VIZIANAGARAM MUNICIPALITY

DATA FOR CC, WBM ROADS AND CC DRAINS 2018- 19

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,
1
dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH for foundations of cc drains and culverts upto 3.00m depth

Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and 301.2.1 of MORT&H--ordinary soil--
manual means upto 3m depth for small drains and culverts unit 1.00 cum
a Manual means Taking output = 10 cum
a) Labour
Mate
Mazdoor (Unskilled) 3.64 day #REF! #REF!
20% on labour 20% #REF! #REF!
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Cost for 10 cum = a+b+c #REF!
Rate per cum = (a+b+c)/10 #REF!
b Mechanical Means Upto 3 m depth Taking output = 240 cum Unit = cum
a) Labour
Mate day
Mazdoor (Unskilled) 8.32 day #REF! #REF!
20% on labour 20% #REF! #REF!
b) Machinery
Hydraulic Excavator 1 cum bucket capacity (shovel 0.50 cum capacity
6.00 hour 2791.60 16749.60
Sl.no 52)
#REF!
c&d) Overheads & Contractors Profit13.615% 13.615% #REF! #REF!
Cost for 240 cum = a+b+c+d #REF!
Rate per cum = (a+b+c+d)/240 #REF!
Filling in foundation trenches as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH for
2
foundations of cc drains and pipe line trench RBR-FNDN-2(1)
Sand filling unit 1.00 cum
a) Labour
Mate day
Mazdoor (Unskilled) 0.31 day #REF! #REF!
20% on labour 20% #REF! #REF!
b) Material
Sand 1.00 cum #REF! #REF!
water 0.10 KL #REF! #REF!
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/cum #REF!
Filling with gravel /stone dust as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH for
3
shoulders RBR-FNDN-2(1)
a gravel filling unit 1.00 cum
a) Labour
Mate day
Mazdoor (Unskilled) 0.31 day #REF! #REF!
20% on labour 20% #REF! #REF!
b) Material
Gravel 1.00 cum #REF! #REF!
water 0.10 KL #REF! #REF!
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/cum #REF!
b stone dust filling unit 1.00 cum
a) Labour
Mate day
Mazdoor (Unskilled) 0.31 day #REF! #REF!
20% on labour 20% #REF! #REF!
b) Material
 stone dust 1.00 cum #REF! #REF!
water 0.10 KL #REF! #REF!
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/cum #REF!
4 Cement mortor (1:3)---unit 1.00 cum
A-MATERIALS
Cement 480.00 kg #REF! #REF!
Sand including 5% wastage 1.05 cum #REF! #REF!
Seigniorage charges for sand 1.05 cum 0.00 0.00
B- MACHINARY
Nil 0.00 0.00 0.00
C-LABOUR
Man mazdoor for mixing mortar 0.20 day #REF! #REF!
20% on labour as per premble area allowances 20% #REF! #REF!
Rate/cum #REF!
Plain cement concrete (1:4:8) using 40mm m/c SS5 HBG including machine mixing, laying, compacting, finishing, curing
5
etc for foundations of CC drains , culverts and buildings unit 1.00 cum
A. MATERIALS
Cement kg 162.00 #REF! #REF!
Coarse aggregate 40mm cum 0.90 #REF! #REF!
Fine aggregate (sand) cum 0.45 #REF! #REF!
Seigniorage charges for C.A cum 0.90 0.00 0.00
Seigniorage charges for F.A cum 0.45 0.00 0.00
B .MACHINARY
Concrete mixer 300/200 Diesel item -16 hour 1.00 #REF! #REF!
C.LABOUR
Mason 1st class -labour rates day 0.10 #REF! #REF!
Mazdoor unskilled day 1.39 #REF! #REF!
20% on labour as per premble area allowances 20% #REF! #REF!
Water including curing M-189 KL 1.20 #REF! #REF!
Grand total #REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/cum #REF!
Plain cement concrete (1:4:8) using 40mm graded m/c SS5 HBG metal including machine mixing, centering, laying,
6
vibrating, finishing curing etc for CC pavemants unit 1.00 cum
A. MATERIALS
Cement kg 162.00 #REF! #REF!
40 mm m/c SS5 cum 0.90 #REF! #REF!
Fine aggregate (sand) cum 0.45 #REF! #REF!
Seigniorage charges for C.A cum 0.90 0.00 0.00
Seigniorage charges for F.A cum 0.45 0.00 0.00
B .MACHINARY
Concrete mixer 300/200 Diesel hour 1.00 #REF! #REF!
C.LABOUR
Mason 1st class -labour rates - day 0.10 #REF! #REF!
Mazdoor unskilled day 1.39 #REF! #REF!
20% on labour as per premble area allowances 20% #REF! #REF!
Water including curing KL 1.20 #REF! #REF!
Grand total #REF!
d) Formwork @ 3% of (a+b+c) 3% #REF! #REF!
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/cum #REF!
Providing concrete for plain/reinforced concrete in open foundations using 20 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as
7
per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH. unit
1.00 cum Nominal mix 1:3:6
Lean cement concrete 1:3:6 nominal mix. Rate may be taken as per item 11.4. P.C.C grade M 10
(a) Material
Cement 0.22 t #REF! #REF!
 Coarse sand 0.45 cum #REF! #REF!
20 mm aggregate graded m/c SS5 0.90 cum #REF! #REF!
Water including curing M-189 1.20 KL #REF! #REF!
(b) Labour
Mate - day
Mason (1st Class) 0.10 day #REF! #REF!
Mazdoor (Unskilled) 1.39 day #REF! #REF!
20% on labour 20% #REF! #REF!
(c) Machinery
Concrete mixer 300/200 Diesel 0.40 hour #REF! #REF!
#REF!
(d) Formwork @ 4% on cost of material, labour and machinery
4.00% #REF! #REF!
(a+b+c)
#REF!
e&f) Overheads & Contractors Profit13.615% 13.615% #REF! #REF!
Rate/cum #REF!
Providing concrete for plain/reinforced concrete in open foundations using 2/3 of 40 mm and 1/3 of 20mm nominal size
Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for
8
14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 &
2100 MORTH.Nominal mix 1:3:6
Lean cement concrete 1:3:6 nominal mix. Rate may be taken as per item 11.4.P.C.C grade M 10
Unit = cum
(a) Material
Cement 0.22 T #REF! #REF!
Coarse sand 0.45 cum #REF! #REF!
40 mm aggregate m/c SS5 0.60 cum #REF! #REF!
20 mm aggregate m/c SS5 0.30 cum #REF! #REF!
Water including curing M-189 1.20 kl #REF! #REF!
(b) Labour
Mate - day
Mason (1st Class) 0.10 day #REF! #REF!
Mazdoor (Unskilled) 1.39 day #REF! #REF!
20% on labour 20% #REF! #REF!
(c) Machinery
Concrete mixer 300/200 Diesel item -16 0.40 hour #REF! #REF!
#REF!
(d) Formwork @ 4% on cost of material, labour and machinery
4.00% #REF! #REF!
(a+b+c)
#REF!
e&f) Overheads & Contractors Profit13.615% 13.615% #REF! #REF!
Rate/cum #REF!

Providing High Yield Strength Deformed (HYSD)/ Thermo Mechanically Treated (TMT) / Mild steel (MS) steel bars (Fe 415/
Fe 500 grade as per IS 1786-1979) of different diameters for RCC works , including labour charges for straightening,
cutting, bending to required sizes and shapes, placing in position with cover blocks of approved materials and size and
tying and lap-splicing with binding wire of 18 SWG, forming grills for reinforcement work as per approved designs and
9
drawings, including cost and conveyance of steel bars, including all wastages such as overlaps, couplings, chairs, spacer
bars including cost and conveyance of binding wire, cover blocks and all incidental, operational, labour charges such as
cutting, bending, placing in position, tying including sales and other taxes on all materials etc., complete for finished item of
work in all floors.( APSS No.126) for pre cast slabs of culverts

Material
HYSD bars including 5% for overlaps and wastage
1.05 MT #REF! #REF!
Binding wire item-3 6.00 kgs #REF! #REF!
Labour for cutting bending shifting to site tying and placing in position
black smith/bar bender 10.00 day #REF! #REF!
Mazdoor unskilled 10.00 day #REF! #REF!
20% on labour as per premble area allowances 20% #REF! #REF!
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
#REF!
Rate /kg #REF!
 Supply of Bitumenious hot sealing compound (Grade 'A' ISI) / polysulphide and sealing the joints including cost
7 and conveyance of all material etc., including labour charges for placing in position for contraction joints at-4.50
M interval / for expansion joints/ for longitudinal joints Os per MORTH specification No. 602
Bitumen solution ,Primer of Approved quality zori prime BT or
Kg 0.30 74.00 22.20
Equivalent
22.20
add contractors profit &over heads @13.615% 3.02
25.22
Rmt

11 Plastering with CM (1:3) 12mm thick unit 10.00 sqm for CC drains
Materials
Cement mortar (1:3) 0.15 cum #REF! #REF!
Labour
Mason 1st class 0.45 day #REF! #REF!
Mason 2nd class 1.05 day #REF! #REF!
Mazdoor unskilled 2.80 day #REF! #REF!

20% on labour 20% #REF! #REF!

#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/10sqm #REF!

RCC M-25 Nominal mix (cement,fine aggregate,coarse aggregate) corresponding to Table -9 of IS -456 using 20 mm size
graded machine crushed hard granite metal (coarse agggregate) from approved quarry including cost and conveyance of
all materials like cement,fine aggregate(sand),coarse aggregate ,water etc to site and including seigniorage charges ,sales
12
and other taxes on all materials including all operational ,incidental and labour charges such as machine mixing ,laying
concrete ,curing etc complete but excluding cost of steel and its fabrication charges for finished item of work,but including
centering,shuttering unit 1.00cum for culvert slabs
M 20 mix
A. MATERIALS
20 mm graded HBG metal 0.90 cum #REF! #REF!
sand 0.45 cum #REF! #REF!
Cement 380.00 kgs #REF! #REF!
B. LABOUR
Mason 1st class -labour rates -skilled category item I-11 0.10 day #REF! #REF!
Mazdoor unskilled item III-4 1.39 day #REF! #REF!
20% on labour 20% #REF! #REF!
C MACHINERY
Concrete mixer 300/200 Diesel item -16 hour 1.00 #REF! #REF!
Genrator hire charges 0.133 liters 0.00 0.00
#REF!
(d) Formwork @ 10% on cost of material, labour and machinery
10% #REF! #REF!
(a+b+c)
#REF!
Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate/cum #REF!

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
13
needle, scareed and plate vibrators and finished in continuous operation including provision of contraction and expansion,
construction joints, applying debonding strips, primer, sealant, dowel bars, near approaches to bridge / culvert and
construction joints, admixtures as approved, curing of concrete slabs for 14- days, curing compound (where specified) and
water finishing to lines and grade as per drawing and Technical Specification Clause 1501 MORD. item RBR-CCPV-5 of
standard data

Unit = cum
Taking output = 75 cum (172.50 t)
(100 x 3.75 x 0.200)
a) Labour
Mate day -
Mason (1st class) day 5.00 #REF! #REF!
 Mason (2nd class) day 5.00 #REF! #REF!
Mazdoor (Unskilled) day 150.00 #REF! #REF!
Mazdoor (Skilled) day 6.00 #REF! #REF!
Surveyor day 2.00 0.00 0.00
Mazdoor (Semi-Skilled) day 6.00 0.00
Blacksmith for cutting of dowel bars including removal of burrs,
day 1.00 0.00 0.00
fabrications & fixing of dowel bars.
20% on labour 20% #REF! #REF!
b) Machinery
Concrete mixer 600/400 Diesel item-18 hour 36.00 #REF! #REF!
Needle vibrator hour 9.00 #REF! #REF!
Screed vibrator hour 9.00 0.00 0.00
Plate vibrator item -39 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 #REF! #REF!
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) 67.50 cum
25 mm 2/3*67.5=45.00 cum cum 45.00 #REF! #REF!
12.50 mm 1/3*67.50=22.50 cum 22.50 #REF! #REF!
Sand as per IS:383 and conforming to Clause 1500.2.4.2 @ 0.45
cum 33.75 #REF! #REF!
cum/cum of concrete
Cement @ 310 kg/cum of concrete t 26.25 #REF! #REF!
Polythene sheet 125 micron (LR) 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.
(4x20x0.500)+5 per cent wastage = 42 m @ 2.80 kg per m = 117.60kg t 0.118 0.00 0.00
Bitumen primer @ 200 ml per joint for 23 joints BMT -H-94 of building
kg 5.00 0.00 0.00
SSR
Bituminous sealant 800 ml per joint for 23 joints BMT-H.146 of building
litre 19.00 0.00 0.00
SSR
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
m 90.00 0.00 0.00
of rubber filler
Polythene board orcovering
sheathing, similar material including
2/3rd dowel 5 per cent
bars (20x23) andwastage
tight fit
No. 483.00 0.00 0.00
including 5 0.5
Plasticizer perper
centcent
wastage
by weight of cement(sl BMT-H-64 page 24 of
litre 122.00 0.00 0.00
building SSR material rates 2010-11)
Curing compound (if used) @ 0.33 litre per sqm litre 131.25 0.00 0.00
Water for curing M-189 kl 18.00 #REF! #REF!
Joint filler board 20 mm thick as per IS:1838
sqm 3.00 735.00 2205.00
(4 x 3.75 x 0.200 = 3 sqm) BMT-U-02
#REF!
d) Formwork @ 3% of (a+b+c) 3.00% #REF! #REF!
#REF!
e&f) Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Cost for 75 cum = a+b+c+d+e+f #REF!
Rate per cum = (a+b+c+d+e+f)/75 #REF!
Gravel 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
14 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. using gravel unit 1.00 cum with power
roller RBR-SBBS-12(11)
Taking output = 300 cum
a) Labour
Mate day -
Mazdoor (Skilled) day 2.48 #REF! #REF!
Mazdoor (Unskilled) day 10.00 #REF! #REF!
20% on labour 20% #REF! #REF!
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 hour 30.00 1137.90 34137.00
Tractor with rotavator 25 cum per hour hour 12.00 0.00 0.00
Water tanker 6 kl capacity hour 5.00 #REF! #REF!
c) Material
Naturally occurring gravel (Local materials as per Table 400.13) cum 384.00 #REF! #REF!
Water M-189 kl 30.00 #REF! #REF!
#REF!
 d&e) Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Cost for 300 cum = a+b+c+d+e #REF!
Rate per cum = a+b+c+d+e/300 #REF!

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
15 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. using stone dust unit 1.00 cum with
power roller RBR-SBBS-12(11)

a with power roller

Taking output = 300 cum
a) Labour
Mate day -
Mazdoor (Skilled) item III-4 day 2.48 #REF! #REF!
Mazdoor (Unskilled) item III-4 day 10.00 #REF! #REF!
20% on labour 20% #REF! #REF!
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 hour 30.00 1137.90 34137.00
Tractor with rotavator 25 cum per hour hour 12.00 0.00 0.00
Water tanker 6 kl capacity hour 5.00 #REF! #REF!
c) Material
crusher stone dust cum 384.00 #REF! #REF!
Water M-189 kl 30.00 #REF! #REF!
#REF!
d&e) Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Cost for 300 cum = a+b+c+d+e #REF!
Rate per cum = a+b+c+d+e/300 #REF!
b with out power roller:-
Taking output = 300 cum
a) Labour
Mate day -
Mazdoor (Skilled) item III-4 day 2.48 #REF! #REF!
Mazdoor (Unskilled) item III-4 day 10.00 #REF! #REF!
20% on labour 20% #REF! #REF!
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 hour 30.00 0.00 0.00
Tractor with rotavator 25 cum per hour hour 12.00 0.00 0.00
Water tanker 6 kl capacity hour 5.00 #REF! #REF!
c) Material
crusher stone dust cum 384.00 #REF! #REF!
Water M-189 kl 30.00 #REF! #REF!
#REF!
d&e) Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Cost for 300 cum = a+b+c+d+e #REF!
Rate per cum = a+b+c+d+e/300 #REF!
Bailing out of water from drain trench during exucution with oil engines including cost of fuel,driver etc complete. Unit 1.00
16
HP Hour
Basic Rate item 27 of PH item HP Hour 1.00 64.00 64.00
13.615% on Overheads & Contractors Profit 13.615% 64.00 8.71
Rate per 1.00 HP Hour 72.71

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
18 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.

R&B and Urban Area Works :

Taking output = 225 cum (495 tonnes)
A) Labour
Mate 0.000 day 0.00 0.00
 Mazdoor skilled 2.48 day #REF! #REF!
Mazdoor 10.0 day #REF! #REF!
ADD: 20% on Labour 20% #REF! #REF!
B) Machinery
Wet mix plant of 60 tonne hourly capacity Sl. No. 15, VP No. 27 of R&B SSR 2016-17 9.00 Hr. 1482.00 13338.00
Electric generator 125 KVA VP No.30, Sl. NO. 43(b) of R&B SSR 2016-17 6.00 Hr. 1298.10 7788.60
Front end loader 1 cum capacity S.no. 5 P 27 SSR 2016-17 6.00 Hr. #REF! #REF!
Paver finisher Mechanical 100 S.no. 24 P 28 SSR 2016-17
6.00 Hr. 3115.20 18691.20
Vibratory roller 8 - 10 tonne S.no. 7 P 27 SSR 2016-17 (OR) 3.90 Hr. 2736.20 10671.18
Smooth 3 wheeled steel roller @ 8-10 tonnes. 22.50 Hr. 0.00 0.00
Water tanker 6 KL capacity 3.00 Hr. #REF! #REF!
C) Material (Table 400-11)
45 mm to 22.4 mm @ 30 per cent 89.10 Cum #REF! #REF!
22.4 mm to 2.36 mm @ 40 per cent 118.80 Cum #REF! #REF!
2.36 mm to 75 micron @ 30 per cent 89.10 Cum #REF! #REF!
Sub Total #REF!
d&e) Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
Rate per (A+B+C+D+E) 225cum #REF!
Rate per sqm= (A+B+C+D+E)/225 Rate per 1Cum #REF!
Compacting Original Ground supporting embakement to facilitate placement of first layer of emabkwement scarified to a
depth of 150 mm mixed with water at OMC and then compacted by rolling, So as to achieve minimum dery desity as given
19
in tables 300.1 and 300.2 for embakement construction as per technical specification cluase 01.4.1MORD/305 MORTH-
RBR-EECD-16(i)
Taking output = 600 Cum
a). Labour
Mate day 0.00
Mazdoor (Unskilled) day 2.08 #REF! #REF!
20% on labour 20% #REF! #REF!
b) Machinery
Tractor with ripper attachment hour 6.00 423.60 2541.60
Three wheel 80-100 kN static roller hour 7.50 1137.90 8534.25
OR
Vibratory road roller 8-10 tonnes at 80 cum per hour 7.50 0.00
Water tanker 6 kl capacity hour 0.00 0.00
c) Material
Water KL 24.00 #REF! #REF!
#REF!
d&e ) Add for Overheads & Contractors Profit @ 13.615% 13.615% #REF! #REF!
cost for 600 Cum #REF!
Rate /Cum #REF!

Construction of granular sub-base by providing well graded material / Close 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
20
wheel roller 80-100 kN / Vibratory Roller to achieve the desired density, complete as per Technical Specification Clause
401 MORD / MORTH.

For Grading III Material (CBR Value minimum 20)

Unit = cum
Taking output = 300 cum
a) Labour
Mate day -
Mazdoor (Skilled) day 2.40 #REF! #REF!
Mazdoor (Unskilled) day 8.00 #REF! #REF!
20% on labour 20% #REF! #REF!
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
OR
vibratory roller 80-100 kN hour 6.00 2736.20 16417.20
Tractor with Rotavator 25 cum per hour hour 12.00 423.60 5083.20
Water tanker 6 kl capacity hour 3.00 #REF! #REF!
c) Material
Well graded/ Close Graded granular sub-base material as per Table
400.1
 9.5 mm to 4.75 mm @ 66 per cent cum #REF!
2.36 mm below @ 34 per cent cum #REF!
Or
9.5 mm to 4.75 mm @ 35 per cent cum 134.40 #REF! #REF!
4.75 mm to 2.36 mm @ 12.5 per cent cum 48.00 #REF! #REF!
2.36 mm below @ 52.5 per cent cum 201.60 #REF! #REF!
Water kl 18.00 #REF! #REF!
Total #REF!
d&e) Over-heads & Contractor Profit @ 13.615% 13.615% #REF! #REF!
20% on labour #REF!
#REF!
Cost for 300 cum = a+b+c+d+e (Vibratory Roller) #REF!
Rate per cum = (a+b+c+d+e)/300
21 Disposal of surplus earth with 1 KM lead including transportation loading and unloading SSR 2016-17 unit 1.00 cum
Basic Rate 29.10
1.28
 Earthwork for Road
Earthwork in excavation for structures as per drawing and technical specifications
Clause 305.1 includingofsetting
Note : Classifications out, construction
Earth Work of are
Specification shoring and
as per bracing, of
302.2.1(a) removal
MORD
of
andstumps and
301.2.1 of other
MORT&Hdeleterious material and disposal upto a lead of 50 m,
(I) Ordinary soil
dressing of sides and bottom and backfilling in trenches with excavated suitable
(A) Manual Means
(i) Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 3.64 #REF! #REF!
Add: M.A. 20% on Labour #REF!
b&c) Overheads & Contractors Profit #REF!
Cost for 10 cum = a+b+c #REF!
Rate per cum = (a+b+c)/10 #REF!

6 Carting away of excavated earth/ debris to a lead of 2

Rate as
Km. Theperrate
SSRincluding Loading,Unloading charges by day 1.00 60.50 60.50
Rate per means
manual 1 cum including idle Hire chrages of trucks. 60.50
7 Granular sub-base/base/surface course with local
Using naturally
materials (Tableoccurring
400.13) bygravel
mix in place method normal
Unit = cum of granular sub-base by providing local
Construction
Taking
materialoutput = 300 in
spreading cum
uniform layers with motor grader
a) Labour
Mate
Mazdoor (Skilled) day 2.48 400.00 992.00
Mazdoor (Unskilled) day 10.00 400.00 4000.00
Add 20% MAA on labour component 20.00% 4992.00 998.40
b) Machinery
Motor grader 110 HP 50 cum per hour hour 6.00 3020.40 18122.40
Three wheel 80-100 kN static roller @10 cum per hour hour 30.00 1329.90 39897.00
Tractor with rotavator 25 cum per hour hour 12.00 423.60 5083.20
Water tanker 6 kl capacity hour 5.00 655.20 3276.00
c) Material
Naturally occurring gravel (Local materials as per Table cum 384.00 0.00 0.00
Water
400.13) kl 30.00 103.00 3090.00
75459.00
Contractors profit and over head charges 74460.60 13.615% 10137.81
Cost for 300 cum 85596.81
Rate per cum 285.32
Collection , supply & filling crusher dust including watering, tamping, etc
complete For Road
Crusher Dust
Unit = Cum
Taking Output = 6 Cum
a) Labour
Mazdoor (Unskilled) day 3.12 #REF! #REF!
b) Material
Crusher Dust cum 6.00 #REF! #REF!
Add: M.A. 20% on Labour #REF!
b&c) Overheads & Contractors Profit #REF!
Cost for 6 cum = a+b+c #REF!
Rate per cum = (a+b+c) #REF!
Add Contract Profit @13.615%
Rate per cum #REF!

Plain Cement concrete (1:4:8) using 40 mm coarse aggregate with concrete

mixture. For drain bottom

Unit = 1cum
A. MATERIALS:
Cement mt 162.00 #REF! #REF!
Coarse aggregate 40 mm cum 0.90 #REF! #REF!
Fine aggregate (Sand) cum 0.45 #REF! #REF!
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
Water (including for curing) kl 1.20 #REF! #REF!
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity (Pg.No.137/60) hour 1.00 #REF! #REF!
Add: M.A. on Crew Charges hour 1.00 46.02
C. LABOUR:
Mason 1st class day 0.10 #REF! #REF!
 Mazdoor (unskilled) day 1.39 #REF! #REF!
Water Charges 1% -
Add: M.A. 20% on Labour #REF!
Overheads & Contractors Profit #REF!
Grand Total #REF!
.

A Granular Sub-Base with Coarse Graded Material (Table:- 400- 2)

Construction of granular sub-base by providing coarse graded material, spreading

in
Unituniform
= cumlayers with motor grader on prepared surface, mixing by mix in place
method with rotavator at OMC, and compacting with vibratory roller to achieve
Taking
the output
desired = 300
density, cum as per clause 401 MORTH.
complete
a) Labour
Mate day -
Mazdoor skilled day 2.40 #REF! #REF!
Mazdoor day 8.00 #REF! #REF!
b) Machinery
Mortar Grader 110 HP @ 50 cum per hour hour 6.00 3020.40 18122.40
Vibratory roller 8 -10 tonne hour 6.00 #REF! #REF!
Water tanker 6 KL capacity hour 3.00 #REF! #REF!
c) Material
For coarse graded Granular sub-base Materials per table 400-2
For Grading-III Material (CBR Value minimum 20)
9.5 mm to 4.75 mm @ 66 per cent cum 255.00 #REF! #REF!
2.36 mm below @ 34 per cent (Dust) cum 129.00 #REF! #REF!
Cost of water KL 18.00 #ERROR! #ERROR!
Add: M.A. 20% on Labour #REF!
(iii) Rate per cum for grading-III Material
d&e) Overheads & Contractors Profit #REF!
Cost for 300 cum = a+b+c+d+e #REF!
Rate per cum = (a+b+c+d+e)/300 #REF!
Note : Any one of the grading for material may be adopted as per design

Providing, laying, spreading and compacting graded stone aggregate to Wet mix
macadam specification including permiximg 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 subbase and compacting
with smooth wheel roller of 80 to 100 KN / etc as per Tables 400.11 & 400.12 and
Technical Specification Clause 406 MORD / MORTH . (Pg No.337)

R&B and Urban Area Works

Unit = Cum day -
Taking output = 225 Cum(495 tonnes)
a) Labour
Mazdoor (skilled) day 2.48 #REF! #REF!
Mazdoor 10.00 #REF! #REF!
Add: 20% on Labour #REF!
b) Machinery
Wetmix plant of 60 tonne hourly capacity hour 9.00 1679.70 15117.30
Electrical generator 125 KVA hour 6.00 1543.10 9258.60
Front end loader 1 cum capacity hour 6.00 1594.70 9568.20
Paver finisher wet mix hour 6.00 3247.20 19483.20
Vibratory roller 8 -10 tonne hour 3.90 #REF! #REF!
Water tanker 6 KL capacity hour 3.00 #REF! #REF!
Tipper 10 t t.KM 5.00 950.30 4751.50
c) Material (Table 400.11)
45 mm to 22.4 mm @ 30 per cent cum 89.10 #REF! #REF!
22.4 mm to 2.36mm @ 40 per cent cum 118.80 #REF! #REF!
2.36 mm to 75 micron @ 30 per cent cum 89.10 #REF! #REF!
Cost of water KL 18.00 103.00 1854.00
#REF!
d&e) Overheads & Contractors Profit #REF!
Rate per 225 Cum #REF!
Rate per 1 Cum #REF!

Plain Cement concrete (M 20) Nominal Mix using 20mm

graded using concrete mixer (1:2:4)
Unit : 1cum
A. MATERIALS:
Cement Kg 330.00 #REF! #REF!
20mm HBG M/c graded cum 0.90 #REF! #REF!
Fine aggregate (Sand) cum 0.45 #REF! #REF!
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
Water (including for curing) kl 1.20 #ERROR! #ERROR!
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00 389.50 389.50
Add: M.A. on Crew Charges 46.02
C. LABOUR:
Mason 1st class day 0.10 #REF! #REF!
Mazdoor (unskilled) day 1.39 400.00 556.00
Add: M.A. 20% on Labour #REF!
Overheads & Contractors Profit #REF!
Grand Total #REF!

Steel
Unit = 1 Kg.
HYSD Bars MT 1.05 #REF! #REF!
Binding Wire (11/3) Kg. 6.00 53.00 318.00
Barbender (9/1) No. 10.00 600.00 6000.00
Mazdoor No. 10.00 #REF! #REF!
Add: M.A. 20% on Labour #REF!
Overheads & Contractors Profit #REF!
Grand Total #REF!
#REF!

Collection, Supply and Spreading of Gravel

Unit: 1 Cum
Cost of Gravel Cum 1.00 #REF! #REF!
Mazdoor No 0.31 #REF! #REF!
Add: M.A. 20% on Labour #REF!
Overheads & Contractors Profit #REF!
Grand Total #REF!

VRCC M30 Design mix using 20mm HBG (SS-5) downgraded metal
for culvert slabs (Cover Slabs)
Unit: 1 Cum
A. MATERIALS:
Cement mt 400.00 #REF! #REF!
20mm HBG downgraded metal cum 0.90 #REF! #REF!
Fine aggregate (Sand) cum 0.45 #REF! #REF!
Seigniorage charges for C.A cum 0.90
Seigniorage charges for F.A cum 0.45
Water (including for curing) kl 1.20 #ERROR! #ERROR!
B. MACHINERY
Concrete Mixer 300/200 (diesel) hour 1.00 389.50 389.50
Add: M.A. on Crew Charges hour 1.00 46.02
C. LABOUR:
Mason 1st class day 1.333 #REF! #REF!
Mason 2nd class day 0.27 #REF! #REF!
Mazdoor (unskilled) day 4.60 #REF! #REF!
Needle Vibrator hour 0.12 203.50 24.42
Screed Vibrator (Concrete Paver 100 Sqm / Hour) hour 0.12 754.30 90.52
Plate Vibrator (Plate Sharing Machine) hour 0.12 361.70 43.40
Add: M.A. 20% on Labour #REF!
(d) Formwork @ 3.50% on cost of material, labour and machinery (a+b+c) 3.50% #REF!
e&f) Overheads & Contractors Profit #REF!
Grand Total #REF!
 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
RBR- including levelling the formwork as per drawing), spreading the concrete with sholvels, rakes,
CCPV-5 compacted using needle, scareed and plate vibrators and finished in continuous operation including
provision of contraction and expansion, construction joints, applying debonding strips, primer,
sealant, dowel bars, near approaches to bridge / culvert and construction joints, admixtures as
approved, curing of concrete slabs for 14- days, curing compound (where specified) and water
finishing to lines and grade as per drawing and Technical Specification Clause 1501 MORD. item
RBR-CCPV-5 of standard data

Unit = cum
Taking output = 75 cum (172.50 t) Cement 400.00 kgs
(100 x 3.75 x 0.200)
a) Labour
Mate day 0.00 0.00
Mason (1st class) day 5.00 #REF! #REF!
Mason (2nd class) day 5.00 #REF! #REF!
Mazdoor (Unskilled) day 150.00 #REF! #REF!
Mazdoor (Skilled) day 6.00 #REF! #REF!
Surveyor day 2.00 725.00 1450.00
Mazdoor
Blacksmith(Semi-Skilled)
for cutting of dowel bars including removal day 6.00 #REF! #REF!
day 1.00 #REF! 0.00
of burrs, fabrications
b) Machinery & fixing of dowel bars.
Concrete mixer item-18 hour 36.00 525.60 18921.60
Needle vibrator hour 9.00 203.50 1831.50
Screed vibrator hour 9.00 0.00 0.00

Plate vibrator item -39 hour 9.00 203.50 1831.50

Concrete joint cutting machine for initial & final cuts hour 4.00 450.00 1800.00
Water tanker 6 kl capacity hour 5.00 #REF! #REF!
Air Compressor
Crushed (1 houraggregates,
stone coarse initial + 1 hour final)
grading will be as hour 2.00 556.50 1113.00
c)
perMaterial
Clause 1501.2.4.1 (Table 1500.1) of specifications
@
250.90
mm cum/cum of concrete
2/3*67.5=45.00 cum (25 mm & 12.5 mm cum 45.00 1519.72 68387.40
blending)
12.50 mm 67.50 cum
Sand as per1/3*67.50=22.50
IS:383 and conforming to Clause cum 22.50 1313.72 29558.70
cum 33.75 227.62 7682.18
1500.2.4.2
Cement @ 400 @ 0.45 cum/cum
kg/cum of concrete
of concrete t 30.00 3882.00 116460.00
Mild steel dowel bar 25 mm
Polythene sheet 125 micron item dia of grade
177 S 240. 500 sqm 412.50 15.25 6290.63
mm
(4x20x0.500)+5 per cent wastage = slab
long 20 Nos. at culvert/bridge 42 mand at kg per
@ 2.80
construction
Bitumen joint including 5 per cent wastage.
primer @ 200 ml per joint for 23 joints BMT - t 0.118 42000.00 0.00
m = 117.60kg kg 5.00 78.00 390.00
Bituminous sealant
H-94 of building SSR800 ml per joint for 23 joints BMT- litre 19.00 112.00 2128.00
H.146 of
Debonding building
Jute rope 12 strips SSRincluding
mm 3.75
dia m (length) x 10cent
5 per mmwastage
(width) x 5 m 90.00 8.35 751.50
mm (thick)sheathing,
Polythene cut-out ofcovering
rubber filler
2/3rdboard or bars
dowel similar m 90.00 8.55 769.50
material including
Plasticizer 5 per cent wastage No. 483.00 2.00 0.00
(20x23) and0.5 perfit
tight cent by weight
including 5 perofcent
cement(sl
wastageBMT-H-
litre 150.00 43.00 6450.00
64 pagecompound
Curing 24 of building SSR material
(if used) rates
@ 0.33 litre per2010-11)
sqm litre 123.75 0.00 0.00
Water for curing M-189
Joint filler board 20 mm thick as per IS:1838 kl 18.00 103.00 1854.00
sqm 3.00 735.00 2205.00
(4 x 3.75 x 0.200 = 3 sqm) BMT-U-02 #REF!
d) Formwork @ 3% of (a+b+c) 3.00% #REF! #REF!
#REF!
e&f) Overheads & Contractors Profit 13.615% 13.615% #REF! #REF!
25% on labour 25% #REF! #REF!
Cost for 75 cum = a+b+c+d+e+f #REF!
Rate per cum = (a+b+c+d+e+f)/75
For VDF(Vaccum Dewatering Power trowling to finish) #REF!
485.00
per Cum
Total Per Cum #REF!

Add GST@12% #REF!

 TOTAL INCL GST #REF!

Dismantling Stone Masonry as per Technical Specification Clause 202.

Dismantling of existing structures like culverts, bridges, retaining walls and other
structure
Unit = cumcomprising of stone masonry, including disposal of unserviceable
material and stacking the serviceable material with all lifts and lead of 1000 m as
Taking
per Technical =Specification
ouput 1.25 cum Clause 202 MORD / MORTH
Rubble Stone Masonry in Cement Mortar
a) labour
Mate day -
Mazdoor (Unskilled) day 0.780 #REF! #REF!
Add: M.A. 20% on Labour #REF!
b) Machinery
Tractor with trolley 3t hour 0.270
c&d) Overheads & Contractors Profit #REF!
Cost for 1.25 cum = a+b+c+d #REF!
Rate per cum = (a+b+c+d)/1.25 #REF!

Dismantling of Structures
Dismantling of existing structures like culverts, bridges, retaining walls and other
structure
Unit = cumcomprising of masonry, cement concrete, wood work, steel work,
including T&P and scaffolding wherever necessary, sorting the dismantled
Taking output = 1.25
material, disposal cum
of unserviceable material and stacking the serviceable material
Cement Concrete M15 & M20
a) labour
Mate day -
Mazdoor (Unskilled) day 1.300 #REF! #REF!
Add: M.A. 20% on Labour #REF!
b) Machinery
c&d) Overheads & Contractors Profit #REF!
Cost for 1.25 cum = a+b+c+d #REF!
Rate per cum = (a+b+c+d)/1.25 #REF!
3 Dismantling of existing structures like culverts, bridges,
Unit - 1 Cum
retaining walls and other structure comprising of
Out put - 1.25
masonry, Cum
cement concrete, wood work, steel work,
a) labour T&P and scaffolding wherever necessary,
including
Mate day -
Blacksmith day 0.400 400.00 160.00
Mazdoor (Unskilled) day 3.500 400.00 1400.00
1560.00
Add MAA 20% 312.00
b) Machinery
Tractor hour 0.270 413.60 111.67
1983.67
c&d) Overheads & Contractors Profit 13.615% 1671.67 227.60
Cost for 1.25 cum 2211.27
Rate per cum 1769.02
11 Collection, supply and spreaing of good red gravel from
Unit = cum
appoved quarry and filling the same on the proposed road
Taking output
sholder = 6and
surface cumramming with hand roller and all
a) Labour
labour charges and other incidental charges etc., complete
Mazdoor day 3.12 400.00 1248.00
Add 25% MAA 312.00
c) Material
Gravel cum 6.00 134.73 808.38
Total 2368.38
Contractors profit and over head charges 2056.38 13.615% 279.98
Cost for 6 cum = a+b+c+d+e 2648.36
Rate per cum = a+b+c+d+e/6 441.39

Carting 2 Km Lead
Unit: 1 Cum
Conveyance Charges (Pg.No.350/1/2) cum 45.30

day
8.32 day #REF! #REF!
#REF!
 6.00 hour #REF! #REF!
#REF!
#REF!
#REF!
#REF!

A.E Dy.EE M.E

 SEIGNORAGE CHARGES

Materials Qty
S.No. Description of Item Est.Qty Crusher
Metal Sand Gravel
Dust
1 Wet Mix Macadam 74.56 74.56
2 Gsb 42.00 42.00
3 Filling of Sand 9.00 - 9.00 -
4 VCC M10 0.00 0.00 0.00
5 PCC M20 72.00 64.80 32.40
6 BM 349.20 - 314.28 0
7 BC 209.52 - 188.568 0
8 Plastering Cm (1:4) 1780.00 801.00
9 VCC M10 213.60 192.24 96.12
Total Qty 2749.88 0.00 876.45 938.52 0.00

Material Qty Rate Amount

1 Crusher Dust 0.00 x 90.00 /Cum 0.00
2 Metal 876.45 x 90.00 /Cum 78880.32
3 Sand 938.52 x 100.00 /Cum 93852.00
Total Seignorage Charges 172732.00
 #REF!
VIZIANAGARAM MUNICIPAL CORPORATION
DETAILED CUM ABSTRACT ESTIMATE
Name of the work: Laying of BT Road End to End Road From Gautam Buddha Statue (Rama Rayudu Road Left side) to SBI Main
branch in Vizianagaram Muncipal Corporation Under NCAP Funds.

Estimate Cost : Rs. 170.00 Lakhs

Sl. Measurements
No.
Description of Item Nos. Breadt Quantity / Unit Rate in Rs. Per
Length Depth
h
I BT Road
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(for Civil work)For widening poration

LHS (Cheruvu) 1 x 1 700.00 0.40 0.40 112.00

For Inspection Chambers
1 x 11 13.50 0.50 0.30 22.28

1 x 28 19.00 0.50 0.30 79.80

Divider 1 x 2 890.00 0.20 0.20 71.20
Patch User 2 x 5 1.20 0.80 0.10 0.96
Major Culvert 1 x 2 8.00 1.50 0.15 3.60
0.06
289.90 Cum 282.55 1.00 Cum
2 Carting away the surplus excavated earth from the work site with
a lead of 2.0 KM beyond initial lead including loading, unloading
and conveyance and spreading the same in low laying areas
etc., complete to relevant standard specifications and as directed
by the officer-in-charge of the work.

Qty of road earth work 289.90 Cum 59.31 1.00 Cum

3 Construction of granular sub-base by providing well graded
material / Close 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 80-100 kN / Vibratory Roller to achieve the desired
density, complete as per Technical Specification Clause 401
MORD / MORTH

LHS (Cheruvu) 1 x 1 700.00 0.40 0.15 42.00

42.00 Cum 1576.84 1.00 Cum
4 Providing, Laying, Spreading and compacting graded HBG
crushed stone aggregate to Wet Mix Mecadem specification
including cost, seignorage of all materials and including
premixing the material with water at OMC in Mechanical mix
plant carriage of mixed material by tipper of site, laying in uniform
layers with paver in base courses on well prepared surface and
compacting with vibratory roller to achieve the desired density
etc, as directed by Engineer-in-Charge as per MORT&H
specification. 406 (4th version) for finished item of work.

LHS (Cheruvu) 1 x 1 700.00 0.40 0.25 70.00

For Patch works 2 x 5 1.20 0.80 0.10 0.96
At Major culvert 1 x 2 8.00 1.50 0.15 3.60
0.04
 74.60 Cum 2381.86 1.00 Cum
5 Providing and applying primer coat with bitumen emulsion (SS-1)
on prepared surface of granular base including cleaning of road
surface and spraying primer at the rate of 0.70-1.0 kg/sqm using
mechanical means as per Technical Specification Clause 502
MORD (for use on Wet mix macadam & WBM). For BT Road

Left side 1 x 1 970.00 7.20 6984.00

6984.00 Sqmt 48.85 1.00 Sqmt
6 Providing and laying bituminous macadam with 100-120 TPH hot
mix plant producing an average output of 75 tonnes per hour
using crushed aggregates of specified grading premixed with
bituminous binder, transported to site, laid over a previously
prepared surface with paver finisher to the required grade. level
and alignment and rolled as per clauses 501 6 and 501 7 to
achieve the desired compaction

Left side 1 x 1 970.00 7.20 0.05 349.20

349.20 Cum 7162.29 1.00 Cum
7 Providing and applying tack coat with Bitumen emulsion (RS-1)
(Rapid Setting) using emulsion distributor at the rate of 0.20 to
0.25 kg per sqm on the prepared bituminous surface cleaned
with Hydraulic broom as per Technical Specification Clause 503
MORD. For BT Road

Left side 1 x 1 970.00 7.20 6984.00

6984.00 Sqmt 12.85 1.00 Sqmt
8 Providing and laying bituminous concrete with 100-120 TPH hot
mix plant producing an average output of 75 tonnes per hour
using crushed aggregates of specified grading - II, premixed with
bituminous VG 30 binder @ 5.4 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. 509 complete in all respects For BT
Road

Left side 1 x 1 970.00 7.20 0.03 209.52

0.08
209.60 Cum 10203.13 1.00 Cum
Centre Divider
9 Vibrated Plain Cement Concrete in (1:3:6) prop. Using 20mm
graded HBG metal including cost and conveynace of materials to
site inclding seignorage fee machine mixing concrete laying
tamping,vibrating,wtaering curing and all labour charge hire and
oprational charges of mechinery water lead chagres and
including bailing of water etc.,complete for finished item of work
for foundations and Flooring
For Divider walls

For Divider walls 1 x 2 890.00 0.20 0.60 213.60

213.60 cum 5205.35 1.00 cum
10 Plastering 12mm thick in CM (1:3) with dubara sponge finishing
including cost and conveyance of all materials like cement, sand,
water etc., to site and all operational, incidental charges on
materials and including cost of all labour charges for mixing
mortar, finishing, scaffolding, lift charges, curing, including cutting
grooves as directed by Engineer - in - charge etc., and
overheads & contractors profit complete for finished item of
work. But Excluding Seigniorage Charges. (OUT SIDE
PLASTERING)
 1 x 2 890.00 1.00 1780.00
1780.00 Sqmt 401.53 1.00 Sqmt
11 Filling with Red soil (Red soil in this context it is defined as sandy
loamy gardensoil congenial for plant growth which shall be of
light textured, crystalline, porousand friable, fertile, slightly

1 x 1 890.00 0.50 0.40 178.00

Say 178.00 cum 367.00 1.00 cum
12 #ERROR!

50 MM Pipe OD- 2 x 356 20.12 14325.44

60.3mm T -3.6mm-
WT=5.03 Kgs/M (One
Panel = 4.00Rmt) As per
IS code 4329
25x25x2.60 MM Square 2 x 356 23.66 16845.92
Tubes OD- 25 mm T -2.6
mm- WT=1.69Kgs/M
(One Panel = 14.00Rmt)
as per IS code 4329

For Inspection Chambers 1 x 1 125.00 1.00 125.00

250
31546.40 Kgs 126.83 1.00 Kgs
13 Painting with Emulsion paint two coats using approved superior
quality colour and shade Emulsion paint over one coat of primary
including cost and conveyance of all materials and all labour
charges etc., complete as per SS and as directed by the
Engineer-in-charge

For Devider walls 1 x 2 890.00 1.00 1780.00

1780.00 Sqmt 210.83 1.00 Sqmt
14 Painting to New Iron work with two coats of ready mixed
synthetic enamel paint first quality all shades over red oxide
primer Grade-I making three (3) coats in all to given and even
shade after thourughly brushing the surface to remove all dirt
and remains of loose powered materials, including cost and
conveyance of all materials to site,incidental, operational and all
labour charges etc., complete for finished item of work. (APSS
No. 1201, 1207 & 1212).in All Floors

2 x 356 4.90 0.15 523.32

2 x 356 14.00 0.10 996.80
0.08
1520.20 Sqmt 196.86 1.00 Sqmt
15 Supply and placing and Fixing of the Inspection Chambers
Design Mix Concrete corresponding to IS 456 using WEIGH
BATCHER / MIXER with 20mm size graded machine crushed
hard granite metal (coarse aggregate) from approved quarry
including cost and conveyance of all materials like cement, fine
aggregate (sand) coarse aggregate, water etc.For the Size of
( 0.45x0.45x0.45)

For Inspection Chambers 1 x 39 39.00

Say 39.00 No 2400.00 1.00 No

16 Manufacture, Supply and Delivery of Unplasticised PVCs Pipes
for potable water supplies conforming to IS : 4985/2000 (3rd
revision) with bell ends (Socket) as per specification in light
Grey/Natural Ivory Grey/ Any other Color (except White)
inclusive of transportation to the sub-divisional stores anywhere
in AP excluding all taxes.
 200 mm dia PVC Pipe 6Kg/Cm -MAT 07657
1 x 11 13.50 148.50
1 x 28 19.00 532.00
680.50 Rmt 1061.16 1.00 Rmt
Supplying of hot applied thermoplastic road marking compound,
2.5mm thick including reflectorising glass beads @ 250 gms with
Reflectorising glass beads on Bituminous surface at 250 gms per
sqm area thickness of 2.5mm is exclusive of surface applied
glass bead as per IRC 35 the materials should be of BERGER
Company/BERGER Equivalent and must comply with the
following: (A) White index for the product should be in the range
of 60-70 when measured against standard refernce. The applied
panel 7/8 number must be submitted for checking up the white
index in the department lab. In Case the department approves
the white index of any vendor, the department engineer may
carryout random checking of the applied products at site against
the approved panel. In case of any major deviation, beyond
acceptance limit, department reserve the rigid to cancel or reject
the total supplied consignment of the said material as per
approved panel at his own cost and additional demurrages may
be claimed due to loss of man days (as per the rules of the
department). (B) Luminance factor of the material should be in
the range of 80 - 85% at 45 degree centigrade as per ASSTHOM
4249. (C) Crack resistance: The applied panel cured for 7 days
under ambient condition and then should be tested as per
BS3262, Part-1, 1989 and should pass at the range of '0' degree
centigrade to '-10' degree centigrade (D) Adhesion: Strong (E)
Softoning point: 102 degree centigrade (F) Dired film
finish:Smooth and uniform (G) Night vision: High as directed by
the Engineer - In - Charge and conforming to IS:164-1961(1st
revision reaffirmed in 1986) and clause conforming to IRC 35-
1997.PEDESTRIAN CROSSING CROSSSINGS AT
FOLLOWING JUNCTIONS AT TETHU BRIDGE ,MAYURI
JUNCTION ,RTC COMPLEX

2 x 2 970.00 0.15 582.00

194 x 2 3.00 0.10 116.40
Zebra Crossings
1 x 17 2.00 0.50 17.00
1 x 12 2.00 0.50 12.00
1 x 12 2.00 0.50 12.00
739.40 Sqmt 560.00 1.00 Sqmt
Supplying & Fixing of Molded Shanks Raised Pavement Markers
made of plastic body moulded from HIPS(HI-impact polysterene)
or ABS or ASA(Acrylic strene Acrylonitrite) and reflective panels
with micro prismatic lens capable of providing total internal
reflection of the light entering the lens face and shall support a
load of 16000 kg tested in accordance to ASTM D 4280 Type H
and complying to Specifications of Category A of MORTH
Circular No RW/NH/33023/10-97 DO III Dt 11.06. 1997. The
height, width and length shall not exceed 50 mm, 100 mm and
100 mm and with minimum reflective area of 13 Sqcm on each
side and the slope to the base shall be 35 +/- 5 degree. The
strength of detachment of the integrated cylindrical shanks, (of
diameter not less than 19 +/- 2 mm and height not less than
30+/- 2

2 x 2 162 648.00
648.00 No 336.00 1.00 No
Cutting Road Surface Including Stacking of excavated materials
cutting open CC road surface with concrete saw cutter and
removal with braker

For Inspection Chambers

1 x 28 0.50 0.50 7.00

7.00 Cum 3739.07 1.00 Cum

For Pipe Culvert
17 Cutting BT Road including loading, unloading and conveyance
and spreading the same in low laying areas etc., complete to
relevant standard specifications and as directed by the officer-in-
charge of the work.

For Pipe Culvert 1 x 1 15.00 1.00 15.00

For Inspection Chambers
1 x 28 0.50 0.50 7.00

22.00 Sqmt 118.05 1.00 Sqmt

18 Dismantling of existing structures like culverts, bridges, retaining
walls and other structure comprising of masonry, cement
concrete, wood work, steel work, including T&P and scaffolding
wherever necessary, sorting the dismantled material, disposal of
unserviceable material and stacking the serviceable material with
all lifts and lead of 1000 m as per Technical Specification Clause
202 MORD / MORTH

For Old Culvert walls 1 x 2 60.00 0.30 1.00 36.00

For Old Slab 1 x 1 60.00 1.20 0.20 14.40
50.40 Cum 930.77 1.00 Cum
19 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 disposal location with all lifts and lead upto
1000 m as per Technical Specification Clause 302.3 MORD /
301 MORTH

For Pipe Culvert 1 x 1 60.00 1.85 0.60 66.60

66.60 Cum 103.78 1.00 Cum

20 Carting away the surplus excavated earth from the work site with
a lead of 2.0 KM beyond initial lead including loading, unloading
and conveyance and spreading the same in low laying areas
etc., complete to relevant standard specifications and as directed
by the officer-in-charge of the work.

Qty of road earth work 117.00 Cum 59.31 1.00 Cum

21 Collection, Supply and filling of Sand as per drawing and
technical specification Clause 305.3.9 MORD & 304 MORTH
including water

For Pipe Culvert 1 x 1 60.00 1.00 0.15 9.00

9.00 Cum 861.82 1.00 Cum

22 Providing concrete for plain/reinforced concrete in open
foundations using 20 mm nominal size Graded hard stone
aggregate, mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as
per drawings and technical specifications Clause 802, 803, 1202
& 1203 MORD and 1500, 1700 & 2100 MORTH. P.C.C grade M
20 using Concrete mixer (Nominal Mix) using 20 mm Graded
Metal (MORD)

For Pipe Culvert

For Bed concrete 1 x 1 60.00 1.20 0.20 14.40
For Sides 1 x 2 60.00 0.30 1.00 36.00
For Top 1 x 1 60.00 1.20 0.30 21.60
72.00 Cum 5574.73 1.00 Cum
23 Manufacture, Supply, Delivery and Lowering of 1200mm Dia
RCC NP2 Class s/s Pipes confirming to SS for road crossings -
100R.M
1 x 1 60.00 60.00
60.00 Rmt 5251.29 1.00 Rmt
Providingof Granite plaque of 20 mm thick with size 2’6’’ X 5’ with
engraved gold lettering as specified by the department engineer
including transportation to the work site etc ., complete as
directions by the department engineering

1 x 1 1.00 1.00
1.00 Nos 9000.00 1.00 Nos
Construction of pedestal to fix granite plaque of size 2'6'' X 5'
with brick masonary in cm (1:5) with red brick of 23X11X7 cm
and Plastering with cm (1:3) 12mm thick, applying emulsion
painting two coats over primary etc., as specified by the
departmental engineer including transportation to the work site
etc., complete as directed by the department engineer.

1 x 1 1.00 1.00
1.00 Nos 6000.00 1.00 Nos
SUB TOTAL ECV
Seignorage Charges LS
SUB TOTAL
Provision towards Nac @ 0.10% 0.10%

Provision towards GST @ 18% 13770847.46 18.00%

Provision towards [email protected]% 13584358.46 0.15%
Provision towards Advertisement Charges LS
Provision towards Test check and Scrutiny charges @ 3% 13584358.46 3.00%
Provision towards User charges @ 1% 13584358.46 1.00%
Provision towards Third Party Quality Assurance @ 1% 13584358.46 1.00%
Provision towards Unforeseen Items LS
GRAND TOTAL

A.E. Dy.E.E. Executive Engineer

Vizianagaram Municipal Corporation

The original estimate technically sanctioned for Rs.______________/- (Rupees ___________________

_________________________________________________________________________Only) under

Administrative sanction ______________________________________________________________

_________________________________________________________________ .
ad Left side) to SBI Main

Lakhs

Amount in Rs.

81911.25

17193.97

66227.28
177686.76

341168.40

2501071.67

89744.40

2138576.05

1111862.76
714723.40
890

65326.00

4001029.91

375277.40

299266.57

93600.00
 1061.16
722119.38

0.00

0.00

LAB-00648

0.00 3739.07
 LAB-00647

118.05

2597.10

46910.81

6911.75

6939.27

7756.38

401380.56
MAT-05734 5251.29

315077.40
 0.00

0.00
13584358.46
172732.00
13757090.46
13757.00
13770847.46
2478753.00
20377.00
50000.00
407531.00
135844.00
135844.00
803.54
17000000.00 0.00

l Corporation

_________

Only) under

_________

.
 VIZIANAGARAM MUNICIPAL CORPORATION
ABSTRACT ESTIMATE
Name of the work: Laying of BT Road End to End Road From Gautam Buddha Statue (Rama Rayudu Road Left Side) to SBI Main branch in
Vizianagaram Muncipal Corporation Under NCAP Funds.
Estimate Amount: 177.67 Lakhs
S.
Description of Item Nos L Qty Rate Per Amount
No.
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 289.90 282.55 Cum 81911.25
Technical Specification 305 MORD / 304 MORTH(for Civil work)For
widening poration

2 Carting away the surplus excavated earth from the work site with a
lead of 2.0 KM beyond initial lead including loading, unloading and
conveyance and spreading the same in low laying areas etc.,
complete to relevant standard specifications and as directed by the 289.90 59.31 Cum 17193.97
officer-in-charge of the work.

3 Construction of granular sub-base by providing well graded material /

Close 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 80-100 kN /
Vibratory Roller to achieve the desired density, complete as per 42.00 1576.84 Cum 66227.28
Technical Specification Clause 401 MORD / MORTH

4 Providing, Laying, Spreading and compacting graded HBG crushed

stone aggregate to Wet Mix Mecadem specification including cost,
seignorage of all materials and including premixing the material with
water at OMC in Mechanical mix plant carriage of mixed material by
tipper of site, laying in uniform layers with paver in base courses on
well prepared surface and compacting with vibratory roller to achieve 74.60 2381.86 Cum 177686.76
the desired density etc, as directed by Engineer-in-Charge as per
MORT&H specification. 406 (4th version) for finished item of work.

5 Providing and applying primer coat with bitumen emulsion (SS-1) on

prepared surface of granular base including cleaning of road surface
and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical
means as per Technical Specification Clause 502 MORD (for use on 6984.00 48.85 Sqm 341168.40
Wet mix macadam & WBM). For BT Road

6 Providing and laying dense graded bituminous macadam with 100-120

TPH HMP producing an average output of 75 tonnes per hour using
crushed aggregates granite crushed aggregates of Grading - II,
premixed with bituminous VG 30 binder @ 4.5 per cent by weight of
total mix and filler, transporting the hot mix to work site, laying with a
hydrostatic paver finisher with sensor control to the required grade, 349.20 7162.29 Sqm 2501071.67
level and alignment, rolling with smooth wheeled, vibratory and
tandem rollers to achieve the desired compaction as per MoRTH
specification clause No. 507 complete in all respects.

7 Providing and applying tack coat with Bitumen emulsion (RS-1) (Rapid
Setting) using emulsion distributor at the rate of 0.20 to 0.25 kg per
sqm on the prepared bituminous surface cleaned with Hydraulic
broom as per Technical Specification Clause 503 MORD. 6984.00 12.85 Sqm 89744.40
For BT Road

8 Providing and laying bituminous concrete with 100-120 TPH hot mix
plant producing an average output of 75 tonnes per hour using
crushed aggregates of specified grading - II, premixed with bituminous
VG 30 binder @ 5.4 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 209.60 10203.13 Cum 2138576.05
compaction as per MORTH specification clause No. 509 complete in
all respects
For BT Road

Centre Divider
9 Vibrated Plain Cement Concrete in (1:3:6) prop. Using graded HBG
metal including cost and conveynace of materials to site inclding
seignorage fee machine mixing concrete laying
tamping,vibrating,wtaering curing and all labour charge hire and
oprational charges of mechinery water lead chagres and including 213.60 5205.35 cum 1111862.76
bailing of water etc.,complete for finished item of work for foundations
and Flooring
For Divider walls

10 Plastering 12mm thick in CM (1:3) with dubara sponge finishing

including cost and conveyance of all materials like cement, sand,
water etc., to site and all operational, incidental charges on materials
and including cost of all labour charges for mixing mortar, finishing,
scaffolding, lift charges, curing, including cutting grooves as directed
1780.00 401.53 Sqmt 714723.40
by Engineer - in - charge etc., and overheads & contractors profit
complete for finished item of work. But Excluding Seigniorage
Charges. (OUT SIDE PLASTERING)

11 Filling with Red soil (Red soil in this context it is defined as sandy
loamy gardensoil congenial for plant growth which shall be of light
textured, crystalline, porousand friable, fertile, slightly 178.00 367.00 Cum 65326.00

12 Supply and Fabrication of MS framed Structure like Window Grills,

Compound Wall Grills, Iron Doors, Windows, Gates, MS Frame for
Chain link mesh works, Roof Trusses by using Angles, Square Rods,
as per SP : 6 (1) IS Hand Book, including cost of Welding Rods,
Power Charges, Labour charges for cutting, placing, welding and 31546.40 126.83 Kgs 4001029.91
erecting in position and fixing, cost & convenience of all materials
including wastage to site with all taxes and duties etc., complete for
finished item of work.

13 Painting with Emulsion paint two coats using approved superior quality 1780.00 210.83 Sqm
colour and shade Emulsion paint over one coat of primary including
cost and conveyance of all materials and all labour charges etc., 375277.40
complete as per SS and as directed by the Engineer-in-charge

14 Painting to New Iron work with two coats of ready mixed synthetic
enamel paint first quality all shades over red oxide primer Grade-I
making three (3) coats in all to given and even shade after thourughly
brushing the surface to remove all dirt and remains of loose powered
materials, including cost and conveyance of all materials to
1520.20 196.86 Sqm 299266.57
site,incidental, operational and all labour charges etc., complete for
finished item of work. (APSS No. 1201, 1207 & 1212).in All Floors

15 Supply and placing and Fixing of the Inspection Chambers Design

Mix Concrete corresponding to IS 456 using WEIGH BATCHER /
MIXER with 20mm size graded machine crushed hard granite metal
(coarse aggregate) from approved quarry including cost and 39.00 2400.00 No 93600.00
conveyance of all materials like cement, fine aggregate (sand) coarse
aggregate, water etc.For the Size of ( 0.45x0.45x0.45)

16 Manufacture, Supply and Delivery of Unplasticised PVCs Pipes for

potable water supplies conforming to IS : 4985/2000 (3rd revision)
with bell ends (Socket) as per specification in light Grey/Natural Ivory
Grey/ Any other Color (except White) inclusive of transportation to the 680.50 1061.16 Rmt 722119.38
sub-divisional stores anywhere in AP excluding all taxes.200 mm dia
PVC Pipe 6Kg/Cm -MAT 07657
17

Supplying of hot applied thermoplastic road marking compound,

2.5mm thick including reflectorising glass beads @ 250 gms with
Reflectorising glass beads on Bituminous surface at 250 gms per sqm
area thickness of 2.5mm is exclusive of surface applied glass bead as
per IRC 35 the materials should be of BERGER Company/BERGER
Equivalent and must comply with the following: (A) White index for the
product should be in the range of 60-70 when measured against
standard refernce. The applied panel 7/8 number must be submitted
for checking up the white index in the department lab. In Case the
department approves the white index of any vendor, the department
engineer may carryout random checking of the applied products at site
against the approved panel. In case of any major deviation, beyond
acceptance limit, department reserve the rigid to cancel or reject the
total supplied consignment of the said material as per approved panel 739.40 560.00 Sqmt 414064.00
at his own cost and additional demurrages may be claimed due to loss
of man days (as per the rules of the department). (B) Luminance
factor of the material should be in the range of 80 - 85% at 45 degree
centigrade as per ASSTHOM 4249. (C) Crack resistance: The applied
panel cured for 7 days under ambient condition and then should be
tested as per BS3262, Part-1, 1989 and should pass at the range of '0'
degree centigrade to '-10' degree centigrade (D) Adhesion: Strong (E)
Softoning point: 102 degree centigrade (F) Dired film finish:Smooth
and uniform (G) Night vision: High as directed by the Engineer - In -
Charge and conforming to IS:164-1961(1st revision reaffirmed in
1986) and clause conforming to IRC 35-1997.PEDESTRIAN
CROSSING CROSSSINGS AT FOLLOWING JUNCTIONS AT
TETHU BRIDGE ,MAYURI JUNCTION ,RTC COMPLEX

18 Supplying & Fixing of Molded Shanks Raised Pavement Markers

made of plastic body moulded from HIPS(HI-impact polysterene) or
ABS or ASA(Acrylic strene Acrylonitrite) and reflective panels with
micro prismatic lens capable of providing total internal reflection of the
light entering the lens face and shall support a load of 16000 kg tested
in accordance to ASTM D 4280 Type H and complying to 648.00 336.00 No 217728.00
Specifications of Category A of MORTH Circular No
RW/NH/33023/10-97 DO III Dt 11.06. 1997. The height, width and
length shall not exceed 50 mm, 100 mm and 100 mm and with
minimum reflective area of 13 Sqcm on each side and the slope to the
base shall be 35 +/- 5 degree. The strength of detachment of the
19 Cutting Road Surface Including Stacking of excavated materials
cutting open CC road surface with concrete saw cutter and removal 7.00 3739.07 Cum 26173.49
with braker
For Pipe Culvert

20 Cutting BT Road including loading, unloading and conveyance and

spreading the same in low laying areas etc., complete to relevant
standard specifications and as directed by the officer-in-charge of the 22.00 118.05 Sqmt 2597.10
work.

21 Dismantling of existing structures like culverts, bridges, retaining walls

and other structure comprising of masonry, cement concrete, wood
work, steel work, including T&P and scaffolding wherever necessary,
sorting the dismantled material, disposal of unserviceable material and
stacking the serviceable material with all lifts and lead of 1000 m as 50.40 930.77 Cum 46910.81
per Technical Specification Clause 202 MORD / MORTH

22 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 disposal location 66.60 103.78 Cum 6911.75
with all lifts and lead upto 1000 m as per Technical Specification
Clause 302.3 MORD / 301 MORTH

23 Carting away the surplus excavated earth from the work site with a
lead of 2.0 KM beyond initial lead including loading, unloading and
conveyance and spreading the same in low laying areas etc.,
complete to relevant standard specifications and as directed by the 117.00 59.31 Cum 6939.27
officer-in-charge of the work.

24 Collection, Supply and filling of Sand as per drawing and technical

specification Clause 305.3.9 MORD & 304 MORTH including water 9.00 861.82 Cum 7756.38
25 Providing concrete for plain/reinforced concrete in open foundations
using 20 mm nominal size Graded hard stone aggregate,
mechanically mixed, placed in foundation and compacted by vibration
including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 72.00 5574.73 Cum 401380.56
& 2100 MORTH. P.C.C grade M 20 using Concrete mixer (Nominal
Mix) using 20 mm Graded Metal (MORD)

26 Manufacture, Supply, Delivery and Lowering of 1200mm Dia RCC

NP2 Class s/s Pipes confirming to SS for road crossings - 100R.M 60.00 5250.59 Rmt 315035.40

27 Providingof Granite plaque of 20 mm thick with size 2’6’’ X 5’ with

engraved gold lettering as specified by the department engineer
including transportation to the work site etc ., complete as directions 1.00 9000.00 Nos 9000.00
by the department engineering

28 Construction of pedestal to fix granite plaque of size 2'6'' X 5' with

brick masonary in cm (1:5) with red brick of 23X11X7 cm and
Plastering with cm (1:3) 12mm thick, applying emulsion painting two
coats over primary etc., as specified by the departmental engineer
including transportation to the work site etc., complete as directed by 1.00 6000.00 Nos 6000.00
the department engineer.

SUB TOTAL: 14257281.95

Seignorage Charges LS 172732.00
14430013.95
Provision towards Nac @ 0.10% 0.10% 14430.01
14444443.96
Provision towards GST @ 18% 18.00% 2599999.91
Provision towards Test check and Scrutiny charges @ 3% 3.00% 433333.32
Provision towards Advertizement Charges @ 1% 1.00% 144444.44
Provision towards Third Party Quality Assurance @ 1% 1.00% 144444.44
Provision towards Unforeseen Items LS 803.54
GRAND TOTAL 17767469.61

A.E. Dy.E.E. Executive Engineer

`