Вы находитесь на странице: 1из 12

L B D

1
1 X 1 1010.00 4.30 0.15 651.45 cum 2,741.64 1cum 1786042
2
1 X 1 1010.00 4.00
4040.00 sqm
8.83
1sqm 35664
3
1 X 1 1010.00 4.00 0.025 101.00 cum 7236.92 1cum 730929
4
1 X 1 1010.00 4.00 4040.00 sqm 38.54 1 sqm 155697
5
1 x 2 1010.00 1.00 0.20 404.00 cum 460.76 1cum 186147
2894479
6 Provision for VAT at 5.00% 144724
7 Provision for labour cess @ 1% 28945
8 Provision for TC & SC CHarges @ 3 % 86834
9 provision for unforeseen items 5000
Total 3159982
Say 3160000
Quantity
Granular sub-base/base/surface course with local materials (Table 400.13) by mix in
place method normal Construction of granular sub-base by providing local material
spreading in uniform layers with motor grader on prepared surface, mixing by mix in
place method with hand roller and ramming to achieve the desired density complete as
per Clause 401.4 as per Technical Specification Clause 408 MORD. - for side berms
Rate
Providing laying, spreading and compacting graded HBG crushed stone aggregate to Wet
Mix macadem specifictation including cost, seigniorage of all materials and including
premixing the material with water at OMC in Mechanical mix plant carriage of mixed
material by tripper to site, laying in uniform layers with paver in base coursed on well
prepared surface and compacting with Vibratory rooler to acheive the desired density
etc., complete as per SS and as directed by the departmental officer in charge of the
work. (in Two layers)
Providing and applying tack coat with bitumen emulsion using emulsion pressure
distributor at the rate of 0.20 kg per sqm on the prepared bituminous/granular surface
cleaned with mechanical broom as per Tech. specification No 503 MORTH
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-in-charge.
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
80/100 grade @ 0.75 kg / sqm laid on prepared surface and rolling with 8-10 T Power
JANGAREDDYGUDEM NAGARPANCHAYAT
Estimate Amt: Rs. 31,60,000.00
per Amount
Detailed cum Abstract Estimate
Name of Work: Providing B.T. road from Akshitha Hospital (Srinivasapuram Road) to By-Pass Road via Saibaba
Temple, in 18th Ward of Jangareddygudem Nagarpanchayat
Sl.
No
Description of Item Nos
Measurments
Sl.
No.
Description
Source (name
of quarry)
Unit
Basic
Rate
Lead in K.M.
Conveyan
ce
Charges
Total
Deduct 14 %
contractor
profit
Total Rate.
1 Cost of Cement OPC Local 4800.00 0.00 4800.00 4800.00
2 Cost of Cement SRC Local 0.00
3 Cost of Sand for Motor Siddantham 1 Cum 130.00 27 246.60 376.60 34.52 342.08
4 Cost of Sand for filling R Bada 1 Cum 110.00 16 152.00 262.00 21.28 240.72
5 Aggregates 6 mm Nominal size EGK Road 1 Cum 655.00 64 517.20 1172.20 72.41 1099.79
6 Aggregates 9.5 to 11.2mm size EGK Road 1 Cum 560.00 64 517.20 1077.20 72.41 1004.79
7 Aggregates 5 to 7mm size EGK Road 1 Cum 430.00 64 517.20 947.20 72.41 874.79
8 Aggregates 10 mm Nominal size EGK Road 1 Cum 820.00 64 517.20 1337.20 72.41 1264.79
9 Aggregates 13.2/12.5 mm Nominal size EGK Road 1 Cum 980.00 64 517.20 1497.20 72.41 1424.79
10 Aggregates 20 mm Nominal size EGK Road 1 Cum 1175.00 64 517.20 1692.20 72.41 1619.79
11 Aggregates 25 mm Nominal size EGK Road 1 Cum 1155.00 64 517.20 1672.20 72.41 1599.79
12 Aggregates 40 mm Nominal size EGK Road 1Mton 745.00 64 517.20 1262.20 72.41 1189.79
13 Aggregates below 5.6mm EGK Road 1Mton 505.00 64 517.20 1022.20 72.41 949.79
14 Aggregates 22.4 mm to 2.36mm EGK Road 1Mton 805.00 64 517.20 1322.20 72.41 1249.79
15 Aggregates 22.4 mm to 5.60 mm EGK Road 1 Cum 905.00 64 517.20 1422.20 72.41 1349.79
16 Aggregates 45 mm to 22.4 mm EGK Road 1 Cum 975.00 64 517.20 1492.20 72.41 1419.79
17 Aggregates 63 mm to 45 mm EGK Road 1 Cum 595.00 64 517.20 1112.20 72.41 1039.79
18 Aggregates 11.2 mm to 0.09 mm EGK Road 1 Cum 630.00 64 517.20 1147.20 72.41 1074.79
19 Aggregates 13.2 mm to 0.09 mm EGK Road 1 Cum 705.00 64 517.20 1222.20 72.41 1149.79
20 Aggregates 13.2 mm to 5.6 mm EGK Road 1 Cum 805.00 64 517.20 1322.20 72.41 1249.79
21 Aggregates 53 mm to 22.4 mm EGK Road 1 Cum 765.00 64 517.20 1282.20 72.41 1209.79
22 Aggregates10 mm to 5 mm EGK Road 1 Cum 750.00 64 517.20 1267.20 72.41 1194.79
23 Cost of Gravel Aragolanu 1 Cum 72.50 52 430.80 503.30 60.31 442.99
24 Cost of Stone Dust/ Quarry rubbish EGK Road 1 Cum. 255.00 64 517.20 772.20 72.41 699.79
25 Cost of Steel Local 1 MT 39000 39000 39000.00
26 Cost of Mild Steel Local 1 MT 39000 39000 39000.00
27 Cost of Bitumen - 80/100 Vizag 1 MT 240 33055.09
28 Cost of Bitumen - 60/70 Vizag 1 MT 240 33970.45
29 Cost of Emulsion Vizag 1 MT 240 33055.09
30 20 MM HBG Metal 0.70 cm 1619.79 1133.85
0.10 cm 1424.79 142.48
0.10 cm 1264.79 126.48
0.10 cm 1099.79 109.98
1512.79
PALACOLE MUNICIPALITY
Material Lead Statement for 2010-11
20mmHBG Metal
12mmHBG Metal
10 mm HBG Metal
6 mm HBG Metal
CM (1:2) CM (1:3) CM (1:4) CM (1:5) CM (1:6)
720 Kgs 480 kgs 360 Kgs 288 Kgs 240 Kgs
1 Cost of Cement 3456.00 2304.00 1728.00 1382.40 1152.00
2
Sand for Motor 1.05 x342.08
CUM 359.18 359.18 359.18 359.18 359.18
3 Seigniorage charges 1.05 x 40 0.00 0.00 0.00 0.00 0.00
4 Mixing Charges - 0.20 Men x 196 39.20 39.20 39.20 39.20 39.20
5 20% MA 7.84 7.84 7.84 7.84 7.84
TOTAL 3862.22 2710.22 2134.22 1788.62 1558.22
PALACOLE Cement Motors OPC
S.No Description of Material
Sl.
No
Description Unit Quantity Rate Amount
1 Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, construction of
shoring and bracing, removal of stumps and other deleterious
material and disposal upto a lead of 50 m, dressing of sides and
bottom and backfilling in trenches with excavated suitable material
as per Technical Specification 305 MORD / 304 MORTH (Page
No.484)
Ordinary soil
Manual Means Upto 3 m depth unit - 1 cum
Taking out put 10 cum
a) Labour
Mate
Mazdorr (Unskiled) day 3.64 196.00 713.44
20 % labour 142.69
856.13
(b+c) over heads & contractor profit 14% 119.86
975.99 /10Cum
Rs.97.60 1 cum
2
Filling in foundation trenches as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH ( Page No.
488) RBR FN-DN-2
Sand filling
a) Labour
Mate
Mazdoor (Unskilled) day 0.31 196.00 60.76
20 % on Labour (Rs.60.76) 12.15
b) Material (Filling)
Cost of sand 1 cum 1 cum 240.72 240.72
Add Seionarage charges 1 cum - -
313.63
( C& D) over heads & contractor profit 14% 43.91
357.54 /1cum
3
Unit 1 cum
A.Materials
Cement kg 162.00 4.80 777.60
coarse aggregate 40 mm cum 0.90 1189.79 1070.81
fine aggregate (sand) Motor cum 0.45 342.08 153.94
Seiniorage charges for CA cum 0.90 0.00 0.00
Seiniorage charges for FA cum 0.45 0.00 0.00
Water (including for curing) (M189 P.No.34) kl 1.20 70.00 84.00
B. Machinery
Concrete mixer 10/7 cft (0.2/0.8 cum capacity hour 1.00 222.80 222.80
C.Labour (300/200 Diesel P.No.130
Mason 1st class day 0.10 258.00 25.80
Mazdoor Unskilled day 1.39 196.00 272.44
20 % on Labour (Rs.298.24) 59.65
Water charges 1% Rs.298.24 2.98
2670.02
Contractor profit 14% 373.80
3043.82 /cum
4 Supplying, fitting and placing HYSD bar reinforcement in
foundation complete as per drawings and technical specifications
for Bars below 36 mm dia including over laps and wastage, where
they are not welded
Unit = t
(a) Material
HYSD bars including 5 per cent for overlaps and wastage t 1.05 39000.00 40950.00
Binding wire kg 6.00 52.00 312.00
(b) Labour for cutting, bending, shifting to site, tying and placing in
position
Blacksmith / Bar bender day 2.00 258.00 516.00
Mazdoor (Unskilled) day 6.40 196.00 1254.40
Labour on 20% 354.08
Sundries on Material 43386.48
(c) Overheads on (a+b) 6074.11
(d) Contractors profit on (a+b+c) 49460.59 /1ton
49.46 /1 Kg
Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixer. All work upto
PALACOLE MUNICIPALITY DATA 2010-2011
5 PLASTERING
Plastering with CM (1:3), 12 mm thick (page No.680)
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 2710.22 406.53
Seigniorage charges for F.A cum 0.15 0.00 0.00
B. LABOUR:
Mason 1
st
class
day 0.60 258.00 154.80
Mazdoor (unskilled) day 0.96 196.00 188.16
Labour on 20 % 68.59
818.08
contractor profit 14% 114.53
932.62 /10 sqm
6 Plastering with CM (1:4), 12 mm thick (page No.680)
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:4) cum 0.15 2134.22 320.13
Seigniorage charges for F.A cum 0.15 0.00 0.00
B. LABOUR:
Mason 1
st
class
day 0.60 258.00 154.80
Mazdoor (unskilled) day 0.96 196.00 188.16
Labour on 20 % 68.59
731.68
contractor profit 14% 102.44
834.12 /10 sqm
7 Plain Cement concrete Naminal mix (1:3:6) using 20 mm graded
metal with machine mixing. (Page No.661)
Unit 1 cum
a. Materials
Cement kg 220.00 4.80 1056.00
coarse aggregate 20 mm cum 0.90 1512.79 1361.51
fine aggregate (sand) cum 0.45 342.08 153.93
Seiniorage charges for CA cum 0.90 0.00 0.00
Seiniorage charges for FA cum 0.45 0.00 0.00
Water (including for curing) kl 1.20 70.00 84.00
B. Machine mixing Hour 0.40 222.80 89.12
Water tanker 6Kl capacity hour 0.13 417.80 54.31
c. Labour
Mason 1st class day 0.10 258.00 25.80
Mazdoor Unskilled day 1.39 196.00 272.44
20 % on Labour 59.65
3156.77
d) Form work @ 4% on cost of material, labour and machinery 126.27
3283.04
Contractor profit 14% 459.63
3742.67 /cum
8 RCC grade M20 ( Nominal Mix) for culvert slabs & Bed blocks
a) Material
Cement MT 0.33 4800.00 1584.00
Coarse sand Cum 0.45 342.08 153.93
20mm aggregates Cum 0.54 1619.79 874.69
10mm aggregates Cum 0.36 1264.79 455.33
b) Labour
Mason I class day 0.10 258.00 25.80
Mazdoor (Unskilled) day 1.39 196.00 272.44
Add 20% Mpl. Allowance 59.65
c) Machinery
Mechanical concrete mixer 0.40/0.26 cum capacity hour 0.40 222.80 89.12
Generator 33KVA hour 0.40 0.00 0.00
3514.96
d) Form work @10% on cost of material, labour and machinery 351.50
3866.45
Over head & contractors profit @ 14% 541.30
Rate/ 1 cum 4407.75 /cum
9
Dismantling of existing structures comprising of Cement Concrete
including T&P and scaffolding wherever necessary, sorting the
dismantled material, disposal of unserviceble material and stacking
the serviceble material with all lifts and lead of 1000m as per
technical specification
Manual Means : Output 1.25 cum
a) Labour
Mazdoor day 1.3 196.00 254.80
Add 20% Mpl. Allowance 50.96
b) Machinery
Tractor with trolley (557.10x3/10) Hour 0.27 167.13 45.13
350.89
Over head & contractors profit @ 14% 49.12
Rate/1.25 cum 400.01
Rate/ cum 320.01 /cum
10
Carting away of excavated earth/ debris to a lead of 2 Km. The rate
including conveyance charges, labour charges for loading,
unloading, etc., complete as directed by the departmental officer in
charge of the work
Conveyance for 2 Km 1 30.2 30.20 /cum
11
Unit = t
(a) Material
Mild Steel bars including 5 per cent for wastage t 1.05 39000.00 40950.00
Binding wire kg 6.00 0.00 0.00
(b) Labour for cutting, bending, shifting to site, tying and
placing in position
Blacksmith / Bar bender day 2.00 258.00 516.00
Mazdoor (Unskilled) day 6.40 196.00 1254.40
Labour on 20% 354.08
Sundries on Material 43074.48
(c) Overheads on (a+b) 6030.43
(d) Contractors profit on (a+b+c) 14 % 49104.91 1 Tonne
49.10 /1 Kg
12
Unit = sqm
Taking out put - 100 sqm
(a) Machinery
Tractor with ripper attachment @ 60 cum per hour hour 0.080 345.00 27.60
Front end loader 1 cum bucket capacity @ 50 cum per hour hour 0.200 1320.00 264.00
Tipper 5.5 cum capacity, 4 trips per hour hour 0.230 629.80 144.85
(b) Labour
Mate day 0.00
Mazdoor day 0.26 196.00 50.96
Labour on 20% 10.19
Sundries on Material 497.61
(c) Overheads on (a+b) 69.66
(d) Contractors profit on (a+b+c) 14 % 567.27 1 Tonne
5.67 /1 Kg
13
Unit = 1 MT 80/100 60/70
Basic Cost
APGST @ 16.32%
Conveyance for bulk @ Rs. 1.50 per Km (240 KM) 720.00 720.00
33,055.09 33,970.45
14
Unit = 1 MT 80/100
Basic Cost
APGST @ 16.32%
Conveyance for bulk @ Rs. 1.50 per Km (240 KM) 720.00
33,055.09
32335.09
Picking - Sacrifying existing B.T / WBM surface to a depth of 50mm by mechanical means
and disposal of sacrified material with all leads and lifts upto 1000mts as per MORT & H
(4th Revision) Specn No.305.4.3
Providing Mild Steel Dowel bars of 25mm dia of Grade S240, 500mm long at Construction
joint as per standards
Cost of Bitumen
Cost of Bitumen emulsion / BT-80/100
32335.09 33250.45
a)Labour
Mate day -
Mason (1st class) day 5.00 258.00 1290.00
Mason (2nd class) day 5.00 237.00 1185.00
Mazdoor (Unskilled) day 150.00 196.00 29400.00
Mazdoor (Skilled) day 6.00 196.00 1176.00
Surveyor day 2.00 0.00 0.00
Mazdoor (Semi-Skilled) day 6.00 196.00 1176.00
Municipal Allowance on Labour 20% (Rs.34227) 6845.40
Blacksmith for cutting of dowel bars including removal of burrs,
fabrications & fixing of dowel bars.
day 1.00 0.00 0.00
b) Machinery
Concrete mixer 0.28 / 0.4 cum capacity (6 mixers) with weigh
batcher and suitable capacity calibrated water tank
hour 36.00 222.80 8020.80
Needle vibrator hour 9.00 108.60 977.40
Screed vibrator hour 9.00 0.00 0.00
Plate vibrator hour 9.00 0.00 0.00
Concrete joint cutting machine for initial & final cuts hour 4.00 0.00 0.00
Water tanker 6 kl capacity hour 5.00 417.80 2089.00
Air Compressor (1 hour initial + 1 hour final) hour 2.00 0.00 0.00
c) Material
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 (25 mm & 12.5 mm blending)
cum 67.50 0.00 0.00
25mm HBG metal 2/3 45.00 1599.79 71990.64
12.5mm HBG metal 1/3 22.50 1424.79 32057.82
Add Seigniorage 67.50 0.00 0.00
Sand as per IS:383 and conforming to Clause 1500.2.4.2 @ 0.45
cum/cum of concrete
cum 33.75 342.08 11545.07
Add Seigniorage 33.75 0.00 0.00
Cement @ 350 kg/ cum of concrete t 30.00 4800.00 144000.00
Polythene sheet 125 micron sqm 412.50 10.00 4125.00
Mild steel dowel bar 25 mm dia of grade S 240. 500 mm long 20
Nos. at culvert/bridge slab and at construction joint including 5 per
cent wastage.
0.00 0.00
(4 x 20 x 0.500) + 5 per cent wastage = 42 m @ 2.80 kg per m =
117.6 kg.
t 0.118 0.00 0.00
Bitumen primer @ 200 ml per joint for 23 joints kg 5.00 35.00 175.00
Bituminous sealant 800 ml per joint for 23 joints litre 19.00 0.00 0.00
Jute rope 12 mm dia including 5 per cent wastage m 90.00 0.00 0.00
Debonding strips 3.75 m (length) x 10 mm (width) x 5 mm (thick)
cut-out of rubber filler board or similar material including 5 per cent
wastage
m 90.00
0.00 0.00
Polythene sheathing, covering 2/3rd dowel bars (20x23) and tight
fit including 5 per cent wastage
No. 483.00
0.00 0.00
Plasticizer 0.5 per cent by weight of cement litre 122.00 0.00 0.00
Curing compound (if used) @ 0.33 litre per sqm litre 131.25 0.00 0.00
Water for curing kl 18.00 70.00 1260.00
Joint filler board 20 mm thick as per IS:1838
(4 x 3.75 x 0.200 = 3 sqm)
sqm 3.00 520.00 1560.00
318873.13
d) Formwork @ 3% of (a+b+c) 9566.19
328439.32
e&f) Overheads & Contractors Profit 45981.50
Cost for 75 cum = a+b+c+d+e+f 374420.82
Rate per cum = (a+b+c+d+e+f)/75
4992.28 /Cum
Cement Concrete Pavement
Construction of un-reinforced 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, 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
RBR-
CCPV-
5
RB
R-
SB
BS-
12
ii
Unit = cum
Taking output = 300 cum
a)Labour
Mate day -
Mazdoor (Skilled) day 2.40 196.00 470.40
Mazdoor (Unskilled) day 8.00 196.00 1568.00
2038.40
Add 20 % labour 407.68
b) Machinery
Motor grader 110 HP 50 cum per hour hour 6.00 - -
Three wheel 80-100 kN static roller @10 cum per hour hour 30.00 0.00
Water tanker 6 kl capacity hour 5.00 417.80 2089.00
Tractor with Rotavator 25 cum per hour hour 12.00 - -
c) Material
Soil gravel mixture/quarry waste (Local material as per
Table400.13) (Gravel) -for side berms
cum 300.00
Gravel 300.00 442.99 132896.40
Seigniorage Gravel 300.00 0.00 0.00
Seigniorage Sand 96.00 0.00 0.00
Water kl 30.00 70.00 2100.00
139531.48
d&e) Overheads & Contractors Profit @ 14% 19534.41
Cost for 300 cum = a+b+c+d+e 159065.89
Rate per cum = (a+b+c+d+e)/300
530.22 /Cum
RB
R-
SB
BS-
12
ii
Unit = cum
Taking output = 300 cum
a)Labour
Mate day -
Mazdoor (Skilled) day 2.48 196.00 486.08
Mazdoor (Unskilled) day 10.00 196.00 1960.00
M.A 20% on Labour 489.22
b) Machinery
Motor grader 110 HP 50 cum per hour hour 6.00 0.00 0.00
Three wheel 80-100 kN static roller @10 cum per hour P.No.131
hour 30.00 746.50 22395.00
Water tanker 6 kl capacity hour 5.00 417.80 2089.00
Tractor with Rotavator 25 cum per hour hour 12.00 0.00 0.00
c) Material
Naturally Occuring Stone Dust (local materials as per Table
400.13)
cum 384.00 699.79 268720.13
Seigniorage 384.00 0.00 0.00
Water - P-34 KL 30.00 70.00 2100.00
298239.42
d&e) Overheads & Contractors Profit @ 14% 41753.52
Cost for 300 cum = a+b+c+d+e 339992.94
Rate per cum = (a+b+c+d+e)/300 1133.31 /Cum
Granular sub-base/base/surface course with local materials (Table 400.13) by mix in place method normal
Construction of granular sub-base by providing local material spreading in uniform layers with motor
grader on prepared surface, mixing by mix in place method with rotavator at once and compacting with
smooth wheel roller to achieve the desired density complete as per Clause 401.4 as per Technical
Specification Clause 408 MORD - RBR-SBBS-12 P.338 - With Stone dust
Granular sub-base/base/surface course with local materials (Table 400.13) by mix in place method normal
Construction of granular sub-base by providing local material spreading in uniform layers with motor
grader on prepared surface, mixing by mix in place method with hand roller and ramming to achieve the
desired density complete as per Clause 401.4 as per Technical Specification Clause 408 MORD. - for side
berms
Index
Code
Description Unit Quantity
Rate
Rs.
Amount Rs.
Remar
ks
WBM Grade 3(Using Graded Metal)
Providing, laying, spreading and compacting stone
agregates of specific sizes to water bound macadam
specification including spreading in uniform thickness,
hand packing, rolling with three wheel 80-100 KN in stages
to proper grade and camber, appplying and broomning,
crushable screening to fill-up the interstices of coarse
aggregate, watering and compacting to the required density
Grading 2 as per Technical Specification, Clause 405
MORD/404 MORTH. RBR-SBBS-10 (P334)
(A) By Manual Means
Unit=cum
Taking output=360 cum
a) Labour
Mate Day
Mazdoor (Skilled) Day 12.08 295.00 3563.6
Mazdoor (Unskilled) Day 250.00 295.00 73750.00
20% Municipal Allowance 15462.72
b) Machinery
Three wheel 80-100 KN static roller @ 10 cum per hour for
Rural Area Works (P-131)
Hour 36.00 0.00 0.00
(OR)
Three wheel 80-100 KN static roller @ 30 cum per hour for
R&B&Urban Works
Hour 12.00 746.50 8958.00
(OR)
Vibratory Roller 80-100 KN @60 cum per hour Hour 6.00 0.00 0.00
Water Tanker 6 kl capacity Hour 24.00 80.48 1931.52
c) Material (Refer Tables 400.7,8,9&10
MORD/400.6,7,8&9 MORTH)
Aggregate
Grading 3 53 mm to 22.4 mm @ 0.91 cum per 10 sqm for
compacted thickness of 75 mm
cum 435.60 1452.25 632600.10
Add Seigniorage charges cum 435.60 0.00 0.00
Crushable type such as Moorum or Stone dust for Grading
3 @ 0.22 cum per 10 sqm
cum 105.59 895.25 94529.45
Add Seigniorage charges cum 105.59 0.00 0.00
Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading 3
material (for R&B&Urban Works only)
cum 28.80 699.79 20154.01
Add Seigniorage charges cum 28.80 0.00 0.00
kl 144.00 103.00 14832.00
Cost for 360 cum=a+b+c+d+e(3 Wheel Roller) 865781.40
Contractor Profit @ 14% 121209.40
986990.79
2741.64 /Cum
A
RBR-SBBS-11 Wet Mix Macadam
By Mechanical Means with 1 km lead
R&B and Urban Area Works :
Unit = cum
Taking output = 225 cum (495 tonnes)
a) Labour
Mate day -
Mazdoor skilled day 2.48 295.00 731.60
Mazdoor day 10.00 295.00 2950.00
Add 20% onlabour 736.32
b) Machinery
Wet mix plant of 75 tonne hourly capacity hour 9.00 1320.00 11880.00
Electric generator 125 KVA hour 6.00 1090.00 6540.00
Front end loader 1 cum capacity hour 6.00 1320.00 7920.00
Paver finisher hour 6.00 1090.00 6540.00
Vibratory roller 8 - 10 tonne hour 3.90 1704.60 6647.94
or
Smooth 3 wheeled steel roller @ 8-10 tonnes. hour 22.50
Water tanker 6 KL capacity hour 3.00 80.48 241.44
Tipper 10t t.km 495 x L 4.50 2227.50
c) Material ( Table 400-11) 0.00
45 mm to 22.4 mm@ 30 per cent cum 89.10 1683.25 149977.58
22.4 mm to 2.36 mm @ 40 per cent cum 118.80 1452.25 172527.30
2.36 mm to 75 micron@ 30 per cent cum 89.10 1095.25 97586.78
Cost of water KL 18.00 103.00 1854.00
468360.45
d&e) Overheads & Contractors Profit 65570.46
Cost for 225 cum = a+b+c+d+e (Vibratory Roller) 533930.91
Rate per cum = (a+b+c+d+e)/225 2373.03
Cost for 225 cum = a+b+c+d+e (Smooth Roller)
Rate per cum = (a+b+c+d+e)/225
B RBR-BASC-8 Semi-Dense Bituminous Concrete
Unit = cum
Taking output = 195 cum (450 tonnes)
a) Labour
Mate day -
Mazdoor (Unskilled) working with HMP, mechanical
broom, paver, roller, asphalt cutter and assistance
for setting out lines, levels and layout of construction
day 14.000 295.00 4130.00
Skilled mazdoor for checking line & levels day 5.840 295.00 1722.80
Add 20% onlabour 1170.56
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 / Vibratory Roller 80-100 kN 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 MORD / MORTH.
Providing and laying semi dense bituminous concrete with 40-60 TPH batch type HMP producing an
average output of 37.5 tonnes per hour using crushed aggregates of specified grading, premixed with
bituminous binder @ 4.5 to 5 per cent of mix and filler, transporting the hot mix to work site, laying with
a hydrostatic paver finisher with sensor control to the required grade, level and alignment, rolling with
smooth wheeled, vibratory and tandem rollers to achieve the desired compaction as per MoRTH
specification clause No. 508 complete in all respects
Note : 1. Though vibratory roller is required only for 3 hours as per norms, the same is required to be available at site for 6 hours to
match with other machines. The usage rates of vibratory roller may be multiplied with a factor of 0.65
2. As three wheeled smooth steel rollers are commonly in use, the same has been provided as an alternative which can be used if the
thickness of individual layer does not exceed 100 mm.
b) Machinery
HMP 40-60 TPH hour 11.000 15525.00 170775.00
Paver finisher hydrostatic with sensor control @ 75
cum per hour
hour 6.000 2530.00 15180.00
Generator 250 KVA hour 6.000 1550.00 9300.00
Front end loader 1 cum bucket capacity hour 6.000 1320.00 7920.00
Smooth wheeled roller 8-10 tonnes for initial break
rolling. (6 x 0.65)
hour 3.900 746.50 2911.35
Vibratory roller 8 tonnes for intermediate rolling. hour 3.900 1704.60 6647.94
Finish rolling with 6-8 tonnes smooth wheeled
tandem roller
hour 3.900 1320.00 5148.00
c) Material
Grading I: 13 mm (Nominal Size)
i) Bitumen@ 4.5 per cent of weight of mix t 20.250
ii) Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 20.25 tonnes
Weight of aggregate = 450-20.25 = 429.75 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 286.5 cum
13.2 - 10 mm20 per cent cum 57.300
10 - 5 mm 38 per cent cum 108.870
5 mm and below 40 per cent cum 114.600
Filler @ 2 per cent of weight of
aggregates.(Cement)
t 8.620
or
Grading II: 10 mm (Nominal Size)
Bitumen 80/100 Grade @ 5 per cent of weight of mix t 22.500
OR
Bitumen 60/70 Grade @ 5 per cent of weight of mix t 22.500 33970.45 764335.13
weight of mix = 450 tonne
Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 22.5 tonnes
Weight of aggregate = 450 -22.50 = 427.50 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 285 cum
9.5 - 11.2 mm IRC HBG M/C Chips cum 81.225 1004.79 81614.23
5 - 7 mm IRC HBG M/C Chips cum 81.225 874.79 71054.98
5 - 7 mm IRC HBG M/C Chips cum 58.425 874.79 51109.72
Below 2.36 mm cum 58.425 699.79 40885.35
Filler @ 2 per cent of weight of aggregates. cum 5.700 699.79 3988.81
1237893.87
*Any one of the alternative may be adopted as
per approved design
(i) For Grading I ( 13 mm nominal size )
d&e) Overheads & Contractors Profit 173305.14
Cost for 195 cum = a+b+c+d+e 1411199.01
Rate per cum = (a+b+c+d+e)/195 7236.92
(ii) For Grading II (10 mm nominal size)
d&e) Overheads & Contractors Profit
Cost for 195 cum = a+b+c+d+e (80 / 100 Grade BT)
Rate per cum = (a+b+c+d+e)/195
Cost for 195 cum = a+b+c+d+e (60 / 70 Grade BT)
Rate per cum = (a+b+c+d+e)/195
C
Unit = sqm
Taking output = 3500 sqm
a) Labour
Mate day -
Mazdoor (Unskilled) day 2.080 295.00 613.60
Add 20%on labour 122.72
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 2.800 290.00 812.00
Air compressor 250 cfm hour 2.800 370.00 1036.00
Emulsion pressure distributor @ 1750 sqm per hour hour 2.000 690.00 1380.00
c) Material
Bitumen emulsion @ 0.2 kg per sqm t 0.700 33055.09 23138.56
27102.88
d&e) Overheads & Contractors Profit 14.00% 3794.40
Cost for 3500 sqm = a+b+c+d+e 30897.29
Rate per sqm = (a+b+c+d+e)/3500 8.83
D
Unit = sqm
Taking output = 9000 sqm
a)Labour
Mate day -
Mazdoor (Unskilled) day 9.000 295.00 2655.00
Mazdoor skilled day 2.440 295.00 719.80
Add 20% on labour 674.96
b) Machinery
Mechanical broom @ 1250 sqm/hr. hour 7.200 290.00 2088.00
Air compressor 250 cfm hour 7.200 370.00 2664.00
Hydraulic self propelled chip spreader @ 1500 sqm/hr. hour 6.000 2070.00 12420.00
Tipper 10Tonne capacity for carriage of stone chips
from stock pile on road side to chip spreader
hour 6.000 629.80 3778.80
Front end loader 1 cum bucket capacity hour 6.000 1320.00 7920.00
Bitumen pressure distributor @1750 sqm/hr hour 6.000 690.00 4140.00
Smooth wheeled roller 8 Ton hour 6.000 746.50 4479.00
c) Material 0.00
Bitumen 80/100 @0.75 Kg/sqm MT 6.750 33055.09 223121.86
or 0.00
Bitumen 60/70 @0.75 Kg/sqm MT 6.750 0.00
Crushed stone chippings 6 mm nominal size @0.004
cum/sqm
cum 36.000 1099.79 39592.51
304253.93
d&e) Overheads & Contractors Profit 42595.55
Cost for 9000 sqm = a+b+c+d (80/100 BT) 346849.48
Rate per sqm = (a+b+c+d)/9000 38.54
Cost for 9000 sqm = a+b+c+d (60/70 BT)
Rate per sqm = (a+b+c+d)/9000
2. Quantity of Bitumen has been taken for analysis purpose. The actual quantity will depend upon job mix formula.
3. Labour for traffic control, watch and ward and other miscellaneous duties at site including sundries have been included in
administrative overheads of the contractor.
4. In case SDBC is laid over freshly laid tack coat, provision of broom and 2 mazdoor shall be deleted as the same has been
included in the cost of tack coat.
Providing and applying tack coat with bitumen emulsion using emulsion pressure distributor
at the rate of 0.20 kg per sqm on the prepared bituminous/granular surface cleaned with
mechanical broom as per Tech. specification No 503 MORTH
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
80/100 grade @ 0.75 kg / sqm 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.
Note : 1. Bitumen emulsion has been provided @ 0.20 kg per sqm as per clause 503.8. Payment shall
be made with adjustment, plus or minus, for the variation between this quantity and actual quantity
approved by the Engineer after preliminary trials referred to in clause No. 503.4.3
2. An output of 3500 sqm has been considered in case of prime coat and tack coat which can be
covered by bituminous courses on the same day.
5. The quantity of Bitumen to be adjusted as per job mix formula.
Note : 1. Although the rollers are required only for 3 hours as per norms of output, but the same have to be available at site for six
hours as the hot mix plant and paver will take six hours for mixing and paving the output of 450 tonnes considered in this analysis.
To cater for the idle period of these rollers, their usage rates have been multiplied by a factor of 0.65