75 8802.26
Say Rate/Cum Rs. 8802.26
J.E. A.E. E.E.

Analysis of Rate
ning & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
Sr. Ref.
No. MORD
1 2 3 4 5 6 7
Construction of Subgrade with Material Obtained
3.40 301.5 from Borrow Pits (For Local Earth Work)
Construction of embankment with approved

material obtained from availble land as permitted
and approved by Engineer-in-Charge and as per
Technical Specitaion Clause 301.3.4.1, with all lifts
and leads, spreading, grading to required slope
and compacting to meet requirement of Tables
300.1and 300.2 as per Technical Specification
clause 301.5
Unit = Cum
a) Labour
Mate Day 0.04 370.00 14.80
Mazdoor Day 1 325.00 325.00
339.80
b) Machinery
Hydraulic Exacavator 0.9 cum bucket capacity
@ 60 cum hour 1.67 1,554.00 2595.18
Dozer D-50 for spreading @ 200 cum per hour hour 0.50 2,632.55 1316.28
Motor grader for grading @ 200 cum per hour hour 0.50 2,858.25 1429.13
Water tanker 6 kl capacity hour 2.00 370.00 740.00
Three wheel 80-100 kN Static Roller @ 80 cum hour 1.25 549.45 686.81
6767.40
c) Material
Water KL 12.00 50.00 600.00
8747.67
Rate per Cum = 8747.67/ 100 87.48
Add Royalty Rs. 0.00
Say Rs.- 87.48
J.E. A.E. E.E.

Analysis of Rate
ning & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
Sr. Ref.
No. MORD
11 300 Excavation for Structures
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
materials and disposal upto a lead of 50 m,
dressing of sides and bottom and backfilling in
trenches with excavated suitable material.
I. Ordinary Soil
(I) Depth upto 3m
Unit = cum
a) Labour
Mate day 0.14 370.00 51.80
Mazdoor day 3.50 325.00 1137.50
1189.30
b) Contractor's profit including overhead @ 13.50% 1189.30 160.56

1349.86
Rate per Cum = 1349.86/ 10 134.99
Say Rs.- 134.99
J.E. A.E. E.E.

Analysis of Rate
Sr. Ref.
No. MORD
1 2 3 4 5 6 7
Excavation in soil using Hydraulic Excavator CK 90
3.40 301 and Tippers with Disposal upto 1000 Mtr.
Excavation for roadwork in soil with hydraulic

excavator of 0.9 cum bucket capacity including
cutting and loading in tippers, trimming bottom and
side slopes, in accordance with requirements of
lines, grades and cross sections, and transporting
to the embankment location within all lifts and lead
upto 1000m to as per Technical Clause 301 (S.No.
3.6) of MORTH Specification.
Unit = Cum
a) Labour
Mate Day 0.08 370.00 29.60
Mazdoor Day 2.00 325.00 650.00
679.60
b) Machinery
Hydraulic Exacavator 0.9 cum bucket capacity
@ 60 cum hour 6.00 1,554.00 9324.00
Tipper 5.5 cum capacity, 4 trips per hour hour 16.00 -
0.00
9324.00
11354.09
Rate per Cum = 11354.09/ 360 31.54
Say Rs.- 31.54
J.E. A.E. E.E.

ANALYSIS OF RATE HUME PIPE CULVERT 1000mm DIA
Sl. Item Of Work Nos. Length Width Depth Quantity Rate Amount
NO.
Rs
1 2 3 4 5 6 7 8 9 10
Mts. Mts. Mts. Unit Qty.
a 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 materials and disposal upto a
lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material.
1 x 2 3.10 0.90 1.20 Cum 6.70

Below Pipe 1 x 1 5.80 1.50 1.50 Cum 13.05
1 Nos. Cum 19.75 134.99 2666.05
b Laying reinforced cement concrement pipe for
cement motar 1:2 but excluding
excavation,protection works,back filling,
concrete and masonary works in head walls and
parapets
1 x 1 7.50 RM 7.50
1 Nos. RM 7.50 6673.60 50052.00
c Plain cement concrement 1:3:6 nominal mix in
curing for 14 days.
1 x 2 3.10 0.90 0.15 Cum 0.84
1 Nos. Cum 0.84 8236.10 6918.32
d Brick masonry work in 1:3 cement mortar in
One Row
1 x 2 3.00 0.81 0.15 Cum. 0.73
1 x 2 3.00 0.69 0.30 Cum. 1.24
1 x 2 3.00 0.58 1.60 Cum. 5.57
1 x 2 3.00 0.46 0.60 Cum. 1.66
1 x 2 3.00 0.35 0.46 Cum. 0.97
Deduction 1 x 2 3.14 0.58 x 0.575 0.58 Cum. -1.21
1 Nos. Cum 8.95 7262.70 64974.00
e Pointing with cement mortar (1:3) on brickwork
in sub structure & super structure as per
drawing and technical specification clauses
613.3 , 1204 and 1208.4
Outer side 1 x 2 3.00 2.365 Sqm 14.19

Inner side 1 x 2 3.00 1.060 Sqm 6.36
On Top 1 x 2 3.00 0.350 Sqm 2.10
Face 2 x 2 3.00 0.600 Sqm 7.20
2 x 2 3.00 0.350 Sqm 4.20
Deduction 1 x 2 3.14 0.575 x 0.575 Sqm -2.08
1 Nos. Sqm 31.97 78.70 2516.33
f Plastering with cement mortar (1:4) 15 mm
thick on brickwork in substructure/
superstracutre as per technical specification
clauses 613.4 & 1204
1 x 4 0.35 0.50 Sqm 0.70
1 Nos. Sqm 0.70 164.60 115.22
Total 127241.92
Rs. Lacs 127242.00
J.E. A.E.
PD,PWD PD,PWD
Sitapur Sitapur
ANALYSIS OF RATE HUME PIPE CULVERT 350mm DIA
Sl. Item Of Work Nos. Length Width Depth Quantity Rate Amount
NO.
Rs
1 2 3 4 5 6 7 8 9 10
a 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 materials and disposal upto a
lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable
material.
1 x 2 1.10 0.80 0.90 Cum 1.58

Below Pipe 1 x 1 5.80 0.50 1.00 Cum 2.90
1 Nos. Cum 4.48 134.99 604.76
b Laying reinforced cement concrement pipe for
cement motar 1:2 but excluding
excavation,protection works,back filling,
concrete and masonary works in head walls and
parapets
1 x 1 7.50 RM 7.50
1 Nos. RM 7.50 2174.60 16309.50
c Plain cement concrement 1:3:6 nominal mix in
curing for 14 days.
1 x 2 1.00 0.80 0.10 Cum 0.16
1 Nos. Cum 0.16 8236.10 1317.78
d Brick masonry work in 1:3 cement mortar in
One Row
1 x 2 1.00 0.69 0.15 Cum. 0.21
1 x 2 1.00 0.58 0.60 Cum. 0.70
1 x 2 1.00 0.46 0.40 Cum. 0.37
1 x 2 1.00 0.35 0.35 Cum. 0.24
Deduction 1 x 2 3.14 0.20 x 0.200 0.58 Cum. -0.15
1 Nos. Cum 1.37 7262.70 9952.11
e Pointing with cement mortar (1:3) on brickwork
in sub structure & super structure as per
drawing and technical specification clauses
613.3 , 1204 and 1208.4
1 x 2 1.00 1.350 Sqm 2.70

1 x 2 1.00 0.750 Sqm 1.50
1 x 2 1.00 0.350 Sqm 0.70
2 x 2 0.58 0.600 Sqm 1.39
2 x 2 0.46 0.400 Sqm 0.74
2 x 2 0.35 0.350 Sqm 0.49
Deduction 1 x 2 3.14 0.200 x 0.200 Sqm -0.25
1 Nos. Sqm 7.27 78.70 571.90
Total 28756.04
Rs. Lacs 28756.00
J.E. A.E.
PD,PWD PD,PWD
Sitapur Sitapur
DETAILS OF MEASUREMENT
Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur
Sl. kasmanda Road Item Of Work Nos. Length Width Depth Quantity
NO.
1 2 3 4 5 6 7 8
Construction of Embankment with approved soil with
a lift upto 1.5 m laying in layers, breaking clods,
1 dressing to required lines, curves, grade and
sections, watering and compaction to meet
requirement of table 300.1 and 300.2
Extra Earthwork in chakroads
(2.50x(3.275+7.00)/2x(0.30+1.00)/2
1 x 2 2500.00 5.14 0.65 Cum 16696.88
16696.88
Excavation for roadway in soil using manual means

for carrying of cut earth to embankment site with a lift
2 upto 1.5 m and lead upto 50 m as per Technical
Specification Clause 302.3 . Trenches For GSB
In Widening Portion 1 x 2 2500.00 1.40 0.275 Cum. 1925.00

1925.00
Construction of granular sub-base by providing well graded
material, spreading in uniform layers with motor grader on
prepared surface, mixing by mix in place method with
rotavator at OMC, and compacting with smooth wheel
3 roller to achieve the desired density, complete as per
Technical Specification Clause 401.

1400.00
Providing, Laying, spreading and compacting stone
aggregates of 53-22.4 mm size to water bound macadam
specification including spreading in uniform thickness ,
hand packing ,rolling with Smooth wheel roller 80-100 KN
in stages to proper grade and camber ,applying and
4 brooming ,Stone screening to fill up the nterstices of
coarse aggregate, watering and compacting to the required
density G-III (Mord 4.7(3)(A))

468.75
5 Providing, laying, spreading and compacting graded stone
aggregate to wet mix macadam specification including
premixing the material with water at OMC in mechanical
mixer (Pug Mill), carriage of mixed material by tipper to
site, laying in uniform layers in sub-base/base course on a
well prepared sub-base and compacting with smooth
wheel roller of 80 to 100kN weight to achieve the desired
density including lighting, barricading and maintenance of
diversion, etc as per Tables 400.11 & 400.12 and
Technical Specification Clause 406. (RAP with 3.5%
emulsion & 1% cement)
Km-1&2 1 x 1 2500.00 5.50 0.100 Cum. 1375.00

1375.00
6 Construction of Patri with approved material obtained from
availble land as permitted and approved by Engineer-in-
Charge and as per Technical Specitaion Clause 301.3.4.1,
with all lifts and leads, spreading, grading to required
slope and compacting to meet requirement of Tables
300.1and 300.2 as per Technical Specification clause
301.5 (Mord 3.14)
1 x 2 2500.00 1.50 0.400 Cum. 3000.00

Total 3000.00
7 Providing and applying tack coat with VG_10 using
bitumen distributor at the rate of 0.30 kg per sqm on the
prepared surface cleaned with hydraulic broom. (Mord
5.2(iii))
Km 1 x 1 2500.00 5.50 sqm 13750.00

Total sqm 13750.00
781032094.xlsx
Sl. Item Of Work Nos. Length Width Depth Quantity
NO.
1 2 3 4 5 6 7 8
8 Providing laying & rolling of open graded premix carpet of
20 mm thickness composed of 13.2mm to 5.6 mm
aggregates either using penetration grade bitumen or
emulsion to required line ,grade and level to serve as
wearing course on a previously prepared base including
mixing in a suitable plant ,laying and rolling with a three
wheel 80-100 KN static roller capacity finished to required
level and grades to be followed by seal coat . (Mord
5.9Case-I(I))
Km 1 x 1 2500.00 5.50 sqm 13750.00

Total sqm 13750.00
9 Providing and laying seal coat 'C' Type sealing the voids in
a bituminous surface laid to the specified levels, grade and
cross fall . (Mord 5.12 A. By Manual Case-III Type-C(I))
1 x 1 2500.00 5.50 sqm 13750.00

Total sqm 13750.00
10 Construction of u type drain 1 x 2 100.00 1.00 RM 200.00
200.00
11 Widining of humpe pipe culvert -350
1 x 1 5.00 1.00 RM 5.00
5.00
12 Widining of humpe pipe culvert -1000 1 x 1 4.00 1.00 RM 4.00
4.00
13
AE
P.D., PWD P.D., PWD
Sitapur Sitapur
781032094.xlsx
BILL OF QUANTITY
Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda
Road
Sl.
Item Of Work Qty Unit Rate Amount
NO.
1 2 3 4 5 6
1 Construction of Embankment with approved soil with a lift upto 1.5 m laying in
layers, breaking clods, dressing to required lines, curves, grade and sections,
watering and compaction to meet requirement of table 300.1 and 300.2
16696.88 Cum 87.48 1,460,643.06

2 Excavation for roadway in soil using manual means for carrying of cut earth to
embankment site with a lift upto 1.5 m and lead upto 50 m as per Technical
Specification Clause 302.3 . Trenches For GSB
1925.00 Cum 31.54 60,714.50
3 Construction of granular sub-base by providing well graded material, spreading
in uniform layers with motor grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with smooth wheel roller to
achieve the desired density, complete as per Technical Specification Clause
401.
1400.00 Cum 5507.21 7,710,089.96
4 Providing, Laying, spreading and compacting stone aggregates of 53-22.4 mm
size to water bound macadam specification including spreading in uniform
thickness, hand packing ,rolling with Smooth wheel roller 80-100 KN in stages
to proper grade and camber ,applying and brooming ,Stone screening to fill up
the nterstices of coarse aggregate ,watering and compacting to the required
density
468.75 Cum 5507.21 2,581,504.69

5 Providing, laying, spreading and compacting graded stone aggregate to wet mix
macadam specification including premixing the material with water at OMC in
mechanical mixer (Pug Mill), carriage of mixed material by tipper to site, laying
in uniform layers in sub-base/base course on a well prepared sub-base and
compacting with smooth wheel roller of 80 to 100kN weight to achieve the
desired density including lighting, barricading and maintenance of diversion, etc
as per Tables 400.11 & 400.12 and Technical Specification Clause 406. (RAP
with 3.5% emulsion & 1% cement)
1375.00 Cum 9733.40 13,383,425.00

6 Construction of Patri with approved material obtained from availble land as
permitted and approved by Engineer-in-Charge and as per Technical
Specitaion Clause 301.3.4.1, with all lifts and leads, spreading, grading to
required slope and compacting to meet requirement of Tables 300.1and 300.2
as per Technical Specification clause 301.5 (Mord 3.14)
3000.00 Cum 87.48 262,440.00
7 Providing and applying tack coat with VG_10 using bitumen distributor at the
rate of 0.35 kg per sqm on the prepared surface cleaned with hydraulic broom.
(Mord 5.2(iii))
13750.00 Sqm 15.69 215,737.50
8 Providing laying & rolling of open graded premix carpet of 20 mm thickness
composed of 13.2mm to 5.6 mm aggregates either using penetration grade
bitumen or emulsion to required line ,grade and level to serve as wearing
course on a previously prepared base including mixing in a suitable
plant ,laying and rolling with a three wheel 80-100 KN static roller capacity
finished to required level and grades to be followed by seal coat . (Mord
5.9Case-I(I))
13750.00 Sqm 203.80 2,802,250.00

9 Providing and laying seal coat 'C' Type sealing the voids in a bituminous
surface laid to the specified levels, grade and cross fall . (Mord 5.12 A. B
13750.00 Sqm 73.19 1,006,362.50
10 Construction of u type drain
200.00 Rm 2157.00 431,400.00
5.00 N0 28756.04 143,780.18
4.00 No 127242.00 508,968.00
Road Safetey
Total- 18,754,363.18
Say [In Lacs]- 187.54
J.E. A.E. E.E.

SUMMARY OF ESTIMATED COST
Widining & strengthing of Biswan Laharpur

Hargao NH-727 ke km 17 Nayamupur safipur
kasmanda Road
Sl. Amount
Discription
No. (In Lacs)
1 Cost of Work. ₹ 187.54
2 2% Contingency ₹ 3.75
Total [A]- ₹ 191.29
3 18% GST ₹ 34.43
4 1.50% Price Depriciation ₹ 2.87
Total [B]- ₹ 37.30
Grand Total [A+B] ₹ 228.59
5 5 Year Maintenance Charges @ 7.5 % of BOQ Cost ₹ 14.07
6 GST @ 18 % ₹ 2.53
Total [Say Rs.] ₹ 16.60
Total Rs. ₹ 245.19
Total [Say Rs.] ₹ 245.19
A.E. E.E.
PD,PWD PD,PWD
Sitapur Sitapur
Validate Print Help
Percentage BoQ
Tender Inviting Authority: SE, Sitapur-Khiri Circle, Sitapur
Name of Work: Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmanda Road
Contract No: 653/E-Tender/352C/STP-LMP/2022-23 Dt. 13.02.2023
Bidder Name :
PRICE SCHEDULE
(This BOQ template must not be modified/replaced by the bidder and the same should be uploaded after filling the relevent columns, else the bidder is liable to be rejected for this tender. Bidders are
allowed to enter the Bidder Name and Values only )
NUMBER # TEXT # NUMBER # TEXT # NUMBER NUMBER # TEXT #
TOTAL
Sl. TOTAL AMOUNT
Item Description Quantity Units Estimated Rate AMOUNT
No. In Words
With Taxes
1 2 3 4 5 6 7
1 Construction of embankment with approved material obtained from availble land as permitted 2600.00 Cum 85.00 221,000.00 #NAME?
and approved by Engineer-in-Charge and as per Technical Specitaion Clause 301.3.4.1, with
all lifts and leads, spreading, grading to required slope and compacting to meet requirement of
Tables 300.1and 300.2 as per Technical Specification clause 301.5
2 Excavation for roadwork in soil with hydraulic excavator of 0.9 cum bucket capacity including 71.78 Cum 31.00 2,225.18 #NAME?
cutting and loading in tippers, trimming bottom and side slopes, in accordance with requirements
of lines, grades and cross sections, and transporting to the embankment location within all lifts
and lead upto 1000m to as per Technical Clause 301 (S.No. 3.6) of MORTH Specification.
3 Construction of granular sub-base by providing well graded material, spreading in uniform layers 71.78 Cum 4400.00 315,832.00 #NAME?
with motor grader on prepared surface, mixing by mix in place method with rotavator at OMC,
and compacting with smooth wheel roller to achieve the desired density, complete as per
Technical Specification Clause 401. GSB
4 Providing, Laying, spreading and compacting stone aggregates of 63-45 mm size to water bound 254.00 Cum 5250.00 1,333,500.00 #NAME?
macadam specification including spreading in uniform thickness , hand packing ,rolling with
Smooth wheel roller 80-100 KN in stages to proper grade and camber ,applying and
brooming ,Stone screening,binding materials to fill up theinterstices of coarse
aggregate ,watering and compacting to the required density G-II
5 Providing, Laying, spreading and compacting stone aggregates of 53-22.4 mm size to water 262.00 Cum 5270.00 1,380,740.00 #NAME?
bound macadam specification including spreading in uniform thickness , hand packing ,rolling
with Smooth wheel roller 80-100 KN in stages to proper grade and camber ,applying and
brooming ,Stone screening to fill up the nterstices of coarse aggregate, watering and
compacting to the required density G-III (Mord 4.7(3)(A))
6 Providing and applying primer coat with bitumen emulsion (SS) on prepared surface of granular 3262.50 Sqm 40.00 130,500.00 #NAME?
base including cleaning of road surface and spraying primer at the rate of 0.70kg/sqm using
mannual means.
7 Providing and applying tack coat with VG_10 using bitumen distributor at the rate of 0.35 kg per 3262.50 Sqm 17.00 55,462.50 #NAME?
sqm on the prepared surface cleaned with hydraulic broom. (Mord 5.2(iii))
8 Providing laying & rolling of open graded premix carpet of 20 mm thickness composed of 3262.50 Sqm 195.00 636,187.50 #NAME?
13.2mm to 5.6 mm aggregates either using penetration grade bitumen or emulsion to required
line ,grade and level to serve as wearing course on a previously prepared base including mixing
in a suitable plant ,laying and rolling with a three wheel 80-100 KN static roller capacity finished
to required level and grades to be followed by seal coat . (Mord 5.9Case-I(I))
9 Providing and laying seal coat 'C' Type sealing the voids in a bituminous surface laid to the 3262.50 Sqm 70.00 228,375.00 #NAME?
specified levels, grade and cross fall . (Mord 5.12 A. By Manual Case-III Type-C(I))
10 Brick edgeing on both sides of the road of first class brick 8 cm (3") wide and 12 cm. deep laid 0.87 Km. 96000.00 83,520.00 #NAME?
with mud mortar all including labour & supply ofbricks finished to the required template and in
proper aligment and also including dressing and ramming the excavated earth as directed by
Engineer in charge. SOR 765
11 Construction of Patri with approved material obtained from availble land as permitted and 525.00 Cum 85.00 44,625.00 #NAME?
approved by Engineer-in-Charge and as per Technical Specitaion Clause 301.3.4.1, with all lifts
and leads, spreading, grading to required slope and compacting to meet requirement of Tables
300.1and 300.2 as per Technical Specification clause 301.5 (Mord 3.14)
C.C. Road Work

12 Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain 36.00 Cum 8600.00 309,600.00 #NAME?
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 M 30 (Grade), coarse and fine aggregates
conforming to IS: 383, maximum size of coarse aggregate not exceeding 25 mm, mixed in a
concrete mixer of not less than 0.28 cum capacity and appropriate weigh batcher using
approved mix design, laid in approved fixed side formwork (steel channel, laying and fixing of
125 micron thick polythene film, wedges, steel plates including levelling the formwork as per
drawing), spreading the concrete with shovels, rakes, compacted using needle, screed 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.
…………………………………………………………………………………………………………………
…………………………………………………………………………………………………………………
…………………………………………………………………………………………………………………
…………………………………………………………………………………………………………………
…………………………………………………………………………………………………………………
………………………………………………………………………………………………….....................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
.........................................................................................................................................................
13 Earthwork in excavation for structures as per drawing and technical specifications clause 305.1 48.00 Cum 130.00 6,240.00 #NAME?
including setting out, construction of shoring and bracing, removal of stumps and other
deleterious materials and disposal upto a lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable material. (Mord 3.5(iii))
14 Plain cement concrement 1:3:6 nominal mix in foundation with crushed aggregate 40 mm 9.60 Cum 8000.00 76,800.00 #NAME?
nominal size mechanically mixed,placed in foundation and compected by vibration including
curing for 14 days. (Mord 11.4 I (i))
15 Brick masonry work in 1:3 cement mortar in foundation complete excluding pointing and 22.08 Cum 7150.00 157,872.00 #NAME?
plastering as per drawing and technical speficiations clauses 600, 1202 & 1203 (Mord 11.5 I)
16 Providing PCC M20 Architectural Coping on the top of wing wall, return wall etc. complete as per 3.04 Cum 8050.00 24,472.00 #NAME?
drawing and technical specification Clause 615
17 Plastering with cement mortar (1:4) 15 mm thick on brickwork in substructure /superstracutre as 96.00 Sqm 161.00 15,456.00 #NAME?
per technical specification clauses 613.4 & 1204 (Mord 12.3)
600 mm Hume Pipe Culvert
18 Earthwork in excavation for structures as per drawing and technical specifications clause 305.1 20.72 Cum 130.00 2,693.60 #NAME?
including setting out, construction of shoring and bracing, removal of stumps and other
deleterious materials and disposal upto a lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable material.
19 Plain cement concrement 1:3:6 nominal mix in foundation with crushed aggregate 40 mm 1.68 Cum 8000.00 13,440.00 #NAME?
nominal size mechanically mixed,placed in foundation and compected by vibration including
curing for 14 days.
20 Laying reinforced cement concrement pipe for culverts on first class bedding of granular material 15.00 Rm 3100.00 46,500.00 #NAME?
in single row including fixing collar with cement motar 1:2 but excluding excavation,protection
works,back filling,concrete and masonary works in head walls and parapets
21 Brick masonry work in 1:3 cement mortar in foundation complete excluding pointing and 17.68 Cum 7150.00 126,412.00 #NAME?
plastering as per drawing and technical speficiations clauses 600, 1202 & 1203
22 Pointing with cement mortar (1:3) on brickwork in sub structure & super structure as per drawing 24.44 Sqm 77.00 1,881.88 #NAME?
and technical specification clauses 613.3 , 1204 and 1208.4
23 Plastering with cement mortar (1:4) 15 mm thick on brickwork in substructure/superstracutre as 0.84 Sqm 161.00 135.24 #NAME?
per technical specification clauses 613.4 & 1204
Total in Figures 5,213,469.90 #NAME?
Quoted Rate in Figures Select 0.00 #NAME?
Quoted Rate in Words INR Zero Only
DETAILS OF MEARSUMENT
Length Km.
Widining & strengthing of Biswan Laharpur Hargao NH-727 ke km 17 Nayamupur safipur kasmand
Sl. Item Of Work Nos. Length Width Depth
NO.
1 2 3 4 5 6
Mts. Mts. Mts.
1 Construction of embankment with approved material
obtained from availble land as permitted and approved by
Engineer-in-Charge and as per Technical Specitaion Clause
301.3.4.1, with all lifts and leads, spreading, grading to
required slope and compacting to meet requirement of
Tables 300.1and 300.2 as per Technical Specification
clause 301.5
1 x 2 500.00 ( 1.80 + 3.00 ) / 2 0.65 Cum.

1 x 1 500.00 ( 8.60 + 11.20 ) / 2 0.65 Cum.
1 x 1 500.00 ( 4.00 + 5.00 ) / 2 0.30 Cum.
Less E/W for G.S.B.
1500.00
2 Excavation for roadwork in soil with hydraulic excavator of
0.9 cum bucket capacity including cutting and loading in
tippers, trimming bottom and side slopes, in accordance
with requirements of lines, grades and cross sections, and
transporting to the embankment location within all lifts and
lead upto 1000m to as per Technical Clause 301 (S.No. 3.6)
of MORTH Specification.
1 500.00 0.375 0.11
1 0.00 0.85 0.11
Curve & Junction
Total
3 Construction of granular sub-base by providing well graded
material, spreading in uniform layers with motor grader on
prepared surface, mixing by mix in place method with
rotavator at OMC, and compacting with smooth wheel roller
to achieve the desired density, complete as per Technical
Specification Clause 401. GSB (Mord 4.1(A)(i))
1 0.00 0.850 0.11

1 500.00 4.050 0.11
1 500.00 0.85 0.125
Curve & Junction
Total
4 Providing, Laying, spreading and compacting stone
aggregates of 63-45 mm size to water bound macadam
specification including spreading in uniform thickness , hand
packing ,rolling with Smooth wheel roller 80-100 KN in
stages to proper grade and camber ,applying and
brooming ,Stone screening,binding materials to fill up
theinterstices of coarse aggregate ,watering and compacting
to the required density G-II (Mord4.1(2)(A))
1 1500.00 3.75 0.075

Undulation / Depration 1 500.00 3.30 0.075
Curve & Junction
Total
5 Providing, Laying, spreading and compacting stone
aggregates of 53-22.4 mm size to water bound macadam
specification including spreading in uniform thickness , hand
packing ,rolling with Smooth wheel roller 80-100 KN in
stages to proper grade and camber ,applying and
brooming ,Stone screening to fill up the nterstices of coarse
aggregate, watering and compacting to the required density
G-III (Mord 4.7(3)(A))
1 1500.00 3.75 0.075

for leveling coat of CC Road 1 80.00 3.00 0.075
Curve & Junction
1500.00
NO.
1 2 3 4 5 6
Mts. Mts. Mts.
6 Providing and applying primer coat with bitumen emulsion
(SS) on prepared surface of granular base including
cleaning of road surface and spraying primer at the rate of
0.70kg/sqm usingmannual means .
1 1500.00 3.75
Curve & Junction
Total
7 Providing and applying tack coat with VG_10 using bitumen
distributor at the rate of 0.35 kg per sqm on the prepared
surface cleaned with hydraulic broom. (Mord 5.2(iii))
1 1500.00 3.75
Curve & Junction
Total
8 Providing laying & rolling of open graded premix carpet of
20 mm thickness composed of 13.2mm to 5.6 mm
aggregates either using penetration grade bitumen or
emulsion to required line ,grade and level to serve as
wearing course on a previously prepared base including
mixing in a suitable plant ,laying and rolling with a three
wheel 80-100 KN static roller capacity finished to required
level and grades to be followed by seal coat . (Mord
5.9Case-I(I))
1 1500.00 3.75
Curve & Junction
Total
9 Providing and laying seal coat 'C' Type sealing the voids in
a bituminous surface laid to the specified levels, grade and
cross fall . (Mord 5.12 A. By Manual Case-III Type-C(I))
1 1500.00 3.75
Curve & Junction
Total
10 Brick edgeing on both sides of the road of first class brick 8
cm (3") wide and 12 cm. deep laid with mud mortar all
including labour & supply ofbricks finished to the required
template and in proper aligment and also including dressing
and ramming the excavated earth as directed by Engineer in
charge. SOR 765
1 1500.00
11 Construction of Patri with approved material obtained from

availble land as permitted and approved by Engineer-in-
Charge and as per Technical Specitaion Clause 301.3.4.1,
with all lifts and leads, spreading, grading to required slope
and compacting to meet requirement of Tables 300.1and
300.2 as per Technical Specification clause 301.5 (Mord
3.14)
2 500.00 (1.875+2.175)/2 0.150

2 500.00 (1.875+2.425)/2 0.275
Total
C.C. Road Work

NO.
1 2 3 4 5 6
Mts. Mts. Mts.
12 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 M 30 (Grade), coarse and fine aggregates
conforming to IS: 383, maximum size of coarse aggregate
not exceeding 25 mm, mixed in a concrete mixer of not less
than 0.28 cum capacity and appropriate weigh batcher using
approved mix design, laid in approved fixed side formwork
(steel channel, laying and fixing of 125 micron thick
polythene film, wedges, steel plates including levelling the
formwork as per drawing), spreading the concrete with
shovels, rakes, compacted using needle, screed 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.
1 80.00 3.00 0.150
U-Type Drain
13 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 materials and disposal upto a lead of 50
m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material. (Mord 3.5(iii))
0 2 80.00 0.80 0.375

Total
14 Plain cement concrement 1:3:6 nominal mix in foundation
with crushed aggregate 40 mm nominal size mechanically
mixed,placed in foundation and compected by vibration
including curing for 14 days. (Mord 11.4 I (i))
0 2 80.00 0.80 0.075

Total
15 Brick masonry work in 1:3 cement mortar in foundation
complete excluding pointing and plastering as per drawing
and technical speficiations clauses 600, 1202 & 1203 (Mord
11.5 I)
0 4 80.00 0.23 0.300

Total
16 Providing PCC M20 Architectural Coping on the top of wing
wall, return wall etc. complete as per drawing and technical
specification Clause 615
0 4 80.00 0.23 0.025
2 80.00 0.30 0.025
Total
17 Plastering with cement mortar (1:4) 15 mm thick on
brickwork in substructure /superstracutre as per technical
specification clauses 613.4 & 1204 (Mord 12.3)
0 4 80.00 0.300
Total
600 mm Hume Pipe Culvert

18 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 materials and disposal upto a lead of 50
m, dressing of sides and bottom and backfilling in trenches
with excavated suitable material. Mord 2.6.1
2 3.10 0.90 1.20

NO.
1 2 3 4 5 6
Mts. Mts. Mts.
Below pipe 1 5.70 1.07 0.60
2Nos. Total
19 Plain cement concrement 1:3:6 nominal mix in foundation

with crushed aggregate 40 mm nominal size mechanically
mixed,placed in foundation and compected by vibration
including curing for 14 days.
2 3.10 0.90 0.15

2Nos. Total
20 Laying reinforced cement concrement pipe for culverts on
first class bedding of granular material in single row
including fixing collar with cement motar 1:2 but excluding
excavation,protection works,back filling,concrete and
1 7.50
2Nos. Total
21 Brick masonry work in 1:3 cement mortar in foundation
complete excluding pointing and plastering as per drawing
and technical speficiations clauses 600, 1202 & 1203
2 2.80 1.243 1.382

-6 0.58 0.220 1.00
2Nos. Total
22 Pointing with cement mortar (1:3) on brick work in sub
structure & super structure as per drawing and technical
specification clauses 613.3 , 1204 and 1208.4
2 2.80 2.050
2 2.80 0.350
-6 0.58 0.350
2Nos. Total
23 Plastering with cement mortar (1:4) 15 mm thick on
brickwork in substructure/superstracutre as per technical
specification clauses 613.4 & 1204
4 0.35 0.30
2Nos. Total
24 Road Furniture Reflective Sign Board, Reflective Caution

Boards,Painting of Km. Stone, Hect.Stone, Culvert Parapet
etc.
1
1Nos. Total
J.E.
CD-4,PWD
Sitapur
Length Km.- 1.580
ur kasmanda Road
Depth
Quantity
7 8
Unit Qty.
### Cum #VALUE!

### Cum #VALUE!
### Cum #VALUE!
-21.04
Cum #VALUE!
Cum 20.63
Cum 0.00
2.0% Cum 0.41
Cum 21.04
Cum 0.00
Cum 0.00
Cum 53.13
2.0% Cum 0.00
Cum. 53.13
Cum 421.88
10% Cum 12.38
2.0% Cum 8.44
Cum 442.70
Cum 421.88
Cum 18.00
2.0% Cum 8.44
Cum. 448.32
Depth
Quantity
7 8
Unit Qty.
Sqm 5625.00
2.0% Sqm 112.50
Sqm 5737.50
Sqm 5625.00
2.0% Sqm 112.50
Sqm 5737.50
Sqm 5625.00
2.0% Sqm 112.50
Sqm 5737.50
Sqm 5625.00
2.0% Sqm 112.50
Sqm. 5737.50
Km. 1.500
Km. 1.500
Cum 303.75
Cum 591.25
Cum 895.00
Depth
Quantity
7 8
Unit Qty.
Cum 36.00
Cum 36.00
Cum 48.00
Cum 48.00
Cum 9.60
Cum 9.60
Cum 22.08
Cum 22.08
Cum 1.84
Cum 1.20
Cum 3.04
Sqm 96.00
Sqm 96.00
Cum 6.70
Depth
Quantity
7 8
Unit Qty.
Cum 3.66
10.36
Cum 20.72
Cum 0.84
Cum 1.68
RM 7.50
RM 15.00
Cum 9.61
Cum -0.77
Cum 8.84
Cum 17.68
Sqm 11.48
Sqm 1.96
Sqm -1.22
Sqm 12.22
Sqm 24.44
Sqm 0.42
Sqm 0.84
No. 01
No. 01
A.E.
CD-4,PWD
Sitapur
ekxZ dk uke&बिसवां लहरपुर हरगांव मार्ग NH ७२७ के किमी १९ से न्यामूपुर होते हुए शरीफपुर कसमं
Crust Chart
Chainage L C R Ave
0.000 14.00 15.00 15.00 14.67
0.050 15.00 16.00 14.00 15.00
0.100 15.00 16.00 22.00 17.67
0.150 14.00 15.00 16.00 15.00
0.200 18.00 15.00 15.00 16.00
0.250 14.00 15.00 15.00 14.67
0.300 14.00 15.00 16.00 15.00
0.350 15.00 15.00 14.00 14.67
0.400 14.00 15.00 16.00 15.00
0.450 20.00 15.00 16.00 17.00
0.500 14.00 14.00 16.00 14.67
0.550 15.00 15.00 15.00 15.00
0.600 16.00 15.00 16.00 15.67
0.650 15.00 14.50 14.50 14.67
0.700 16.00 15.00 16.00 15.67
0.750 15.00 1.50 15.00 10.50
0.800 13.00 14.50 15.00 14.17
0.850 15.00 16.00 15.00 15.33
0.900 16.00 15.00 15.00 15.33
0.950 15.00 16.00 16.00 15.67
1.000 15.00 15.00 14.00 14.67
1.050 15.00 15.00 15.00 15.00
1.090 14.00 15.00 14.00 14.33
15.01
voj vfHk;Urk voj vfHk;Urk

izkUrh; [k.M yks0fu0fo0
lhrkiqjA lhrkiqjA
lgk;d vfHk;Urk lgk;d vfHk;Urk

izkUrh; [k.M yks0fu0fo0 xUuk foHkkx
lhrkiqjA lhrkiqjA
vf/k'kk"kh vfHk;Urk vf/k'kk"kh vfHk;Urk

izkUrh; [k.M yks0fu0fo0 xUuk foHkkx
lhrkiqjA lhrkiqjA
vfHk;Urk
h vfHk;Urk
ekxZ dk uke&
Laharpur
kasmanda temple Km-7
Biswan
voj vfHk;Urk lgk;d vfHk;Urk vf/k'kk"kh vfHk;Urk

lhrkiqjA lhrkiqjA lhrkiqjA
ekxksZ ds lkekU; ejEer ds lkFk uohuhdj.k@fo'ks"k
1 ejEer@lqn`<+hdj.k
ekxZ dk uke ¼dksM la[;k lfgr½ gsrq izLrkfor ekxZ@iqfy;k
%&बिसवां लहरपुर ds ७२७
हरगांव मार्ग
के किमी १९ से न्यामूपुर होते
हुए शरीफपुर कसमंडा मार्ग
2 %&
vkVksesVsM jksM bUMsDl ua0 ¼ARI No.½
3 ekxZ dh Js.kh %&xzkeh.k
4 ekxZ dk LokfeRo %&yks0fu0fo0
5 ekxZ dh dqy yEckbZ& 1-090 fdeh0 %&izLrkfor¼{kfrxzLr½ ya0 1-090 fdeh0
6 lEcfU/kr fo/kkulHkk dk uke %&lsork@fclok
7 lEcfU/kr yksdlHkk dk uke%& %&lhrkiqj
8 izLrkod dk uke ¼;fn dksbZ gks½ %&Kku frokjh ek0 fo/kk;d
¼ek0 tuizfrfu/k vFkok vU;½ %&
ekxZ ds {kfrxzLr yEckbZ dk fooj.k
9 ekxZ ds foxr uohuhdj.k dk o"kZ %&03@2018
10 ekxZ dh vkSlr dzLV %&14-70 lseh0
11 ekxZ dh pkSM+kbZ ¼ehVj esa½ %&3-00 eh0
12 izLrkfor dk;Z ¼la{ksi esa½ %& 45&63 ls ysofyax dksV rFkk 22-
4&53 ls LVsªUFkfuax ds
lkFk ]ih0lh0] lhy dksV dk dk;ZA
lh0lh0 jksM 140-0eh0
;w0Mªsu@ds0lh0Mªsu- --- eh0
ekxZ ij {kfrxzLr iqfy;k dk fooj.k

13 iqfy;k dk izdkj %&vkj0lh0lh0@g~;we ikbi@vkpZ iqfy;k
14 iqfy;k la[;k %&
15 iqfy;k dh pkSM+kbZ ¼eh0 esa½ %&
16 iqfy;k dh Liku ¼eh0 esa½ %&
17 izLrkfor dk;Z ¼la{ksi esa½ %&[email protected]@iquZLFkkiuk
,izksp jksM eh0
ckbZikl eh0
18 ekxZ dh fdlh vU; ;kstuk esa izLrkfor %&ugha

19 ekxZ dh foxr rhu o"kksZ esa djk;s x;s%&iSp o"kZ o"kZ o"kZ
ejEer@ 19&20 20&21 21&22
uohuhdj. ¼:0- :0- :0-
k yk[k½
0.00 yk[k½
0.00 yk[k½
0.00
Total Rs. 0.00
20 izLrkfor dk;Z dh ykxr %& :0- 245.19 yk[k

21 ctV dksM %&
lgk;d vfHk;Urk vf/k'kklh v/kh{k.k eq[; vfHk;Urk
izk0[k0] vfHk;Urk vfHk;Urk ¼e/; -{ks=½
eh0
fy;k

Widining & Strengthing of Biswan Laharpur Hargao NH-727 Ke KM 17 Nayamupur Safipur Kasmanda Road

Uploaded by

Copyright:

Available Formats

Widining & Strengthing of Biswan Laharpur Hargao NH-727 Ke KM 17 Nayamupur Safipur Kasmanda Road

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Widining & Strengthing of Biswan Laharpur Hargao NH-727 Ke KM 17 Nayamupur Safipur Kasmanda Road

Uploaded by

Copyright:

Available Formats

Item Rate

Name of Work Widining & strengthing of Biswan Laharpur Hargao NH-72

b) Bitumen emulsion MS-1

c) Bitumen (VG-10 ) (Bulk)

d) Bitumen (VG-30 ) (Bulk)

Analysis for Bricks

Analysis for Cement

Anaalysis for NP-3 Hume pipe

LOK NIRMAN VIBHAG

Widining & strengthing of

Uniq Code of Road- 248253

Name of Division- P.D., PWD, SITAPUR

Name of Yojna- Reconstruction

Road Length [in Km.] 2.500

Total Cost of Road- [in Lacs] 245.19

(c) Singnature of A.E., E.E. and S.E. exist.

Sl.No. Description Name Signature

1 Junior Engineer Er Ajay Singh

2 Assistant Engineer Er Vivek Chaurasiya

3 Divisional J.E. (T) Er Mayaram

4 Executive Engineer Er M.K.Verma

5 Circle J.E. (T) Er K.K. Singh

6 Superintending Engineer Er Subha Chandra

Sl. NO. PARTICULARS PAGE NO.

11 Summary of Estimated Cost

ALL WORK SHALL BE CARRIED OUT AS PER P. W. D. DETAILED

¼,0ds0 ¼Mh0ds0 ¼;ksxs'k

izLrqr dk;Z dk izkjfEHkd vkx.ku dk;kZy; izeq[k vfHk;Urk ;krk;kr

3-E/W in Patri ekxZ ij iVjh fuekZ.k dk dk;ZA

fof'kf"V;kW bl vkx.ku esa izkfo/kkfur leLr dk;Z eksMZ@eksFkZ ,oa yksd

lgk;d vfHk;Urk vf/k'kklh vfHk;Urk

Day1 208 282 35 6 0 3 0 3 0 8 2 2 2 0 0 297 17 0 13

Average 270 292 29 4 0 3 0 3 0 4 2 3 4 0 0 311 14 0 10

PCU (Initial) 270 146 43.5 12 0 9 0 9 0 6 3 4.5 12 155.5 28 0 80

PCU at the time of

Design PCU after

Total PCU = 1564

J.E A.E E.E

Lane Factor= 1 CBR= 5.1 % Design Period= 10 years Traffic Growth= 6

J.E A.E E.E

1 2 3 3(a) 3(b) 4 5 6 7 8 8(a) 9 10 11 12 12(a) 13 14

Crushed Shingle ( 6.7 mm) Total- 1946.82

J.E. A.E. E.E.

Construction of granular sub-base by providing well

J.E. A.E. E.E.

By Mechanical Means with 1 Km. lead

Providing, Laying, spreading and compacting

(A) By Manual Means

Type B 11.2 mm @ 20 % per 10 sqm cum 96.01 100.00 9,601.00

Providing, Laying, spreading and compacting

(A) By Manual Means

Rate per cum = (a+b+c+d) / 360 1982594.56 5,507.21

1 Supply of Bitumen VG-10 (Bulked) basic rate at Mathura 40,592.00

Cartage from Refinary to Site

3 Less Loading 0.00

Cost of Emulsion SS-2 from Refinery to Site (Packed)

1 Supply of Emulsion SS-2 basic rate 51,034.00

J.E. A.E. E.E.

VG_10 Providing and applying tack coat with VG_10