NABARD SCHEME 2010 - 2011

(Ministry of Rural Development, Govt. of India)

Block :CUMBUM Improvement of road from Karunakku mutham patty To Karankuli 2500m

Estimate Amount Package No District EXISTING FEATURES OF THE ROAD: :

3230000 LAKHS

: Dindigul THENI

The road passing through wet lands has earthen surface with varies formation width from 6-8 metres, which is Sufficient for upgrading the road. Therefore, L.A. Proposal is not initiated. There are lot of light Jungles on both sides of the road which are proposed for Clearance. There are existing CD work in this road proposed for Re Construction. NECESSITY OF THE ROAD: The road for Consideration to the Malaiyandipuram would rejuvenate activation of the people to ascend their present status and up gradation of the road with rural road connectivity promotes access to economic and social Services and thus generating agricultural incomes by transporting their agricultural products to the nearest town Reddiyarchathram. The road Connectivity would assure to ensure that its benefits accrue to the people of the villages. This road connects main road to go to schools, colleges, marketing Places and near by hospitals. PAVEMENT DESIGN:

PAVEMENT DESIGN has been done by computing traffic census on Average of 3 days and CBR value of the site soil. Soil samples are collected from the road and, tests are conducted. The results are tabulated below:
Pavement thick required (in mm) Balance thickness required (in mm) Proposed Pavement Thickness (in mm) WBM II WBM III GSB "C" Layer Layer

KM

Type of soil

CBR Value

Existing crust thickness (in mm)

Total Thickness proposed

Gravel

WBM 75

Km : 0 / 0 - 2/2

250

100

75

75

75

PROPOSAL AND PROVISIONS MADE IN THE ESTIMATE: It is proposed to upgrade the road to O.D.R. standards to a formation width of 7.50 m and Carriageway width of 3.75 m with formation slopes 2: 1 and slope in cutting 1: 1 CONSTRUCTION OF EMBANKMENT: The formation level is already kept above the adjacent ground level . Embankment is formed by using the cut earth available on the road. Cut earth available @ road side would be used @ the same section and balance earth can be conveyed and used to other locations. Embankment earth work is thoroughly compacted to achieve 97% of dry density. Formation of earth work shall be carried out as per MORD CL: 301. Existing Crust is taken into account for Pavement design. WBM GRADE II: WBM grade II consisting of grade of aggregates 63mm 45mm is proposed as a bottom layer over the sub base to a consolidated thickness of 7.5cm and width of 3.75 m. The work shall be carried out as per MORD-Technical specification clause 405. WBM GRADE III: The grade of WBM-III layer over the grade II, consisting of grade of aggregates 53mm 22.4mm is proposed and compacted. WBM layer shall not be less than 75mm keeping the width of 3.75 m and work shall be as par MORD-Technical specification clause 405. TACK COAT RS-1: Tack coat over the primed surface should be applied with bitumen emulsion-RS-1 @ the rate of 0.25 to 0.30 kg per sqm as par MORD-Technical specification clause 503. PREMIX CARPET: This work consists of preparation, laying and compaction of an open graded premix surfacing of 20 mm thickness with bitumen S-65 i.e. 60/70 grade @ the rate of 1.46kg per one sqm and a seal coat-type-A to be applied to the surface immediatel

GEOMETRIC: The road runs in Plain terrain having dry/wet lands. The road becomes inconvenience to the public during Rainy seasons. The ruling gradient 1 in 30 in plain terrain is adopted as far as Possible. 1) 2) Terrain Classification Design Speed : : Plain / Rolling Terrain 50 km/h

3) 4) 5) 6) 7) 8) 9)

Land width Roadway width

: :

Minimum required land remains width 9m but in some places it is found less, due to encroachments by adjacent land owners 6 m available for entire stretch 7.5 m (Outer to outer) Available 3.75 m. Camber for B.T. surface = 3% > 1000 mm 161 200 T4 2200 m

Road way width for CD Structures : Carriage width Camber for bituminous Annual rain fall
ADT in the year of Traffic Count Base Year Traffic AADT (T) = Traffic Category

: : : : : : :

10)

Road Length

HORIZONTAL CURVES: There are Horizontal curves which are maintained as it is and necessary provisions are made for extra width at curves.

VERTICAL CURVES: Since the road is proposed to up grade to O.D.RS Standard, for safety and comport all grade changes exceeding 1.0 percent i.e. 0.01 are introduced in the alignment. Vertical curves are designed to the requirements @ needed locations and exis

General : 6 m roadway width with a single lane of 3.75 m is proposed. Ruling gradient of one in 30 is proposed with a camber of 3.0%

The road width available on the culverts is maintained with formation width of 7.5 m CROSS DRAINAGE WORKS: There are no Existing culverts and 8 New culverts which are proposed for construction of Cross Drainage purpose in this road at the location tabulated below.
Ch. (m) EXISTING CD DETAILS Type Condition PROPOSED CD DETAILS Type Single span of 2m RCC slab culvert

2000

ROAD PROTECTIVE WORKS: Protective works were proposed wherever necessary in this road as tabulated below.
Km Ch 1600-1620 Side Length (m) Height(m)

1 L 20.00 1.50 LUMP SUM PROVISIONS: Lump sum provisions are made for the following items of works Provision for Name board, Sign board, KM Stone, HM Stone and guide stones and Information board. Preparation for DPR Preperation Charges Provision for Labour Welfare fund @ 0.3% Provision for Contingencies.

Rate : The rate analysis for all items of the road works incorporated in the estimate have been prepared in accordance with Standard data book for rate analysis for rural roads released by M.O.R.D and unit rates are prepared based on State PWD and Highways Schedule of rates for the year 2009 -2010

CHECKLIST FOR ROAD WORKS FOR SCRUTINY AND SANCTION OF ESTIMATES I. GENERAL Improvement of road from Karunakku mutham patty To Karankuli 2500m

Name of work

Name of scheme under which work is : NABARD ROAD taken up Classification of road : Rural roads

Whether administrative sanction of Govt. : obtained a. G.O MS No./Collector No. b. Length c. Amount of sanction : : 2200 :

4 5 6 7 8 9

Whether nomenclature length amount is : Yes as per G.O Change in scope of sanction Amount of estimate now prepared : No :

Whether the estimate amount is within allowable limits of power of sanction of : Yes competent authority Revised administrative sanction if any : No

Whether the following details are enclosed, site plan, index map, : Yes alignment of road

Whether L.S and C.S working drawing data with quarry chart , quarry map, 10 counter signed by concerned Engineer, : Yes detailed estimate, abstract estimate, specification report etc. are enclosed II. ALIGNMENT Whether alternative alignment are 1 : Existing Alignment has been followed studied If so whether details of each alignment their merits and demerits are given in 2 : -the estimate and only the best is selected Is the alignment approved by Competent 3 : Yes Authority Whether the reference of the bench mark which has been used for carrying : TBM out survey is mentioned whether permanent benchmark is also indicated Whether Geological conditions have been : Yes studied

What are the gradients adopted

: Ruling Gradients

III. PAVEMENT a. To what standards the road is formed : O.D.R Standards or improved ODR/VR 1 b. What is the traffic intensity that is C Curve considered CBR curve Whether pavement is scientifically 2 designed based on soaked CBR value of : Yes sub-grade and sub-base materials IV. ALIGNMENT Whether L.S and C.S are taken at 1 specified intervals and quantity worked : Yes out 2 Are the standards adopted in all aspects : like width, side slope and right of way? Is the lead earth suitable for foundation? Whether provision is made for conveying : No good earth for forming the approach if necessary. Whether the earth quarry is approved with reference to availability and : Not Applicable suitability? Whether provision is made for extra lead and lift for earth work? Whether horizontal alignment is designed with suitable horizontal and vertical : Yes curves Whether the road level has been fixed corresponding to the bridge estimate if : Yes any to the project and the reference bench mark.

Whether soaked CBR value of the sub grade is found out and pavement is : Yes suitably designed? Whether suitable sub base of minimum : Yes CBR 15% is provided.

8 9

Whether the WBM is for compacted thickness? If so is 33.33% extra : Yes collection provided for. Is adequate provision for L.A made, 10 whether land acquisition found and : Does not Arise schedule are available? Whether Suitable wearing coat is 11 : Yes proposed. V. RATES 1 Whether current year rates adopted : 2010-2011

Whether the foundation earthwork rates including for loading charges and : Yes obtaining labour, materials etc. completed. Whether any provisions is made for a rate for removal of sand upto sill level : Does not Arise without baling? Whether concrete rate is including side formwork, baling out water etc., : Yes complete and vibration charges. Whether formation rate is inclusive of compaction allowances and watering : Yes complete if so it bases on field tests? Whether the rates for items and checked with reference to Standard Data Book : Yes and the provision is adequate.

VI. OTHER ITEMS Whether the estimate is provided with 1 adequate provision for the following items? Provision of Land Acquisition to be paid if 2 any? 3 4 5 6 7 8 Provision for Cross Drainage Works Provision for Name Board, Guide Stone, Km stones, Improvements to Geometrics and Approach etc., Provision for Quality Control and Testing Provision for Store shed, Watchman pay and Inspection shed etc., Provision for contingencies Establishment and

Does not Arise No Yes Does not Arise Does not Arise Does not Arise Does not Arise

Provision for Diversion if any

Provision for Variation in Cost of Materials Any Special provision on that particular 10 type if required. 9 Certified that the particulars furnished above are based on site inspection and are correct. Certified that the provisions made under L.S are adequate and donot warrant revision

Does not Arise Not Necessary

VII. WHETHER THE FOLLOWING CERTIFICATES FURNISHED. 1 Yes

Yes

TECHNICAL SANCTION 1 2 3 Estimate Amount Monetary authority limit for the sanctioning 3230000

Sanction Number and date

SPECIFICATION REPORT TO ACCOMPANY THE ESTIMATE FOR THE WORK OF Improvement of road from Karunakku mutham patty To Karankuli 2500m ESTIMATE AMOUNT 3230000 RS: Name of District Name of Union Existing Condition Scheme Administrative Sanction No Necessity : THENI : Mayiladum Parai : Worn out WBM/ Worn out BT : NABARD : : The existing surface of the road is Earthern road. There are many wheel track and undulations in this road hence it is very inconveniet for public. It is necessary to improvements this road for the use of public to a length of 2.2 KM. : 1) 2) Applying tack coat over WBM surface using 3) Providing Premix carpet with seal coat tupe 'A' 4) Collection and laying U.S.Gravel on side berms 5) 6) Provisions : 1) 2) 3) 4) 5) 6) Provisions for HM stone and KM stone etc. Pcc 1 : 3 : 6 Pcc 1 : 2 : 4 for pier and abutment Mix 1 : 11/2 : 3 for Rcc work Steel Fe 415 N/mm2 Cover bot and Sides 40mm Us Gravel for Back filling work Difference in cost of Bitumen etc., Clearing the Scrub jungles.

Provisions

7) 8)

Difference in cost of Materials etc., Provisions for Weep hole pipes and Filter

This estimate has been prepared, adopted current schedule of rates for the year on 2010-2011. On sanction this work will be carried out as per sanctioned estimate and higher authorities instructions.,

Improvement of road from Karunakku mutham patty To Karankuli 2500m

DISTRICT : THENI BLOCK : LEAD STATEMENT KM- 0/0 - 1/0 Reach Name of Quarry Kind of metal Lead in KM 9 9 9 50 50 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 11 1 1 10
11 11

CUMBUM

Cost of material 4350.00 37750.00 37750.00 110.00 110.00 560.00 480.00 780.00 720.00 360.00 262.00 228.00 360.00 243.00 272.00 350.00 425.00 571.00 571.00 583.00 550.00 550.00 800.00 739.00 503.00 374.00 374.00 374.00 331.00 73.00 41230.35 0.00 97.00
399 540.3

Conveyance Charges 31.50 31.50 31.50 218.00 218.00 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 60.70 0.00 0.00 56.00 60.70 60.70 60.70 60.70 60.70 60.70 60.70 0

Stacking charges 0.00 0.00 0.00 0.00 0.00 3.15 3.15 0.00 0.00 0.00 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.05 3.05
3.15 3.15

Storagge charges

Total

Cement Steel upto 16mm dia Steel above upto 16 mm dia Sand for mortar Sand for filling 40 mm ISS 25 mm ISS 20 mm ISS 12 mm ISS 6 mm ISS Rough Stone[M] Rough Stone[R] Bond Stone 90mm IRC 75mm IRC 63mm IRC 53mm IRC 46.50mm IRC 45mm IRC 37.50mm IRC 26.50mm IRC 25mm IRC 22.4mm IRC 13.2 mm IRC 11.2 mm IRC 6.70 mm IRC 6.00 mm IRC 5.60 mm IRC 4.75 mm IRC&Below Quarry Dust Bitumen(80/100) Bitumen (60/70) Site Gravel
WBM Gr II metal WBM Gr III metal

4381.50 37781.50 37781.50 328.00 328.00 620.70 540.70 840.70 783.85 423.85 322.70 288.70 420.70 306.85 335.85 413.85 488.85 634.85 634.85 646.85 613.85 613.85 863.85 802.85 566.85 437.85 437.85 437.85 394.85 136.75 41230.35 0.00 156.05 462.68 604.15 613.85 566.85 394.85 437.85 136.85 42209.00

26.4mm IRC 11.2 mm IRC 2.8&2.36mm IRC 6.70 mm IRC Quarry Dust Emulsion Tar

11 11 11 11 11 1

550.00 503.00 331.00 374.00 73.00 42209.00

3.15 3.15 3.15 3.15 3.15 -

KM- 1/0 - 2/0 Reach Name of Quarry Kind of metal Lead in KM 10 10 10 51 51 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 12 1 1 11 12 12 12 12 12 12 12 1 Lead in KM 11 Cost of material 4350.00 37750.00 37750.00 110.00 110.00 560.00 480.00 780.00 720.00 360.00 262.00 228.00 360.00 243.00 272.00 350.00 425.00 571.00 571.00 583.00 550.00 550.00 800.00 739.00 503.00 374.00 374.00 374.00 331.00 73.00 41230.35 35600.00 97.00
399 540.3

Conveyance Charges 35.00 35.00 35.00 221.30 221.30 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 65.40 0 0 60.70 65.40 65.40 65.40 65.40 65.40 65.40 65.40 0 Conveyance Charges 37.95

Stacking charges 0.00 0.00 0.00 0.00 0.00 3.15 3.15 0.00 0.00 0.00 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.05 3.05
3.15 3.15

Storagge charges

Total

Cement Steel upto 16mm dia Steel above upto 16 mm dia Sand for mortar Sand for filling 40 mm ISS 25 mm ISS 20 mm ISS 12 mm ISS 6 mm ISS Rough Stone[M] Rough Stone[R] Bond Stone 90mm IRC 75mm IRC 63mm IRC 53mm IRC 46.50mm IRC 45mm IRC 37.50mm IRC 26.50mm IRC 25mm IRC 22.4mm IRC 13.2 mm IRC 11.2 mm IRC 6.70 mm IRC 6.00 mm IRC 5.60 mm IRC 4.75 mm IRC&Below Quarry Dust Bitumen(80/100) Bitumen (60/70) Site Gravel
WBM Gr II metal WBM Gr III metal

4385.00 37785.00 37785.00 331.30 331.30 625.40 545.40 845.40 788.55 428.55 327.40 293.40 425.40 311.55 340.55 418.55 493.55 639.55 639.55 651.55 618.55 618.55 868.55 807.55 571.55 442.55 442.55 442.55 399.55 141.45 41230.35 35600.00 160.75 467.38 608.85 618.55 571.55 399.55 442.55 141.55 36100.00 Storagge charges Total

26.4mm IRC 11.2 mm IRC 2.8&2.36mm IRC 6.70 mm IRC Quarry Dust Bitumen (60/70) KM- 2/0 - 2/5 Reach Name of Quarry Kind of metal

550.00 503.00 331.00 374.00 73.00 36100.00 Cost of material 4350.00

3.15 3.15 3.15 3.15 3.15 Stacking charges -

Cement

4387.95

Steel upto 16mm dia Steel above upto 16 mm dia Sand for mortar Sand for filling 40 mm ISS 25 mm ISS 20 mm ISS 12 mm ISS 6 mm ISS Rough Stone[M] Rough Stone[R] Bond Stone 90mm IRC 75mm IRC 63mm IRC 53mm IRC 46.50mm IRC 45mm IRC 37.50mm IRC 26.50mm IRC 25mm IRC 22.4mm IRC 13.2 mm IRC 11.2 mm IRC 6.70 mm IRC 6.00 mm IRC 5.60 mm IRC 4.75 mm IRC&Below Quarry Dust Bitumen(80/100) Bitumen (60/70) Site Gravel
WBM Gr II metal WBM Gr III metal

11 11 52 52 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 1 1 12
13 13 13 13 13 13 13

37750.00 37750.00 110.00 110.00 560.00 480.00 780.00 720.00 360.00 262.00 228.00 360.00 243.00 272.00 350.00 425.00 571.00 571.00 583.00 550.00 550.00 800.00 739.00 503.00 374.00 374.00 374.00 331.00 73.00 41230.35 35600.00 97.00
399 540.3

37.95 37.95 224.60 224.60 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 70.10 0 0 65.40 70.10 70.10 70.10 70.10 70.10 70.10 70.10 0

0.00 0.00 0.00 0.00 0.00 3.15 3.15 0.00 0.00 0.00 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.15 3.05 3.05
3.15 3.15

37787.95 37787.95 334.60 334.60 630.10 550.10 850.10 793.25 433.25 332.10 298.10 430.10 316.25 345.25 423.25 498.25 644.25 644.25 656.25 623.25 623.25 873.25 812.25 576.25 447.25 447.25 447.25 404.25 146.15 41230.35 35600.00 165.45 472.08 613.55 623.25 576.25 404.25 447.25 146.25 36100.00

26.4mm IRC 11.2 mm IRC 2.8&2.36mm IRC 6.70 mm IRC Quarry Dust Bitumen (60/70)

550.00 503.00 331.00 374.00 73.00 36100.00

3.15 3.15 3.15 3.15 3.15 -

DISTRICT :

BLOCK :

RATE OF BITUMEN.
Sl.No. 1. 2. 3. 4. 5. 6. 7. 8. 9. Basic Price Deduct cost of drum Sub-Total Excise Duty @ 14% Education Cess @ 2% Higher Secondary Education Cess on ED @ 1% Billable Price VAT @ 4% Total invoice value Description 80/100 Grade Bitumen Ex. Coimbatore 26633.00 0.00 26633.00 3728.62 74.57 37.29 30473.48 1218.94 31692.42 1331.65 33024.07 60/70 Grade Bitumen Ex. Coimbatore. 27463.00 0.00 27463.00 3844.82 76.90 38.45 31423.17 1256.93 32680.10 1373.15 37000.00 Bitumen Emulsion Ex. Coimbatore. 28840.00 1500.00 27340.00 3827.60 76.55 38.28 31282.43 1251.30 32533.73 1442.00 33975.73

10. Storage Charges at %5 on basic price 11. Total invoice value 12. Conveyance Charges for a) b) b) 80/100 Grade Bitumen 2 X 15 KM X Rs.0.99924 / KM 60/70 Grade Bitumen 2 X 15 KM X Rs.0.9924 / KM Bitumen Emulsion 1 X 64 KM X Rs.1.4 / KM Total Price =

29.77 33053.84

3700.00

89.60

40700.00

34065.33

Bitumen Emulsion Coimbatore. 28840.00 1500.00 27340.00 3827.60 76.55 38.28 31282.43 1251.30 32533.73 1442.00 33975.73

89.60 34065.33

Improvement of road from Karunakku mutham patty To Karankuli 2500m DISTRICT : THENI
Road Data

BLOCK :

Cumbum

Sl.No.

Quantity

Description of work

Rate per

Amount

Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and trees of girth upto 300 mm, removal of stumps of such trees cut earlier and disposal of unserviceable materials and stacking of serviceable material to be used or auctioned, upto a lead of 1000 m including removal and disposal of top organic soil not exceeding 150 mm in thickness as per Technical Specification Clause 201.

1.70

Earthwork excavating & depositing on bank with initial lead of 10m & initial lift of 2m in hard stiff clay, stiff black cotton, hard red earth, shales, murrum, gravel, stoney earth and earth mixed with small size boulders SS 20 A including laying and spreading in layers of 250 mm loose thick each , sectioning , watering and compacting etc, complete as per MOST 301 - 305.

33.65

Providing and Laying Gravel Soling to compacted thick including cost & conveyance of gravel from approved sources to work site including labour for spreading, watering and compacting by Power roller to achieve the required Proctor density at 100% compaction at optimum moisture content and hire & fuel charges for power roller , water sprinkler and all other incidental charges such as traffic barricading and providing danger lights etc, complete. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

1 1.00

Cost of Gravel Hire & Labour Charges Rate for 1 m

3

156.05 2.78

156.05 2.78
158.83

160.75 2.78

160.75 2.78
163.53

165.45 2.78

165.45 2.78
168.23

m3

KM4/0
Rate Per Amount

1 1.00

Cost of Gravel Hire & Labour Charges Rate for 1 m

3

105.65 2.78

105.65 2.78
108.43

m3

Providing and laying 75mm compacted thick WBM Gr.III using 1 cum of 63mm to 11.2mm IRC HBG metal and 0.24 cum of Gravel for blindage for 10sqm. Of 75mm compacted thick (the blindage material shall have PI value less than 6%) including cost and conveyance of all materials from approved quarry to worksite and stacking to departmental gauge for pre-measurement as directed by the departmental officers including labour for spreading metal and gravel hand packing to camber and grade lines blinding with required quantity of gravel forming edge bunds watering with all leads for good water slurrying rolling and consolidation by power roller and finishing has per MoRT&H 404 (III revision) including hire and fuel charges for power roller and water sprinkler and all other tools and plants employed therefor and all other incidental charges etc., complete for top layer. KM 1/0 Km 2/0
Rate Per Amount Rate Amount Rate

Km 3/0
Amount

1.00 0.24

Cost of 63 - 11.2 mm IRC HBG metal

604.15 156.05 114.26

m3 m3 10m2

604.15 37.45 114.26 755.86

1007.81

608.85 160.75 114.26

608.85 38.58 114.26 761.69

1015.59

613.55 165.45 114.26

613.55 39.71 114.26 767.52

1023.36

Cost of Gravel

10.00 Hire & Labour Charges

Rate for 10 m2 Rate for 1 m
3

KM4/0
Rate Per Amount

1.00 0.24

Cost of 63 - 11.2 mm IRC HBG metal

618.25 105.65 114.26

m m

3 3 2

618.25 25.36 114.26 757.87

1010.49

Cost of Gravel

10.00 Hire & Labour Charges

Rate for 10 m2 Rate for 1 m
3

10m

Providing and laying tack coat over the WBM surface using 4.00 Kg of bituminous emulsion for 10 sqm. Including cost of bituminous emulsion which will be supplied by the department at section stores and its cost will be recovered as per special condition appended including labour charges for preparing the surface for laying tack coat and for applying required quantity of bituminous emulsion by mechanical sprayer including hire and fuel charges for all tools and plants employed etc., complete as per clause 503 of MoRT&H specification.

Km : 0 / 0 - 6/0
Rate Per Amount

4.00

Cost of Bitumen Emulsion

42209.00 77.80 12.00

MT

168.84
2 2

10.00 Labour & Hire charges 1.00

Hire Charges for Bitumen Sprayer Rate for 10 m Rate for 1 m2
2

10m 10m

77.80 1.20 247.84 24.78

Providing and laying open graded premix carpet of 20 mm compacted thick using 0.18cum of 13.20 mm IRC size HBG machine crushed chips and 0.09 cum of 11.20 mm IRC HBG machine crushed chips with 14.6 Kg of bitumen for 10 sqm of premix carpet including laying of seal coat type A over the premix carpet using 0.09 cum of 6.7mm IRC size HBG machine crushed chips with 9.8 Kg of bitumen per 10 sqm including cost and conveyance of chips and stacking them to departmental gauge for pre-measurements including cost of bitumen which will be supplied by the department at departmental section stores and its cost will be recovered as per special condition appended including heating the bitumen and metal mixing the materials in mini hot mix plant for premix carpet including spreading the same and finishing and compacting the same by power rolling to the specified lines and grades including all labour charges application of bitumen for seal coat over the premix carpet and spreading the seal coat and power roller rolling seperately as per MoRT&H specification 509 and 513 (III revision) including all labour charges hire and fuel charges for mini hot mix plant power roller 80 100 KN capacity and all other tools and plants employed therefore etc., complete.

KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

0.18 0.09 0.09

Cost of 13.2 mm IRC metal Cost of 11.2 mm IRC metal Cost of 6.7 mm IRC metal

802.85 566.85 437.85 41230.35

144.51 51.02 39.41

807.55 571.55 442.55

145.36 51.44 39.83 1006.02 258.48 5.81 1506.94 150.69

812.25 576.25 447.25 41230.35 258.48 58.13

146.21 51.86 40.25 1006.02 258.48 5.81 1508.63 150.86

m3 m
3

24.40 Cost of Bitumen 10.00 Labour & Hire charges for P.C & S.C 1.00 Hire charges for P.C & S.C
Rate for 10 m Rate for 1 m2
2

MT
2

1006.02 41230.35 258.48 5.81 1505.25 150.53 258.48 58.13

258.48 10 m

58.13 10 m2

KM4/0
Rate Per Amount

0.18 0.09 0.09

Cost of 13.2 mm IRC metal Cost of 11.2 mm IRC metal Cost of 6.7 mm IRC metal

816.95 580.95 451.95 41230.35

m m m

3 3 3

147.05 52.29 40.68 1006.02

2

24.40 Cost of Bitumen 10.00 Labour & Hire charges for P.C & S.C 1.00 Hire charges for P.C & S.C
Rate for 10 m Rate for 1 m2
2

MT

258.48 10 m

258.48 5.81 1510.33 151.03

58.13 10 m2

Scarifying Existing Granular Surface to a Depth of 50 mm by Manual Means Scarifying existing granular surface to a depth of 50 mm and disposal of scarified material with a lift upto 3 m and leads upto 1000 m as per Technical Specification Clause 301.4.

1 M2

3.75

DETAILED ESTIMATE
Improvement of road from Karunakku mutham patty To Karankuli 2500m
DISTRICT : THENI BLOCK : Cumbum Unit Sl.No Description Nos Length Breadth Depth Quantity 1 Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and trees of girth up to 300mm, removal of stumps of such trees cut earlier and disposal of unserviceable materials and stacking of serviceable material t Ch 0-1000 Ch 1000-2000 Ch 2000-2500 2000.00 2000.00 1000.00 5000.00 Deduct 40% voids -2000.00 3000.00 Construction of embankment with approved material obtained from borrow pits with a lift up to 1.5 m, transporting to site, spreading, grading to required slope and compacting to meet requirements with a lead up to 1000 m as per Technical Specification cla Ch 0-1000 Ch 1000-2000 Ch 2000-2500
3

2 2 2

1000.00 1000.00 500.00

1.000 1.000 1.000

sqm

2 2 2

1000.00 1000.00 500.00

1.000 1.000 1.000

0.200 0.200 0.300

400.00 400.00 300.00 1100.00 3750.00 sqm 3750.00 sqm 1875.00 sqm

cum cum cum

Scarifying Existing Granular Surface to a Depth of 50 mm by Manual Means Ch 0-1000 Ch 1000-2000 Ch 2000-2500 1 1 1 1000.00 1000.00 500.00 3.750 3.750 3.750

9375.00 sqm 3125.00 sqm

Providing laying, spreading and compacting stone aggregates of specific sizes to water bound macadam IIIspecification including spreading in uniform thickness, hand packing, rolling with three wheel 80 100 KN static roller in stages to proper grade and cam Ch 0-1000 Bell mouth ((11.25+3.75)/2) Ch 1000-2000 Deduct 2m Culvert Ch2000m Ch 2000-2500 1 1 1 -1 1 990.00 10.00 1000.00 3.40 500.00 3.750 7.500 3.750 3.750 3.750 0.075 0.075 0.075 0.075 0.075 278.44 5.63 284.06 281.25 -0.96 280.29 140.63 140.63
Cum Cum Cum Cum Cum Cum Cum Cum

Providing and applying tack coat with Bitumen emulsion (RS 1) using emulsion distributor at the rate of 4 kg /10 sqm on the prepared granular surface treated with primer & cleaned With Hydraulic broom as per Technical Specification clause 503 and as dir Ch 0-1000 Bell mouth ((11.25+3.75)/2) 3712.50 75.00 3787.50 Ch 1000-2000 1 1000.00 3.750 3750.00 3750.00 Ch 2000-2500 1 500.00 3.750 1875.00 1875.00 9412.50 Providing laying and rolling of open grade premix carpet of 20 mm thickness composed of 13.2 mm to 5.6 mm aggregates either using penetration grade bitumen or emulsion to required line, grade and level to serve as Seal Coat on a previously prepared base Ch 0-1000 Bell mouth ((11.25+3.75)/2) Ch 1000-2000 Ch 2000-2500 1 1 1 1 990.00 10.00 1000.00 500.00 3.750 7.500 3.750 3.750 3712.50 75.00 3787.50 3750.00 3750.00 1875.00 1875.00 1 1 990.00 10.00 3.750 7.500
Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm

Sqm Sqm Sqm Sqm Sqm Sqm Sqm Sqm

Providing and erecting direction and place identfication Board No. of Village - 2 No. 1 2 8 Reinforced cement concrete M15 grade Kilometer stone of standard design 9 Reinforced cement concrete M15 grade Hecto meter stone of standard design 10 Construction of Retaining wall/ CD works (As per sub estimate) 11 Contingencis and other unforeseen items

2 2 10

Nos.
Nos. L.S

ABSTRACT ESTIMATE
Improvement of road from Karunakku mutham patty To Karankuli 2500m
DISTRICT : THENI BLOCK : Cumbum Amount Reach Sl.No unit Quantity Rate 1 Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs, saplings and trees of girth up to 300mm, removal of stumps of such trees cut earlier and disposal of unserviceable materials and stacking of serviceable material t Ch 0-2500 sqm 3000.00 1.70

5 100

Construction of embankment with approved material obtained from roadway cutting with a lift up to 1.5 m, transporting to site, spreading, grading to required slope and compacting to meet requirements with a lead up to 1000 m as per Technical Specification Ch 0-2500 cum 1100.00 33.65 Scarifying Existing Granular Surface to a Depth of 50 mm by Manual Means Ch 0-2500 sqm 3125.00

37 015

3.75

11 719

Providing laying, spreading and compacting stone aggregates of specific sizes to Water bound macadam Grade III specification including spreading in uniform thickness, hand packing, rolling with three wheel 80 100 KN static roller in stages to proper gra Ch 0-1000 sqm 284.06 1007.81 Ch 1000-2000 sqm 280.29 1015.59 Ch 2000-2500 sqm 140.63 1023.36 Providing and applying tack coat with Bitumen emulsion (RS ) using emulsion distributor at the rate of 0.275 kg / sqm on the prepared granular surface treated with primer & cleaned With Hydraulic broom as per Technical Specification clause 503 and as dire Ch 0-2500 sqm 9412.50 24.78 Providing laying and rolling of open grade premix carpet of 20 mm thickness composed of 13.2 mm 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 Ch 0-1000 sqm 3787.50 150.53 Ch 1000-2000 sqm 3750.00 150.69 Ch 2000-2500 sqm 1875.00 150.86 Providing and erecting direction and place identfication Board Each 2 Reinforced cement concrete M15 grade Kilometer stone Each

2 86 281 2 84 664 1 43 910

2 33 242

5 70 132 5 65 088 2 82 863

4000.00

8 000
8 2 260.00

520

Reinforced cement concrete M15 grade Hecto meter stone Each 10 130.00

11 10

Construction of RW works (1.5 m Ht) Construction of 2m slab culvert Sub total Provision for Difference in cost of material 2.5x20000 Provision for future PWD shedule of rate 10%

1 300 1 51 568 3 00 311 28 81 712 50 000 2 88 171 8 645 1 472 32 30 000

12 13

Provision for Labour Welfare 0.3% Contingencis and other unforeseen items

Total estimate amount Rs.

Mazdoor I Class Mazdoor II Class Mason I Class Mason II Class Carpenter I Class Carpenter II Class Fitter I Class Fitter II Class Cost of kerosine Cost of diesel Cost of furnace oil

= = = = = = = = = = =

Rs. 123.00 Rs. 111.00 Rs. 195.00 Rs. 175.00 Rs. 190.00 Rs. 175.00 Rs. 172.00 Rs. 160.00 Rs. 37.52 Rs. 40.00 Rs. 26.16

Rs. 139.00 Rs. 125.00 Rs. 143.00

jthiruks@yahoo.co.in

jtmahes2010@yahoo.in

Rs. 139.00 Rs. 125.00 Rs. 143.00

Improvement of road from Karunakku mutham patty To Karankuli 2500m DISTRICT : THENI BLOCK : Cumbum

Earth work Excavation for Foundation in all soils and Sub Soil to full depth as may be directed except in hard rock requiring blasting but inclusive of shoring strutting and requiring the sides of foundation.

1.00 1.00

SI. No. 62 SS20 B Add 100% For Earth work Rate per 1.00cum

31.60 31.60

m3 m3

31.60 31.60 63.20

Supplying and Filling foundation and basement with filling sand in layers not more than 15cm . Thick well ramed, watered and compacted Complete complying with stanard specification. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount

Km 3/0 331.30 9.00 340.30 334.60 9.00 334.60 9.00 343.60

1.00 1.00

Cost of Sand Refilling with Sand Rate per 1.00cum

328.00 9.00

m3 m
3

328.00 9.00 337.00

331.30 9.00

KM 4/0
Rate Per Amount

1.00 1.00

Cost of Sand Refilling with Sand Rate per 1.00cum

337.90 9.00

337.90 9.00 346.90

m3

Cement concrete 1 : 4 : 8 mix using 40mm HBG metal for foundation including watering wherever necessary and laid in layers of not more than 15cm thick., compacting etc., complete complying with standard specifications and as directed. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

9.00 4.50 1.80 17.70 14.10

40mm ISS HBG metal Cement mortar 1 : 4 Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

620.70 1905.34 195.00 123.00 111.00

5586.30 8574.03 351.00 2177.10 1565.10 18253.53 1825.35

625.40 1909.90 195.00 123.00 111.00

5628.60 8594.55 351.00 2177.10 1565.10 18316.35 1831.64

630.10 1914.26 195.00 123.00 111.00

5670.90 8614.17 351.00 2177.10 1565.10 18378.27 1837.83

m3 Each Each Each

KM 4/0
Rate Per Amount

9.00

40mm ISS HBG metal

634.80

5713.20

4.50

Cement mortar 1 : 4

1918.62

m3

8633.79

1.80 17.70 14.10

Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

195.00 123.00 111.00

Each Each Each

351.00 2177.10 1565.10 18440.19 1844.02

Cement concrete 1 : 3 : 6 mix using 40mm HBG metal for foundation including watering wherever necessary and laid in layers of not more than 15cm thick., compacting etc., complete complying with standard specifications and as directed. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

9.00 4.50 1.80 17.70 14.10

40mm ISS HBG metal Cement mortar 1 : 3 Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

620.70 2431.12 195.00 123.00 111.00

m m

3 3

5586.30 10940.04 351.00 2177.10 1565.10 20619.54 2061.95

625.40

5628.60

630.10 2440.82 195.00 123.00 111.00

5670.90 10983.69 351.00 2177.10 1565.10 20747.79 2074.78

2436.10 10962.45 195.00 123.00 111.00 351.00 2177.10 1565.10 20684.25 2068.43

Each Each Each

KM 4/0
Rate Per Amount

9.00 4.50 1.80 17.70 14.10

40mm ISS HBG metal Cement mortar 1 : 3 Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

634.80 2445.53 195.00 123.00 111.00

m m

3 3

5713.20 11004.89 351.00 2177.10 1565.10 20811.29 2081.13

Each Each Each

Cement concrete 1 : 2 : 4 mix using 20mm HBG metal for foundation including watering wherever necessary and laid in layers of not more than 15cm thick., compacting etc., complete complying with standard specifications and as directed. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

9.00

20mm ISS HBG metal

840.70

7566.30

845.40

7608.60

850.10

7650.90

4.50 1.80 17.70 14.10

Cement mortar 1 : 4 Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

1905.34 175.00 123.00 111.00

m3 Each Each Each

8574.03 315.00 2177.10 1565.10 20197.53 2019.75

1909.90 175.00 123.00 111.00

8594.55 315.00 2177.10 1565.10 20260.35 2026.04

1914.26 175.00 123.00 111.00

8614.17 315.00 2177.10 1565.10 20322.27 2032.23

KM 4/0
Rate Per Amount Rate

Km 5/0
Amount Rate

Km 6/0
Amount

9.00 4.50 1.80 17.70 14.10

20mm ISS HBG metal Cement mortar 1 : 4 Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

854.80 1918.62 175.00 123.00 111.00

m m

3 3

7693.20 8633.79 315.00 2177.10 1565.10 20384.19 2038.42

Each Each Each

Random Rubble Masonry in cement Mortar 1 : 5 for foundation and basement using New Stones including necessary provision for Bond stones with simultaneous flush pointing with the same mortar above ground level complying with standard specifications. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

10.00 1.00 3.40 7.10 10.60 14.10 14.10

Rough stone for Masonry Bond stone Cement mortar 1 : 5 Mason I class Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

322.70 420.70 1589.87 195.00 175.00 123.00 111.00

m3 m3 m3 Each Each Each Each

3227.00 420.70 5405.56 1384.50 1855.00 1734.30 1565.10 15592.16 1559.22

327.40 425.40 1594.18 195.00 175.00 123.00 111.00

3274.00 425.40 5420.21 1384.50 1855.00 1734.30 1565.10 15658.51 1565.85

332.10 430.10 1598.33 195.00 175.00 123.00 111.00

3321.00 430.10 5434.32 1384.50 1855.00 1734.30 1565.10 15724.32 1572.43

KM 4/0
Rate Per Amount

10.00 1.00 3.40 7.10 10.60 14.10 14.10

Rough stone for Masonry Bond stone Cement mortar 1 : 5 Mason I class Mason II class Mazdoor I category Mazdoor II category Rate per 10cum Rate per 1.00cum

336.80 434.80 1602.48 195.00 175.00 123.00 111.00

m3 m3 m3 Each Each Each Each

3368.00 434.80 5448.43 1384.50 1855.00 1734.30 1565.10 15790.13 1579.01

Cement concrete 1:1.5:3 using 20mm ISS HBG metal for all RCC item of works excluding cost of Rein forcement and fabricating charges, centering and shuttering but including curing and shall be finished smooth with cement mortar 1:3, 12mm thick. and with kraft paper without claiming extra as directed by the departmental officers complete complying with standard specifications.

KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

9.00 4.50 4.308 3.50 21.20 35.30 10.00

20mm ISS HBG metal Cost of Sand Cost of Cement Mason II class Mazdoor I category Mazdoor II category Add for Vibration charges Rate for 10 m
3

840.70 328.00 4381.50 175.00 123.00 111.00 24.20

m m

3 3

7566.30 1476.00 18875.50 612.50 2607.60 3918.30 242.00 35298.20 3529.82

845.40 331.30

7608.60 1490.85

850.10 334.60 4387.95 175.00 123.00 111.00 24.20

7650.90 1505.70 18903.29 612.50 2607.60 3918.30 242.00 35440.29 3544.03

MT Each Each Each m

3

4385.00 18890.58 175.00 123.00 111.00 24.20 612.50 2607.60 3918.30 242.00 35370.43 3537.04

Rate per 1.00cum KM 4/0

Rate Per

Amount

9.00 4.50 4.308 3.50 21.20 35.30 10.00

20mm ISS HBG metal Cost of Sand Cost of Cement Mason II class Mazdoor I category Mazdoor II category Add for Vibration charges Rate for 10 m
3

854.80 337.90 4390.90 175.00 123.00 111.00 24.20

m3 m
3

7693.20 1520.55 18916.00 612.50 2607.60 3918.30 242.00 35510.15 3551.02

MT Each Each Each m

3

Rate per 1.00cum

Supplying and Fabricating and placing in position MS steel or Ribbed Tor Steel for all Reinforced Cement Concrete works as per the design given including cost of steel and binding wire in all floors etc, Complete complying with stanard specification.(MS rod or RTS bar will be supplied departmentally at section stores and cost will be recoverd at issue rate). the binding wire shall supplied by the contactor. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

1.00 10.00 35

Cost of steel Cost of binding wire

37781.50 34.50

MT Kg Each

37781.50 37785.00 37785.00 37787.95 345.00 6020.00 44146.50 34.50 172.00 345.00 6020.00 44150.00 34.50 172.00

37787.95 345.00 6020.00 44152.95

Fitter I Class for bending and tieing. 172.00 Rate for 1.00 MT

KM 4/0
Rate Per Amount

1.00 10.00 35

Cost of steel Cost of binding wire

37790.90 34.50

MT Kg Each

37790.90 345.00 6020.00 44155.90

Fitter I Class for bending and tieing. 172.00 Rate for 1.00 MT

Plastering with CM 1:4, 20mm thick.over the cement concrete for floor finish including curing etc., complete complying with standard specifications and as directed by the departmental officers. KM 1/0
Rate Per Amount Rate

Km 2/0
Amount Rate

Km 3/0
Amount

0.22 2.20 0.50 3.20

Cement Mortar 1:4 Mason I class Mazdoor I category Mazdoor II category Rate per 10sqm Rate per 1.00sqm

1905.34 195.00 123.00 111.00

419.17 429.00 61.50 355.20 1264.87 126.49

1909.90 195.00 123.00 111.00

420.18 429.00 61.50 355.20

1914.26 195.00 123.00 111.00

421.14 429.00 61.50 355.20

Each Each Each

KM 4/0
Rate Per Amount Rate

1265.88 126.59 Km 5/0

Amount Rate

1266.84 126.68 Km 6/0

Amount

0.22 2.20 0.50 3.20

Cement Mortar 1:4 Mason I class Mazdoor I category Mazdoor II category Rate per 10sqm Rate per 1.00sqm

1918.62 195.00 123.00 111.00

422.10 429.00 61.50 355.20 1267.80 126.78

0.00 195.00 123.00 111.00

0.00 429.00 61.50 355.20 845.70 84.57

0.00 195.00 123.00 111.00

0.00 429.00 61.50 355.20 845.70 84.57

Each Each Each

10

Supplying & Erecting centering for sides & soffiots including necessary supports & strutting upto 3.29m height for plane surfaces in all floors with all cross bracings using mild steel sheets of size 90 x 60cm & 10 gauge stiffened, welded with steel angle of size 25 x 25 x 3mm for boarding laid over silver oak joists(Country wood) of size 10 x 6.5cm spaced @ about 90cm c/c and supported by casurina props of 10 13cm dia. spaced @ 75cm c/c etc., complete complying with standard specifications and as directed by the departmental officers. Rate for 10m2.for the following items.(RCC floor slab, roof slab, Rectangular/ square, Tee/ Ell beams, Lintels, staircase waist slabs, Landing slabs, Landing beam, Portico beam etc., ).

Sub Data I Cost of MS sheets & angles for each set Weight of MS sheet B.G 10 Gauge size 90x60cm x 3.175 mm 3.75 x 7850/1000 = 24.924 kg/m2

24.924 Kg x 0.54 m2 = 13.46 Kg. Weight of MS angle size 25 x 25 x 3 mm 3.6 x 1.1 Kg/m = 4.00 Kg 13.46 4.00 LS Cost of MS sheets 90 x 60 cm, 10 Gauge Cost of MS angle size 25 x 25 x 3 mm Add for Cutting, Bending,welding charges etc., Total for each set (A) Sub Data II Cost of MS sheet & Angles and silver Oaks, Joists & Casurina for 10 m2 19.00 0.12 98.50 Cost of MS sheets & angles (A) 629.05 97.00 0.00 Set m3 Rm 11951.95 11.64 0.00 34.50 34.50 Kg Kg LS 464.37 138.00 26.68 629.05

Cost of Silver Oak/ CW Joists 10 x 6.5 cm Casurina props 10 - 13 cm dia.

Adopting 40 uses for steel sheets & angles, 5 uses for silver oak/ CW joists and casurina props. Cost of steel sheet & Angles for 1 use = B/40 Cost of silver Oak/ CW Joists 10 x 6.5 cm & Casurina props for 1 use = C/ 5 MAIN DATA FOR CENTERING - 10 M2 19.00 0.12 98.50 3.80 5.40 1.00 LS LS Cost of steel sheet & Angles ( D ) Cost of silver Oak/ CW Joists 10 x 6.5 cm Casurina props 10 - 13 cm dia. Carpenter I class Mazdoor I category Fitter II Class. Add for wedges, coir, nails etc., 298.80 2.33 0.00 190.00 123.00 160.00 1 use 1 use 1 use Each Each Each LS 298.80 2.33 0.00 722.00 664.20 160.00 8.00 8.34 11951.95 11.64 298.80 2.33

Add for periodical cleaning & painting of MS sheets

Total for 10 m2 Rate for 1 m2 Centering for Lintels & Beams per Sqm Centering for Small projections (Sunshades, Lofts) per Sqm Centering for Roof Slabs per Sqm Centering below Ground level Centering sides 11 186.367 / 2 1863.67 - 2.328 / 10 186.37 186.37 223.64 186.37 93.18 186.13

1863.67

Supplying and fixing in position best qulity PVC Rain water pipe having ISI mark and providing leak proof joints inculding fixing to the wall with special PVC / MS clamps etc 3 3.0 / 7.8 3.0 / 7.8 3.0 / 7.8 2.00 1.00 Rm no no no nos no LS 420.00 23.07692 28.85 9.31 20.00 169.00 1.77 672.00

110 mm dia PVC Shoe 110 mm dia PVC bend

60 75 each

each

12

PVC clamp 10 each Plumber I st class 169 No Sundries for cement LS Rate for 1m2 Rs 224.00 For 3m Rough stone dry packing for revertments including cost,conveyance of all materials etc complete KM 1/0
Rate Per Amount Rate

0.00 Km 3/0
Rate Amount

Km 2/0
Amount

11.00 3.50 10.6 7

Rough stone dry packing for revertments m3 cost,conveyance of all materials etc 298.10 complete 3279.10 288.70including 3175.70 293.40 3227.40 Mason I class Maz I class Maz II class Rate for 10 m3 Rate for 1 m3 Rate for 1 m2 KM 4/0 195.00 123.00 111.00 Kg Each Each 682.50 1303.80 777.00 5162.00 516.20 118.67 195.00 123.00 111.00 682.50 1303.80 777.00 5213.70 521.37 119.86 195.00 123.00 111.00 682.50 1303.80 777.00 5265.40 526.54 121.04

Rate

Per

Amount

11.00 3.50 10.6 7

Rough stone dry packing for revertments m3 cost,conveyance of all materials etc complete 302.80including 3330.80 Mason I class Maz I class Maz II class Rate for 10 m3 Rate for 1 m3 Rate for 1 m2 195.00 123.00 111.00 Kg Each Each 682.50 1303.80 777.00 5317.10 531.71 122.23

Improvement of road from Karunakku mutham patty To Karankuli 2500m Detailed Estimatie For Retaining wall of 1.50m Hight NO L B D Sl.No Description Earth work excavationfor foundation of structures up to 3m depth as per drawing and technical specification clause 1140 including setting out,construction of shoring and 1 bracing ,removal of stumps and other deleterious matter, dressing of sides and bottom and back filling with approved material. Footing for Rw Total Providing and laying concrete for plain/Reinforced concrete (1:3:6) in open foundation complete as per drawings and MORD technical specification clauses 802,803,1202 &1203 Below sill Footing for Rw Above sill Wall Total Centering: Providing form work for centering, shuttering etc., for all RCC works including strutting up to 3.29m in all floors using mild steel sheets of size 90 x 60 cm of B G 10 stiffened with mild steel angles of size 25 x 25 x 3mm laid over silver oak Below sill Footing for Rw Total Centering: Providing form work for centering, shuttering etc., for all RCC works including strutting up to 3.29m in all floors using mild steel sheets of size 90 x 60 cm of B G 10 stiffened with mild steel angles of size 25 x 25 x 3mm laid over silver oak 1 1 50 1.4 0.7

49.00 49.00

1 1

1 1

50

1.4

0.5 0.5

35.00 15.00 50.00

50 (.9+.3)/2

51.4

0.5

51.40 51.40

Above sill wall Total Plastering with cement mortar (1:4) 20mm thick on masonary work in sub-structure as per MORD technical specification clause 613.4 &1204 wall Total

50.6

1.4

141.68 141.68

50

0.3

30.00 30.00

Improvement of road from Karunakku mutham patty To Karankuli 2500m Sl.No 1 Qty 2 Description of item 3 Earth work excavationfor foundation of structures up to 3m depth as per drawing and technical specification clause 1140 including setting out,construction of shoring and bracing ,removal of stumps and other deleterious matter, dressing of sides and bottom and back filling with approved material. RATE PER UNIT 4 5 AMOUNT 6

49.00

63.20

CUM

3097

50.00

Providing and laying concrete for plain/Reinforced concrete (1:3:6) in open foundation complete as per 2068.43 drawings and MORD technical specification clauses 802,803,1202 &1203

CUM

103422

51.40

Centering: Providing form work for centering, shuttering etc., for all RCC works including strutting up to 3.29m in all floors using mild steel sheets of size 90 x 60 cm of B G 10 stiffened with mild steel angles of size 25 x 25 x 3mm laid over silver oak Centering: Providing form work for centering, shuttering etc., for all RCC works including strutting up to 3.29m in all floors using mild steel sheets of size 90 x 60 cm of B G 10 stiffened with mild steel angles of size 25 x 25 x 3mm laid over silver oak

186.13

CUM

9567

141.68

223.64

CUM

31685

30.00

Plastering with cement mortar (1:4) 20mm thick on masonary work in sub-structure as per MORD technical specification clause 613.4 &1204

126.59

Sqm

3798

Total

1 51 568

DETAILED ESTIMATE
Construction of slab culvert 2 m vent @ CH : 1600m Improvement of road from Karunakku mutham patty To Karankuli 2500m

Sl.No. Description Nos Length Bredth Depth Contents 1. Earthwork excavation in all classes of soil except soft rock not requiring blasting and hard rock requiring blasting and depositing on bank with all leads and lifts as per SS20B, including cost of all labour, equipments and all incidential charges such as baling our water, providing and maintaining necessary cofferdams, sheeting, shoring bracing and their subsequent removal, removal of all logs, stumps, grubs and other deleterious matter and obstructions, trimming bottom of excavation backfilling, and clearing the site and disposal of all surplus materials etc., complete as per relevant standard specification clause 1140 for foundation of abutments, wings Abutment Wings 1 2 2 2 8.700 1.500 2.200 1.900 1.35 1.35 51.68 15.39 67.07 cum 2. Providing and laying Cement Concrete of grade M7.5Nominal Mix 1:4:8 using graded ISS size HBG metal including cost and conveyance of all materials to site including cost of cement at site including cost of formwork, soft water, labour charges for mixing, transporting, laying and curing concrete , working at depths , tools and plants and including all other incidental charges etc; complete as per relevant standard specifications clause 802,803,1202 &1203, for foundation Abutment Wings Water way 1 2 1 2 2 1 8.700 1.500 7.500 2.200 1.900 1.500 0.15 0.15 0.15 5.74 1.71 1.69 9.14 cum 3. Providing and laying Cement Concrete of grade M10 Nominal Mix 1:3:6 using graded ISS size HBG metal including cost and conveyance of all materials to site including cost of cement at site including cost of formwork, soft water, labour charges for mixing, transporting, laying and curing concrete , working at depths , tools and plants and including all other incidental charges etc; complete as per relevant standard specifications clause 802,803,1202 &1203, for foundation Below sill Abutment Footing 1 Footing 2 Footing 3 Wings Footing 1 Footing 2 Footing 3 2 2 2 2 2 2 1.650 1.800 1.950 1.900 1.600 1.300 0.40 0.40 0.40 5.02 4.61 4.06 1 1 1 2 2 2 8.700 8.300 7.900 1.900 1.600 1.300 0.40 0.40 0.40 13.22 10.62 8.22

Above Sill Abutment 1 Wings 2 Parapet 1 2 2 2.475 3.400 0.850 0.450 2.10 0.45 17.67 1.38 84.30 4. Providing and fixing kraft paper full width of seating of deck slab and including cost and conveyance to wotksite, labour for fixing the same in corect position and all other incidental charges etc., complete as per standard specifications. 1 2 7.500 0.210 3.15 sqm 5. Vibrated Reinforced Cement Concrete of grade M 25 using ISS size HBG graded metal including cost and conveyance of all materials to site including cost ofcement at site including cost of formwork, soft water, labour charges for mixing, transporting, laying and curing concrete , working at depths , tools and plants including all other incidental charges etc., complete as per relevant standard specifications,clause 800,1205.4, and 1205.5 for deck slab Deck slab bed block Dirt wall 1 1 1 1 2 2 7.500 7.500 7.500 2.600 0.700 0.400 0.210 0.200 0.210 4.10 2.10 1.26 2 7.500 1.000 (1.3+.7)/2 1.30 19.50

7.46 6. Supplying, fitting and placing HYSD bar reinforcement in superstructure complete as per drawing and MORD technical specifications clause 1002,1010,&1202

Deck slab

as per steel schedule

0.60 Mt

7. Back filling behind Abutments and Wings with granular materials including cost and conveyance to worksite, laying, handling charges and filling in layers, tamping under optimum moisture content to get the maximum density including watering, with all leads for water and all other incidental charges etc., complete as per specifications for filling behind the abutments and wings 1.500 60.30 cum 60.30 8. Plastering with Cement mortar 1:4 15 mm thick including cost and conveyance of all materials to siteincluding all other incidental charges etc; complete as per relevant standard specifications Wings Parapet top 1 2 3.400 0.450 sqm 3.06 3.06 1 2 3.000 6.700

9. Supplying, fixing and placing of centering for superstructure complete as per drawing and MORD technical specifications clause 1002,1010,&1202 Above Sill Deck slab Deck slab Bed block Dirt wall Above Sill Abutment 2 Wings 2 Parapet 2 4 2 3.325 3.850 2.10 0.45 55.86 6.93 132.53 10. Supplying, fixing and placing of centering for superstructure complete as per drawing and MORD technical specifications clause 1002,1010,&1202 Below Sill Abutment Footing Footing Footing Wings Footing 1 Footing 2 Footing 3 2 2 2 4 4 4 1.650 1.800 1.950 0.40 0.40 0.40 5.28 5.76 6.24 64.80 2 2 2 2 2 2 10.600 9.900 9.200 0.40 0.40 0.40 16.96 15.84 14.72 2 8.500 1.30 44.20 1 1 2 2 1 2 2 2 7.500 2.600 8.200 7.900 1.500 0.210 0.200 0.210 11.25 1.09 6.56 6.64

COST ESTIMATE
Construction of slab culvert 2 m vent @ CH : 1600m Improvement of road from Karunakku mutham patty To Karankuli 2500m

Sl. No.

Description

Unit

Quantity

Rate

Amount

1. Earthwork excavation in all classes of soil except soft rock not requiring blasting and hard rock requiring blasting and depositing on bank with all leads and lifts as per SS20B, including cost of all labour, equipments and all incidential charges such as baling our water, providing and maintaining necessary cofferdams, sheeting, shoring bracing and their subsequent removal, removal of all logs, stumps, grubs and other deleterious matter and obstructions, trimming bottom of excavation backfilling, and clearing the site and disposal of all surplus materials etc., complete as per relevant standard specification clause 1140 for foundation of abutments, wings

cum

67.07

63.20

4239

2. Providing and laying Cement Concrete of grade M7.5 Nominal Mix 1:4:8 using graded ISS size HBG metal including cost and conveyance of all materials to site including cost of cement at site including cost of formwork, soft water, labour charges for mixing, transporting, laying and curing concrete , working at depths , tools and plants and including all other incidental charges etc; complete as per relevant standard specifications clause 802,803,1202 &1203, for foundation cum 9.14 1831.64 16741

3. Providing and laying Cement Concrete of grade M10 Nominal Mix 1:3:6 using graded ISS size HBG metal including cost and conveyance of all materials to site including cost of cement at site including cost of formwork, soft water, labour charges for mixing, transporting, laying and curing concrete , working at depths , tools and plants and including all other incidental charges etc; complete as per relevant standard specifications clause 802,803,1202 &1203, for foundation cum 84.30 2068.43 174369

4. Providing and fixing kraft paper full width of seating of deck slab and including cost and conveyance to wotksite, labour for fixing the same in corect position and all other incidental charges etc., complete as per standard specifications. sqm 4.50 220.00 990

5. Vibrated Reinforced Cement Concrete of grade M 25 using ISS size HBG graded metal including cost and conveyance of all materials to site including cost ofcement at site including cost of formwork, soft water, labour charges for mixing, transporting, laying and curing concrete , working at depths , tools and plants including all other incidental charges etc., complete as per relevant standard specifications,clause 800,1205.4, and 1205.5 for deck slab cum 7.46 3537.04 26386

6. Supplying, fitting and placing HYSD bar reinforcement in superstructure complete as per drawing and MORD technical specifications clause 1002,1010,&1202 Mt 0.60 44150.00 26490

7. Back filling behind Abutments and Wings with granular materials including cost and conveyance to worksite, laying, handling charges and filling in layers, tamping under optimum moisture content to get the maximum density including watering, with all leads for water and all other incidental charges etc., complete as per specifications for filling behind the abutments and wings cum 60.30 163.53 9861

8. Plastering with Cement mortar 1:4 15 mm thick including cost and conveyance of all materials to siteincluding all other incidental charges etc; complete as per relevant standard specifications sqm 3.06 126.59 387

9. Supplying, fixing and placing of centering for superstructure complete as per drawing and MORD technical specifications clause 1002,1010,&1202 sqm 128.72 223.64 28787

10. Supplying, fixing and placing of centering for superstructure complete as per drawing and MORD technical specifications clause 1002,1010,&1202 sqm Total 64.80 186.13 12061 300311