GOVERNMENT OF ANDHRA PRADESH

ROADS AND BUILDINGS DEPARTMENT

Name of Work : Providing Bailey Bridge Across Salt Creak in Km.

11/4-6 of Tallapalem - Narayanapuram Road in
Krishna District.

Original Estimate Amount : 10.00 Lakhs

Working Estimate Amount : 11.00 Lakhs

C ircle :: Vijayawada
Division :: Machilipatnam
Sub-Division :: Machilipatnam
Section :: Bantumilli

2008-09
 Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem -
Narayanapuram Road in Krishna District.
O.Est. Amount : 10.00 Lakhs
W.Est. Amount : 11.00 Lakhs

SPECIFICATION REPORT
The EXecutive Engineer (R&B)Division, Machilipatnam Vide L.S Agt. No. 156/2008-
09 for Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem -
Narayanapuram Road in Krishna District of Rs. 10.00 was entrusted to Contractor
Sri. K.N.V Prabhakar, Machilipatnam @ 4.99 % excess Tender Percentage Vide Lr.
No. 69/08-09/JTO2 Dt: 16-1-09.

The following provisions were made in the Estimate

1 Provision for Augoring and Boring for 300 mm Dia under reamed piles
2 Provision for Double under reaming inside the pile holes
3 Provision for VRCC M20 for under reamed pile foundation
4 Provision for Earth work excavation for pile cap
5 Provision for Sand filling below levelling Course for Pile cap
6 Provision for PCC M15 Levelling Course
7 Provision for Reinforced Concrete M20 Grade for Pile Cap
8 Provision for Vibrated cement concrete M 15 Grade for Abutment
9 Provision for HYSD bars (Fe-415) for Pile foundation and bed blocks
10 Provision for Vibrated reinforced cement concrete M 20 grade for Bed blocks
11 Forming embankment for Bailey Bridge Approaches and for Launching platform is increased from
2070 Cum to 2600 Cum as per site conditions
12 Provision for Vibrated Cement Concrete (1:3:6) mix for Pedastals
14 Provision for conveyance charges for transportation of Bailey Bridge accessaries
15 L.S provision for Maintenance of Bailey Bridge
16 L.S provision of cost and supply of caution boards, traffic diversion boards
17 L.S Provision for Unforeseen items, Stationery, Xerox etc. and rounding off

The rates are adopted as per 2008-09 AP State Common SSR with approved and nearest
quarries.

Dy.Executive Engineer Asst. Executive Engineer

(R&B) Sub-Division, Machilipatnam (R&B) Bantumilli Section

Executive Engineer
(R&B), Division, Machilipatnam

Page 2 of 29
 DETAILED CUM ABSTRACT ESTIMATE
Name of Work: Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem - Narayanapuram Road in
Krishna District.

S. No Description of Item Nos L B D Quantity Rate per Amount

1 Auguring and Boring in situ for 300 mm dia and 3.50 m depth
piles in loamy and clayey soils like B.C Soils & Ordinary soils
without underreams as per I.S 2911-1980 (Part -3) as per
approved design including all operational, incidental labour
charges etc., complete for finished item of work

for Abutment 24 3.50 84.00

Foundations
2 x 12 No.s say 84.00 110.00 Rm 9240.00
Rm
2 Double Under reaming inside the pile holes including all
operational, incidental labour charges etc., complete for 300 dia
piles
for Abutment 48 48.00
Foundations
2 x 2 x 12 No.s say 48.00 164.00 No. 7872.00
No.
3 Vibrated reinforced cement concrete M 20 grade using 20mm
& 10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to
table 1000-2) including cost, seigniorage conveyance of all
materials to site and labour charges, centering, machine mixing,
laying, vibrating, curing etc., including other incidental hire and
operational charges of all T&P as per approved drawings and as
directed during execution but excluding cost of steel and its
fabrication charges for finished item as per MoRT&H
specification 1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge for Double under reamed
pile foundation

For piles 24 (3.1415/4)x0.3x0.3 3.500 5.94

For Bulbs 24x2 (3.1415/4)(0.75x0.75 - 0.3x0.3) 0.225 4.01
9.95
say 10.00 4817.00 Cum 48170.00
4 Earthwork excavation in soils upto SDR by mechanical means
for foundations of structures as per drawing and technical
specification including setting out, construction of shoring and
bracing, removal of stumps and other deleterious matter,
dressing sides of bottom, back filling the excavation earth to the
extent required etc., complete including seignioarge charges
for finished item of work as per MoRT&H specification 304(4th
Revision) and as directed by the Engineer-in-Charge

For Pile Cap 2 8.10 2.10 0.450 15.31

say 15.00 44.40 Cum 666.00
Cum
5 Sand filling in foundation including cost, seignoirage and
conveyence of all materials to site and watering, tamping etc.,
complete for finshed item of work as per MoRT&H
specification 304 (4th Revision) and as directed by the
Engineer - in - Charge.

Below levelling 2 8.10 2.10 0.300 10.21

Course say 11.00 708.00 Cum 7788.00

Page 3 of 29
S. No Description of Item Nos L B D Quantity Rate per Amount
Cum
6 Providing and laying of PCC M15 levelling course 150 mm
thick below the pile cap using 40mm, 20mm & 10mm HBG
crushed stone aggregate (Coarse aggregate conforming to table
1000-1 and fine aggregate conforming to table 1000-2)
including cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing, laying,
vibrating, curing etc., including other incidental hire and
operational charges of all T&P as per approved drawings and as
directed during execution for finished item as per MoRT&H
specification 1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge.

Levelling Course 2 8.10 2.10 0.150 5.10

below Pile Cap 6.00 4126.00 Cum 24756.00
Cum

Page 4 of 29
S. No Description of Item Nos L B D Quantity Rate per Amount

7 Reinforced Concrete M20 Grade for Pile Cap using 20mm &
10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to
table 1000-2) including cost, seigniorage conveyance of all
materials to site and labour charges, centering, machine mixing,
laying, vibrating, curing etc., including other incidental hire and
operational charges of all T&P as per approved drawings and as
directed during execution for finished item as per MoRT&H
specification 1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge.

For pile Cap 2 8.10 2.10 0.300 10.21

say 11.00 4817.00 Cum 52987.00
Cum
8 Vibrated cement concrete M 15 Grade Concrete using 40mm ,
20mm and 10mm size HBG crushed stone aggregate (Coarse
aggregate conforming to table 1000-1 and fine aggregate
conforming to table 1000-2) including cost,seignorage and
conveyance of all materials to site and all labour charges for
machine mixing, laying in position,Compacting, Vibrating and
curing including all other incidental and all other operational
charges of T&P required etc., complete as per MoRT&H
Specification 1500,1700, 2200 (4th Revision) for Sub
structure .

For Abutment wall 2 7.50 1.50 0.500 11.25

say 12.00 4291.00 Cum 51492.00
Cum
9 Vibrated reinforced cement concrete M 20 grade using 20mm
& 10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to
table 1000-2) including cost, seigniorage conveyance of all
materials to site and labour charges, centering, machine mixing,
laying, vibrating, curing etc., including other incidental hire and
operational charges of all T&P as per approved drawings and as
directed during execution but excluding cost of steel and its
fabrication charges for finished item as per MoRT&H
specification 1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge for Bed blocks.

For Abutment Bed

blocks 2 7.50 1.50 0.300 6.75
say 7.00 4817.00 Cum 33719.00
Cum
10 Providing HYSD bars (Fe-415) of different diametres, wrought
and put up bars of all diametres including cost and conveyance
of steel to site and all labour charges for fabrication of
reinforcement including cutting, bending, binding rods, tying
grills, placing them in position etc., complete including cost and
conveynace of binding wire and all other handling charges and
operational charges etc., and including over lapping welding if
required etc., complete for all R.C.C. items for finsihed item of
work as per standard drawings and as per the directions of the
Engineer-in-charge and as per MoRT&H spen.1600 & 2200
(4th revision) and as per the I.S. 1786of 1985 for R.C.C.items.

For Piles 5.94 At 100 kg/cum 0.59

For Pile Caps 11.00 At 100 kg/cum 1.10

Page 5 of 29
S. No Description of Item Nos L B D Quantity Rate per Amount

1.69
say 1.60 56954 MT 91126.00
For Bed block & 7.00 At 100 kg/cum 0.70 57026 MT 39918.00
11 Backing
Forming Walls
embankment with borrowed useful earth from outside
road boundary by mechanical means upto SDR with all leads
and lifts including pre-watering of soil at borrow area, removal
of top soil, excavation of soils at borrowed area, conveyance of
soil, depositing the soil on the embankment, spreading soil,
breaking clods, sectioning, grading and consolidation with 8 to
10 Tonnes Vibratory Road Roller @ OMC to meet requirement
of table 300-2 of MoRT&H, including all hire and operational
charges of T&P and seigniorage charges, complete for finished
item of work as per MoRT&H specification 305 (4th revision)

Both sides of
Bailey Bridge 2 100.00 9.00 1.150 2070 130.00 Cum 269100.00
Cum

Page 6 of 29
S. No Description of Item Nos L B D Quantity Rate per Amount

12 Providing Vibrated Cement Concrete (1:3:6) mix using 40mm

size HBG crushed stone aggregate and fine aggregate
conforming to table 1000-2 of MoRT&H including cost,
seigniorage conveyance of all materials to site and labour
charges, centering, machine mixing, laying, Vibrating, curing
etc., including all other incidental and operational charges of all
T&P etc., complete for finished item of work as per MoRT&H
specification 1500,1700, 2100 (4th Revision) and as directed
by the Engineer-in-Charge for Pedastals

For Pedastals
Missing & Sudden 10 1.20 0.90 0.90 9.72
Requirements 5.28
15.00 3731.00 Cum 55965.00
Cum
692799.00

13 Add T.P 4.99% Excess

14 Provision for conveyance charges for transportation of Bailey

Bridge accessaries(iron Material) from Vijayawada to Site,
Labour charges for loading at depot, unloading and stacking at
site, labour charges for errection of Bailey Bridge at site
including all operations etc complete as per Sub-Estimate
Submitted By A.E.E(Mechanical), Vja.
L.S 250000

15 L.S provision for Maintenance of Bailey Bridge including cost

and suply of bolts and nuts etc. L.S 20000

16 L.S provision of cost and supply of caution boards, traffic

diversion boards, Radium indicators, Guide posts etc. L.S 35000

17 Unforeseen items, Stationery, Xerox etc. and rounding off 2201

Total Amount Rs. 1000000

Dy.Executive Engineer Asst. Executive Engineer

(R&B) Sub-Division, Machilipatnam (R&B) Bantumilli Section

Executive Engineer
(R&B)Division, Machilipatnam

Page 7 of 29
 DETAILED CUM ABSTRACT ESTIMATE
Name of Work: Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem - Narayanapuram Road in Krishna District.

S. No Description of Item Nos L B D Quantity Rate per Amount

1 Auguring and Boring in situ for 300 mm dia and 3.50 m depth piles in loamy and clayey
soils like B.C Soils & Ordinary soils without underreams as per I.S 2911-1980 (Part -3) as
per approved design including all operational, incidental labour charges etc., complete for
finished item of work

for Abutment Foundations 24 4.50 108.00

2 x 12 No.s say 108.00 110.00 Rm 11880
Rm
2 Double Under reaming inside the pile holes including all operational, incidental labour
charges etc., complete for 300 dia piles
for Abutment Foundations 48 48.00
2 x 2 x 12 No.s say 48.00 164.00 No. 7872
No.
3 Vibrated reinforced cement concrete M 20 grade using 20mm & 10mm HBG crushed
stone aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate
conforming to table 1000-2) including cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing, laying, vibrating, curing etc., including
other incidental hire and operational charges of all T&P as per approved drawings and as
directed during execution but excluding cost of steel and its fabrication charges for
finished item as per MoRT&H specification 1500,1600,1700 & 2200 (4th revision ) and
as directed by the Engineer-in-Charge for Double under reamed pile foundation

For piles 24 (3.1415/4)x0.3x0.3 4.500 7.634

For Bulbs 24x2 (3.1415/4)(0.75x0.75 - 0.3x0.3) 0.225 4.008
11.642
say 11.642 4817.00 Cum 56080
Cum
4 Earthwork excavation in soils upto SDR by mechanical means for foundations of
structures as per drawing and technical specification including setting out, construction of
shoring and bracing, removal of stumps and other deleterious matter, dressing sides of
bottom, back filling the excavation earth to the extent required etc., complete including
seignioarge charges for finished item of work as per MoRT&H specification 304(4th
Revision) and as directed by the Engineer-in-Charge

For Pile Cap 2 8.10 2.20 0.450 16.038

Deduct of Piles Portion 2x12 (3.14/4)x0.3x0.3 0.450 0.763
say 15.28 44.40 Cum 678
Cum
5 Sand filling in foundation including cost, seignoirage and conveyence of all materials to
site and watering, tamping etc., complete for finshed item of work as per MoRT&H
specification 304 (4th Revision) and as directed by the Engineer - in - Charge.

Below levelling Course 2 8.10 2.20 0.300 10.69

Deduct of Piles Portion 2x12 (3.14/4)x0.3x0.3 0.300 0.51
say 10.18 708.00 Cum 7207
Cum
6 Providing and laying of PCC M15 levelling course 150 mm thick below the pile cap using
40mm, 20mm & 10mm HBG crushed stone aggregate (Coarse aggregate conforming to
table 1000-1 and fine aggregate conforming to table 1000-2) including cost, seigniorage
conveyance of all materials to site and labour charges, centering, machine mixing, laying,
vibrating, curing etc., including other incidental hire and operational charges of all T&P
as per approved drawings and as directed during execution for finished item as per
MoRT&H specification 1500,1600,1700 & 2200 (4th revision ) and as directed by the
Engineer-in-Charge.

Levelling Course below Pile Cap 2 8.10 2.20 0.150 5.35

Deduct of Piles Portion 2x12 (3.14/4)x0.3x0.3 0.150 0.25
5.10 4126.00 Cum 21043
Cum
7 Reinforced Concrete M20 Grade for Pile Cap using 20mm & 10mm HBG crushed stone
aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to
table 1000-2) including cost, seigniorage conveyance of all materials to site and labour
charges, centering, machine mixing, laying, vibrating, curing etc., including other
incidental hire and operational charges of all T&P as per approved drawings and as
directed during execution for finished item as per MoRT&H specification
1500,1600,1700 & 2200 (4th revision ) and as directed by the Engineer-in-Charge.

For pile Cap 2 8.10 2.20 0.300 10.69

say 10.69 4817.00 Cum 51494
Cum
8 Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and 10mm size
HBG crushed stone aggregate (Coarse aggregate conforming to table 1000-1 and fine
aggregate conforming to table 1000-2) including cost,seignorage and conveyance of all
materials to site and all labour charges for machine mixing, laying in position,Compacting,
Vibrating and curing including all other incidental and all other operational charges of
T&P required etc., complete as per MoRT&H Specification 1500,1700, 2200 (4th
Revision) for Sub structure .

For Abutment wall 2 7.50 1.50 0.500 11.25

say 11.25 4291.00 Cum 48274
S. No Description of Item Nos L B D Quantity Rate per Amount
Cum
S. No Description of Item Nos L B D Quantity Rate per Amount

9 Vibrated reinforced cement concrete M 20 grade using 20mm & 10mm HBG crushed
stone aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate
conforming to table 1000-2) including cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing, laying, vibrating, curing etc., including
other incidental hire and operational charges of all T&P as per approved drawings and as
directed during execution but excluding cost of steel and its fabrication charges for
finished item as per MoRT&H specification 1500,1600,1700 & 2200 (4th revision ) and
as directed by the Engineer-in-Charge for Bed blocks.

For Abutment Bed blocks 2 7.50 1.50 0.300 6.75

say 6.75 4817.00 Cum 32515
Cum
10 Providing HYSD bars (Fe-415) of different diametres, wrought and put up bars of all
diametres including cost and conveyance of steel to site and all labour charges for
fabrication of reinforcement including cutting, bending, binding rods, tying grills, placing
them in position etc., complete including cost and conveynace of binding wire and all
other handling charges and operational charges etc., and including over lapping welding if
required etc., complete for all R.C.C. items for finsihed item of work as per standard
drawings and as per the directions of the Engineer-in-charge and as per MoRT&H
spen.1600 & 2200 (4th revision) and as per the I.S. 1786of 1985 for R.C.C.items.

For Piles & Pile Caps 1.703

say 1.703 56954 MT 96993
For Bed block & Backing Walls 0.578 57026 MT 32961
11 Forming embankment with borrowed useful earth from outside road boundary by
mechanical means upto SDR with all leads and lifts including pre-watering of soil at
borrow area, removal of top soil, excavation of soils at borrowed area, conveyance of soil,
depositing the soil on the embankment, spreading soil, breaking clods, sectioning, grading
and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet
requirement of table 300-2 of MoRT&H, including all hire and operational charges of
T&P and seigniorage charges, complete for finished item of work as per MoRT&H
specification 305 (4th revision)

Both sides of Bailey Bridge 2 100.00 9.00 1.150 2600 130.00 Cum 338000
Cum
12 Providing Vibrated Cement Concrete (1:3:6) mix using 40mm size HBG crushed stone
aggregate and fine aggregate conforming to table 1000-2 of MoRT&H including cost,
seigniorage conveyance of all materials to site and labour charges, centering, machine
mixing, laying, Vibrating, curing etc., including all other incidental and operational
charges of all T&P etc., complete for finished item of work as per MoRT&H specification
1500,1700, 2100 (4th Revision) and as directed by the Engineer-in-Charge for Pedastals

For Pedastals 10 1.20 0.90 0.90 9.72

Missing & Sudden Requirements 5.28

15.00 3731.00 Cum 55965
Cum
760962

13 Add T.P 4.99% Excess 37972

14 Provision for conveyance charges for transportation of Bailey Bridge accessaries(iron

Material) from Vijayawada to Site, Labour charges for loading at depot, unloading and
stacking at site, labour charges for errection of Bailey Bridge at site including all
operations etc complete as per Sub-Estimate Submitted By A.E.E(Mechanical), Vja.
L.S 250000

15 L.S provision for Maintenance of Bailey Bridge including cost and suply of bolts and nuts
etc. L.S 20000

16 L.S provision of cost and supply of caution boards, traffic diversion boards, Radium
indicators, Guide posts etc. L.S 30000

17 Unforeseen items, Stationery, Xerox etc. and rounding off 1066

Total Amount Rs. 1100000

Dy.Executive Engineer Asst. Executive Engineer

(R&B) Sub-Division, Machilipatnam (R&B) Bantumilli Section

Executive Engineer
(R&B)Division, Machilipatnam
 COMPARATIVE STATEMENT

Name of Work:- Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem - Narayanapuram Road in Krishna District.

O.Estt.Rs.10.00 Lakhs
W.Estt.Rs11.00 Lakhs
Asper Original Estimate Asper Working Estimate Difference
S. No Description of Item Explanations
Quantity Rate per Amount Quantity Rate per Amount More Less
1 Auguring and Boring in situ for 300 mm dia and
3.50 m depth piles in loamy and clayey soils like B.C
Soils & Ordinary
for Abutment soils without underreams as per I.S
Foundations Increased as per Site
2911-1980 (Part -3) as per approved design including 84.00 110.00 Rm 9240 108 110 Rm 11880 2640 __ Conditions
all operational, incidental labour charges etc.,
2 Double
complete Under reaming
for finished item ofinside
work the pile holes
including all operational, incidental labour charges
etc., complete for 300 dia piles
for Abutment Foundations 48.00 164.00 No. 7872 48.00 164.00 No. 7872
3 Vibrated reinforced cement concrete M 20 grade
using 20mm & 10mm HBG crushed stone
aggregate (Coarse aggregate conforming to table Increased as per Site
1000-1
For pilesand fine aggregate conforming to table 1000-
& Bulbs 10.00 4817.00 Cum 48170 11.642 4817 Cum 56080 7910 __ Conditions
2) including cost, seigniorage conveyance of all
4 Earthwork excavation in soils upto SDR by
materials to site and labour charges, centering,
mechanical means for foundations of structures as
machine mixing, laying, vibrating, curing etc.,
per drawing and technical specification including
including other incidental hire and operational Increased as per Site
setting out, construction of shoring and bracing,
charges
Below pile of all
Cap T&P as per approved drawings and as 15.00 44.40 Cum 666 15.28 44.40 Cum 678 12 __ Conditions
removal of stumps and other deleterious matter,
directed
Sand during execution but excluding cost of
5 dressingfilling
sides ofinbottom, foundation
back filling including cost,
the excavation
steel and
seignoirage its fabrication
andextent
conveyencecharges for finished
of alletc.,
materials item
to siteas
earth to the required complete
per
and MoRT&H
watering, specification etc.,1500,1600,1700
tampingcharges complete for & 2200
finshed
including seignioarge for finished item of
(4th revision
item of asworkper ) and
as per as directed by
MoRT&H specification the Engineer-in-
specification 304 (4th Decreased as per Site
work
Charge
Below forand
Double
levelling
MoRT&H
under reamed
Course pileEngineer
304(4th
foundation 11.00 708.00 Cum 7788 10.18 708.00 Cum 7207 __ 581 Conditions
Revision) andas asdirected
directed by bythe - in -
the Engineer-in-
6 Charge.
Providing
Charge and laying of PCC M15 levelling course
150 mm thick below the pile cap using 40mm,
20mm & 10mm HBG crushed stone aggregate Decreased as per Site
(Coarse
Levellingaggregate
Course below conforming
Pile Capto table 1000-1 and 6.00 4126.00 Cum 24756 5.10 4126.00 Cum 21043 __ 3713 Conditions
fine aggregate conforming to table 1000-2) including
7 Reinforced
cost, seigniorageConcrete M20 Grade
conveyance formaterials
of all Pile Cap to using
site
20mm & 10mm HBG crushed
and labour charges, centering, machine mixing, stone aggregate
(Coarse
laying, aggregate
vibrating, conforming
curing etc.,to table 1000-1other
including and
Decreased as per Site
fine aggregate
incidental
For pile Cap
conforming to table 1000-2)
hire and operational charges of all T&P including 11.00 4817.00 Cum 52987 10.69 4817.00 Cum 51494 __ 1493 Conditions
cost,
as perseigniorage
approved conveyance
drawings and of as
all directed
materials during
to site
8 Vibrated
and labour cement
charges, concrete M 15machine
centering, Grade Concrete
mixing,
execution for finished item as per MoRT&H
using
laying, 40mm , 20mmcuring
vibrating, and 10mm size HBG crushed
specification 1500,1600,1700 etc., & 2200including other)
(4th revision
stone aggregate
incidental hire and(Coarse aggregate
operational chargesconforming
of all T&P to Decreased as per Site
and as directed by the Engineer-in-Charge.
table
as per1000-1
approved
For Abutment wall and fine aggregate
drawings and conforming
as directed to table
during 12.00 4291.00 Cum 51492 11.25 4291.00 Cum 48274 __ 3218 Conditions
1000-2)
execution including cost,seignorage
for finished item as andperconveyance
MoRT&H of
all materials to site and all labour
specification 1500,1600,1700 & 2200 (4th revision ) charges for
machine mixing,
and as directed laying
by the in position,Compacting,
Engineer-in-Charge.
Vibrating and curing including all other incidental
 Asper Original Estimate Asper Working Estimate Difference
S. No Description of Item Explanations
Quantity Rate per Amount Quantity Rate per Amount More Less
9 Vibrated reinforced cement concrete M 20 grade
using 20mm & 10mm HBG crushed stone
aggregate (Coarse aggregate conforming to table Decreased as per Site
1000-1 and fineBed
For Abutment aggregate
blocks conforming to table 1000- 7.00 4817.00 Cum 33719 6.75 4817.00 Cum 32515 __ 1204 Conditions
2) including cost, seigniorage conveyance of all
10 Providing
materials toHYSD site and barslabour (Fe-415)
charges,of centering,
different
diametres,
machine mixing,wrought laying,
and put vibrating,
up bars of all diametres
curing etc.,
including
including cost otherandincidental
conveyancehire of steel
andto operational
site and all
Increased as per Site
labour
charges of charges
all T&Pfor fabrication
as per approvedofdrawings
reinforcement
and as 1.60 56954.00 MT 91126 1.703 56954 MT 96993 5867 Conditions
including cutting, bending,
directed during execution but excluding binding rods,costtying
of
grills, placing them in position etc., complete Decreased as per Site
steel and its fabrication charges for finished item as 0.70 57026.00 MT 39918 0.578 57026 MT 32961 __ 6957 Conditions
including
per MoRT&H cost specification
and conveynace of binding wire
1500,1600,1700 and
& 2200
11 all other
Forming
(4th handling
revision ) and charges
embankment withand
as directed operational
borrowed usefulcharges
by the Engineer-in- earth
etc.,
from
Chargeand including
outside
for Bedroad over
boundary
blocks. lapping bywelding
mechanicalif required
means
etc., complete for all R.C.C. items
upto SDR with all leads and lifts including for finsihed item of
pre- Increased as per Site
work
watering as per standard drawings and as per the 2070 130 Cum 269100 2600 130 Cum 338000 68900 __
Both sidesofofsoil at borrow
Bailey Bridge area, removal of top soil, Conditions
directions of
excavation the at
of soils Engineer-in-charge
borrowed area, conveyance and as per of
12 Providing
MoRT&H
soil, Vibrated
spen.1600
depositing the&Cement
2200 onConcrete
soil (4th revision) (1:3:6)
and as mix
the embankment, per
using
the I.S.40mm
spreading 1786of size
1985
soil, HBG crushed
clods, stone
for R.C.C.items.
breaking aggregate
sectioning, and
grading
fine
and aggregate conforming to
consolidation with 8 to 10 Tonnes Vibratorytable 1000-2 of
For Pedastals 15.00 3731.00 Cum 55965 15.00 3731.00 Cum 55965
MoRT&H including cost, seigniorage
Road Roller @ OMC to meet requirement of table conveyance of
all materials to site
300-2 of MoRT&H, including and labour charges, centering,
all hire and
machine
operational mixing,
charges laying,Total
of T&P Vibrating,
and curing etc.,
seigniorage 692799 760962 85329 17166
including all other
charges, complete incidental
for finished itemand operational
of work as per
charges
MoRT&H of specification
all T&P etc., 305 complete for finished item of
(4th revision)
13 Add T.P
work 4.99%
as per Excess specification 1500,1700, 2100
MoRT&H __ 37972 37972
(4th Revision) and as directed by the Engineer-in-
Charge for Pedastals

14 Provision for conveyance charges for transportation

of Bailey Bridge accessaries(iron Material) from 250000 250000
Vijayawada to Site, Labour charges for loading at
depot, unloading and stacking at site, labour charges
15 L.S provisionoffor
for errection Maintenance
Bailey Bridge at of
siteBailey Bridge
including all 20000 20000
including
operationscostetc
andcomplete
suply of bolts
as and
per nuts etc.
Sub-Estimate
Submitted By A.E.E(Mechanical), Vja.
16 L.S provision of cost and supply of caution boards,
traffic diversion boards, Radium indicators, Guide 35000 30000 5000
posts etc.

17 Unforeseen items, Stationery, Xerox etc. and

rounding off
2201 1066 1135

Grand Total 1000000 1100000 123301 23301

 Asper Original Estimate Asper Working Estimate Difference
S. No Description of Item Explanations
Quantity Rate per Amount Quantity Rate per Amount More Less

Executive Engineer Dy.Executive Engineer Asst. Executive Engineer

(R&B)Division, Machilipatnam (R&B) Sub-Division, Machilipatnam (R&B) Bantumilli Section
 L.S. FIRST AND PART Bill

NAME OF WORK:- Providing Brailey bridge across Salt Creak in Km. 11/4-6 in Tallapalem -
Narayanapuram Road in Krishna District.
Contractor : Sri K.N.V Prabhakar D.R.Agt.NO. 156 /2008-09
Est.Rs.10.00 Lakhs. D.H.S.16.01.2009
D.R. No. 69/2008-09 D.F.C.15.02.2009
QUANTITY AMOUNT
DESCRIPTION OF WORK Rate/Per
Since Last Up to Date Since Last
2 3 4 5 6
Auguring and Boring in situ for 300 mm dia and 3.50
m depth piles in loamy and clayey soils like B.C Soils
& Ordinary soils without underreams as per I.S 2911-
1980 (Part -3) as per approved design including all
operational, incidental labour charges etc., complete
for finished item of work

108 V.P 2/7539 MHA 110 11880 11880

Double Under reaming inside the pile holes including
all operational, incidental labour charges etc.,
complete for 300 dia piles
48 V.P 2/7539 MHA 164 7872 7872

Vibrated reinforced cement concrete M 20 grade

using 20mm & 10mm HBG crushed stone aggregate
(Coarse aggregate conforming to table 1000-1 and
fine aggregate conforming to table 1000-2) including
cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing,
laying, vibrating, curing etc., including other incidental
hire and operational charges of all T&P as per
approved drawings and as directed during execution
but excluding cost of steel and its fabrication charges
for finished item as per MoRT&H specification
1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge for Double under
reamed pile foundation

11.642 V.P 3/7539 MHA 4817 56079.514 56079.514

Earthwork excavation in soils upto SDR by

mechanical means for foundations of structures as
per drawing and technical specification including
setting out, construction of shoring and bracing,
removal of stumps and other deleterious matter,
dressing sides of bottom, back filling the excavation
earth to the extent required etc., complete including
seignioarge charges for finished item of work as per
MoRT&H specification 304(4th Revision) and as
directed by the Engineer-in-Charge

15.28 V.P /4820 MHA 44.4 678.432 678.432

Sand filling in foundation including cost, seignoirage
and conveyence of all materials to site and watering,
tamping etc., complete for finshed item of work as per
MoRT&H specification 304 (4th Revision) and as
directed by the Engineer - in - Charge.
10.18 V.P /4820 MHA 708 7207.44 7207.44

Providing and laying of PCC M15 levelling course 150

mm thick below the pile cap using 40mm, 20mm &
10mm HBG crushed stone aggregate (Coarse
aggregate conforming to table 1000-1 and fine
aggregate conforming to table 1000-2) including cost,
seigniorage conveyance of all materials to site and
labour charges, centering, machine mixing, laying,
vibrating, curing etc., including other incidental hire
and operational charges of all T&P as per approved
drawings and as directed during execution for
finished item as per MoRT&H specification
1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge.

5.1 V.P /4820 MHA 4126 21042.6 21042.6

 Reinforced Concrete M20 Grade for Pile Cap using
20mm & 10mm HBG crushed stone aggregate
(Coarse aggregate conforming to table 1000-1 and
fine aggregate conforming to table 1000-2) including
cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing,
laying, vibrating, curing etc., including other incidental
hire and operational charges of all T&P as per
approved drawings and as directed during execution
for finished item as per MoRT&H specification
1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge.

10.69 V.P 6/7539 MHA 4817 51493.73 51493.73

Vibrated cement concrete M 15 Grade Concrete

using 40mm , 20mm and 10mm size HBG crushed
stone aggregate (Coarse aggregate conforming to
table 1000-1 and fine aggregate conforming to table
1000-2) including cost,seignorage and conveyance of
all materials to site and all labour charges for
machine mixing, laying in position,Compacting,
Vibrating and curing including all other incidental and
all other operational charges of T&P required etc.,
complete as per MoRT&H Specification 1500,1700,
2200 (4th Revision) for Sub structure .

11.25 V.P 7/7539 MHA 4291 48273.75 48273.75

Vibrated reinforced cement concrete M 20 grade

using 20mm & 10mm HBG crushed stone aggregate
(Coarse aggregate conforming to table 1000-1 and
fine aggregate conforming to table 1000-2) including
cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing,
laying, vibrating, curing etc., including other incidental
hire and operational charges of all T&P as per
approved drawings and as directed during execution
but excluding cost of steel and its fabrication charges
for finished item as per MoRT&H specification
1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge for Bed blocks.

6.75 V.P 9/7539 MHA 4817 32514.75 32514.75

Providing HYSD bars (Fe-415) of different diametres,

wrought and put up bars of all diametres including
cost and conveyance of steel to site and all labour
charges for fabrication of reinforcement including
cutting, bending, binding rods, tying grills, placing
them in position etc., complete including cost and
conveynace of binding wire and all other handling
charges and operational charges etc., and including
over lapping welding if required etc., complete for all
R.C.C. items for finsihed item of work as per standard
drawings and as per the directions of the Engineer-in-
charge and as per MoRT&H spen.1600 & 2200 (4th
revision) and as per the I.S. 1786of 1985 for
R.C.C.items.

1.703 V.P 5/7539 MHA 56954 96992.662 96992.662

0.578 V.P 8/7539 MHA 57026 32961.028 32961.028

366995.91 366995.91
Add T.P at 4.99% 18313.10 18313.10
385309.00 385309.00

Enclosed M. Books 4927MHA, 4820MHA, 7539 MHA

 DATA
Name of Work ::- Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem -
Narayanapuram Road in Krishna District.

Quantity Description of Item Rate per Amount

1 Auguring and Boring in situ for 300 mm dia and 3.50 m depth piles in loamy and clayey soils like B.C Soils &
Ordinary soils without underreams as per I.S 2911-1980 (Part -3) as per approved design including all
operational, incidental labour charges etc., complete for finished item of work

Unit : 1 RM
Taking out put = 1 RM
(A) Labour
2.63 day Man Mazdoor 146.00 day 383.98
Rate per 3.50 m Depth 383.98
Rate per 1.00 RM 383.98/3.50 109.71
say 110.00
1 RM
2 Double Under reaming inside the pile holes including all operational, incidental labour charges etc., complete for
300 dia piles
Unit : 1 No
Taking out put = 1 No.
(A) Labour
2.24 day Man Mazdoor 146.00 day 327.04
Rate per 2 No.s 327.04
Rate per 1 No. 383.98/2 163.52
say 164.00
Each
3 Vibrated reinforced cement concrete M 20 grade using 20mm & 10mm HBG crushed stone aggregate (Coarse
aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost, seigniorage
conveyance of all materials to site and labour charges, centering, machine mixing, laying, vibrating, curing etc.,
including other incidental hire and operational charges of all T&P as per approved drawings and as directed
during execution but excluding cost of steel and its fabrication charges for finished item as per MoRT&H
specification 1500,1600,1700 & 2200 (4 th revision ) and as directed by the Engineer-in-Charge for Double
under reamed pile foundation

Unit = cum Page 472,457 of MoRT&H SDB

Taking output = 15 cum
(A) Labour
0.86 nos Mate 188.00 day 161.68
1.50 nos Mason 193.40 day 290.10
20.00 nos Mazdoor 146.00 day 2920.00
Total 3371.78
(B) Material
8.10 cum Cost of 20mm SS-5 HBG M/C metal 1879.18 cum 15221.36
5.40 cum Cost of 10mm SS-5 HBG M/C metal 1522.93 8223.82
6.75 cum Sand at site 583.00 cum 3935.25
5.12 MT Cement at site 4500.00 MT 23040.00
Total 50420.43
C) Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 345.00 hr 2070.00
6.00 hr Generator set 35 KVA 620.00 hr 3720.00
Total 5790.00
(D) Over head charges @ 6% (10%-VAT)
6.00 % Add for Over head charges @ 6 % on (A)+(B)+( C) 3574.93
(E) Total of (A) + (B)+( C)+(D) 63157.14
(F) Add Contractors Profit at 10% on (E) 6315.71
Cost per 15 cum (E)+(F) 69472.86
Rate for 1 cum 4631.52
Rate to be adopted 4632.00
1 Cum

Page 16
 Quantity Description of Item Rate per Amount
4 Earthwork excavation in soils upto SDR by mechanical means for foundations of structures as per drawing and
technical specification including setting out, construction of shoring and bracing, removal of stumps and other
deleterious matter, dressing sides of bottom, back filling the excavation earth to the extent required etc.,
complete including seignioarge charges for finished item of work as per MoRT&H specification 304(4 th Revision)
and as directed by the Engineer-in-Charge

Unit : Cum Page 323 of MoRT&H SDB

Taking out put = 240 Cum
(A) Labour
0.32 day Mate 188.00 day 60.16
8.00 day Mazdoor unskilled 146.00 day 1168.00
1228.16
(B) Machinery
240.00 cum Rate as per G.O. Ms No 10, Dt 26/7/2005 13.00 cum 3120.00
(C) Seigniorage charges
240.00 Cum Seigniorage charges 20.00 cum 4800.00

(D) Over head charges @6% on (A) + (B)+( C) 548.89

(E) Total of (A) + (B)+( C)+(D) 9697.05
(F) Add Contractors Profit at 10% on (E) 969.70
Cost per 240 cum (E)+(F) 10666.75
Rate for 1 cum 44.44
Rate to be adopted 44.00
1 Cum

5 Sand filling in foundation including cost, seignoirage and conveyence of all materials to site and watering, tamping
etc., complete for finshed item of work as per MoRT&H specification 304 (4 th Revision) and as directed by the
Engineer - in - Charge.
Unit = cum Page 422 of MoRT&H SDB
Taking output = 1 cum
(A) Labour
0.01 day Mate 160.00 day 1.60
0.30 day Mazdoor 130.00 day 39.00
40.60
(B) Material
1.20 Cum Sand for filling 468.00 cum 561.60
(C) Over head charges @ 6%
6.00 % Add for Over head charges @ 6% on (A)+(B) 36.13
(D) Total of (A) + (B)+( C) 638.33
(E) Add Contractors Profit at 10% on (D) 63.83
Cost per 1 cum (D)+(E) 702.16
Or say 702.00
1 cum
6 Providing and laying of PCC M15 levelling course 150 mm thick below the pile cap using 40mm, 20mm & 10mm
HBG crushed stone aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to
table 1000-2) including cost, seigniorage conveyance of all materials to site and labour charges, centering,
machine mixing, laying, vibrating, curing etc., including other incidental hire and operational charges of all T&P as
per approved drawings and as directed during execution for finished item as per MoRT&H specification
1500,1600,1700 & 2200 (4th revision ) and as directed by the Engineer-in-Charge.

Unit = cum As Per MORTH1100&1700

Taking output = 15 cum
a) Material
4.13 tonne Cement 4500.00 18585.00
6.75 cum Coarse sand 583.00 3935.25
8.10 cum 40 mm aggregate 1447.93 11728.23
4.05 cum 20 mm Aggregate 1879.18 7610.68
1.35 cum 10 mm Aggregate 1522.93 2055.96

Page 17
 Quantity Description of Item Rate per Amount
b) Labour
0.86 day Mate 188.00 161.68
1.50 day Mason 193.40 290.10
20.00 day Mazdoor 146.00 2920.00
c) Machinery
6.00 hour Concrete mixer (cap. 0.40/0.28 cum) 345.00 2070.00
6.00 hour Generator 33 KVA 620.00 3720.00
d) Overhead charges @ 6 % on (a+b+c) 3184.61
e) Contractor's profit @ 10 % on (a+b+c+d)" 5626.15
Cost for 15 cum = a+b+c+d+e 61887.66
Rate per metre (a+b+c+d+e)/15 4125.84
say 4126.00
7 Reinforced Concrete M20 Grade for Pile Cap using 20mm & 10mm HBG crushed stone aggregate (Coarse
aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost, seigniorage
conveyance of all materials to site and labour charges, centering, machine mixing, laying, vibrating, curing etc.,
including other incidental hire and operational charges of all T&P as per approved drawings and as directed
during execution for finished item as per MoRT&H specification 1500,1600,1700 & 2200 (4th revision ) and as
directed by the Engineer-in-Charge.

RCC Grade M20

Unit = As Per MORTH 1100, 1500 &1700
cum
Taking
output = Using
15 cum Concrete
a) Material
Mixer
5.12 tonne Cement 4500.00 23040.00
6.75 cum Coarse sand 583.00 3935.25
8.10 cum 20 mm Aggregate 1879.18 15221.36
5.40 cum 10 mm Aggregate 1522.93 8223.82
b) Labour
0.90 day Mate 188.00 169.20
1.50 day Mason 193.40 290.10
20.00 day Mazdoor for concreting 146.00 2920.00
1.00 day Mazdoor for breaking pile head, bending bars, 146.00 146.00
c) cleaning etc.
Machinery
6.00 hour Concrete mixer (cap. 0.40/0.28 cum) 345.00 2070.00
6.00 hour Generator (capacity 33 KVA) 620.00 3720.00
Formwork @ 4 per cent on cost of concrete i.e. 2389.43
cost of a) Material,
d) Overhead chargesb)@ 6 Labour and c)
% on (a+b+c) 3727.51
Machinery
e) Contractor's profit @ 10 % on (a+b+c+d)" 6585.27
Cost for 15 cum = a+b+c+d+e 72437.94
Rate per metre (a+b+c+d+e)/15 4829.20
say 4829.00
8 Providing HYSD bars (Fe-415) of different diametres, wrought and put up bars of all diametres including cost and
conveyance of steel to site and all labour charges for fabrication of reinforcement including cutting, bending,
binding rods, tying grills, placing them in position etc., complete including cost and conveynace of binding wire
and all other handling charges and operational charges etc., and including over lapping welding if required etc.,
complete for all R.C.C. items for finsihed item of work as per standard drawings and as per the directions of the
Engineer-in-charge and as per MoRT&H spen.1600 & 2200 (4th revision) and as per the I.S. 1786of 1985 for
R.C.C.items.

For Foundation
Unit = 1 MT Page 489,490 of MoRT&H SDB
Taking output = 1 MT
a) Material
1.05 tonne HYSD bars including5 per cent overlaps and 45000.00 47250.00
wastage
6.00 Kg Binding wire 44800.00 268.80

Page 18
 Quantity Description of Item Rate per Amount
b) Labour for cutting, bending, shifting to site, tying and
placing in position
0.40 day Mate 188.00 75.20
2.00 day Blacksmith 188.00 376.00
6.00 day Mazdoor 146.00 876.00
c) Overhead charges @ 6% on (a+b) 2930.76
d) Contractor's profit @ 10%on (a+b+c) 5177.68
Rate for per MT (a+b+c+d) 56954.44
say 56954.00
For Substructure
Unit = 1 MT As Per MORTH 1600
Taking output = 1 MT
a) Material
1.05 tonne HYSD bars including5 per cent overlaps and 45000.00 47250.00
wastage
6.00 Kg Binding wire 44800.00 268.80
b) Labour for cutting, bending, shifting to site, tying and
placing in position
0.34 day Mate 345.00 117.30
2.00 day Blacksmith 0.00 0.00
6.50 day Mazdoor 370.00 2405.00
c) Overhead charges @ 6% on (a+b) 3002.47
d) Contractor's profit @ 10%on (a+b+c) 5304.36
Rate for per MT (a+b+c+d) 58347.92
say 58348.00
9 Forming embankment with borrowed useful earth from outside road boundary by mechanical means upto SDR
with all leads and lifts including pre-watering of soil at borrow area, removal of top soil, excavation of soils at
borrowed area, conveyance of soil, depositing the soil on the embankment, spreading soil, breaking clods,
sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of
table 300-2 of MoRT&H, including all hire and operational charges of T&P and seigniorage charges, complete
for finished item of work as per MoRT&H specification 305 (4 th revision) (Payment will be made based on level for
finished item of work).

Unit : Cum
Taking out put = 100 Cum Page 68,69 of MoRT&H SDB
(A) Labour
0.04 day Mate 188.00 day 7.52
1.00 day Mazdoor unskilled 146.00 day 146.00
153.52
(B) Machinery
100.00 cum Rate as per G.O. Ms No 10, Dt 26/7/2005 13.00 cum 1300.00
160.00 t.km Tipper (for 1 Km = 160x1 = 160) 4.50 t.km 720.00
Add 10% of cost of carriage to cover cost of 72.00
loading and unloading
0.50 hr Dozer 80 HP for spreading @ 200 cum per hour 2760.00 hr 1380.00
1.00 hr Motor Grador for Grading @ 100 cum per hour 2600.00 hr 2600.00
4.00 hr Water tanker 6 KL 345.00 hr 1380.00
1.00 hr Vibratory roller 8T 1550.00 hr 1550.00
9002.00
(C) Seigniorage charges
100.00 Cum Seigniorage charges 20.00 cum 2000.00

(D) Over head charges @6 % on (A) + (B)+( C) 669.33

(E) Total of (A) + (B)+( C)+(D) 11824.85
(F) Add Contractors Profit at 10% on (E) 1182.49
Cost per 100 cum (E) + (F) 13007.34
Rate per Cum 130.07

Page 19
 Quantity Description of Item Rate per Amount
Rate per 1 cum 130.00
1 Cum
10 Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and 10mm size HBG crushed stone
aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2)
including cost,seignorage and conveyance of all materials to site and all labour charges for machine mixing,
laying in position,Compacting, Vibrating and curing including all other incidental and all other operational charges
of T&P required etc., complete as per MoRT&H Specification 1500,1700, 2200 (4 th Revision) for Sub structure .

Unit = cum Page 335,455 of MoRT&H SDB

Taking output = 15 cum
(A) Labour
0.86 nos Mate 188.00 day 161.68
1.50 nos Mason 193.40 day 290.10
20.00 nos Mazdoor 146.00 day 2920.00
Total 3371.78
(B) Material
8.10 cum Cost of 40mm SS-5 HBG M/C metal 1447.93 cum 11728.23
4.05 cum Cost of 20mm SS-5 HBG M/C metal 1879.18 cum 7610.68
1.35 cum Cost of 10mm SS-5 HBG M/C metal 1522.93 cum 2055.96
6.75 cum Sand at site 583.00 cum 3935.25
4.13 MT Cement at site 4500.00 MT 18585.00
Total 43915.12
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 345.00 hr 2070.00
6.00 hr Generator set 35 KVA 620.00 hr 3720.00
5790.00
(D) Form work
10.00 % Form work @ 10% on (A)+(B)+( C) 53076.90 Cum 5307.69
(E) Over head charges @ 6 %
6.00 % Add for Over head charges @ 6% on (A)+(B)+( C)+(D) 3503.08
(F) Total of (A) + (B)+( C)+(D)+(E) 61887.67
(G) Add Contractors Profit at 10% on (F) 6188.77
Cost per 15 cum (F)+(G) 68076.44
Rate for 1 cum 4538.43
Rate to be adopted 4538.00
1 Cum
11 Vibrated reinforced cement concrete M 20 grade using 20mm & 10mm HBG crushed stone aggregate (Coarse
aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost, seigniorage
conveyance of all materials to site and labour charges, centering, machine mixing, laying, vibrating, curing etc.,
including other incidental hire and operational charges of all T&P as per approved drawings and as directed
during execution but excluding cost of steel and its fabrication charges for finished item as per MoRT&H
specification 1500,1600,1700 & 2200 (4th revision ) and as directed by the Engineer-in-Charge for Bed blocks.

Unit = cum Page 472,457 of MoRT&H SDB

Taking output = 15 cum
(A) Labour
0.86 nos Mate 188.00 day 161.68
1.50 nos Mason 193.40 day 290.10
20.00 nos Mazdoor 146.00 day 2920.00
Total 3371.78
(B) Material
8.10 cum Cost of 20mm SS-5 HBG M/C metal 1879.18 cum 15221.36
5.40 cum Cost of 10mm SS-5 HBG M/C metal 1522.93 8223.82
6.75 cum Sand at site 583.00 cum 3935.25
5.12 MT Cement at site 4500.00 MT 23040.00
Total 50420.43
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 345.00 hr 2070.00
6.00 hr Generator set 35 KVA 620.00 hr 3720.00
Total 5790.00
(D) Form work
10.00 % Form work @ 10% on (A)+(B)+( C) 59582.21 Cum 5958.22

Page 20
 Quantity Description of Item Rate per Amount
(E) Over head charges @ 6% (10%-VAT)
6.00 % Add for Over head charges @ 6% on (A)+(B)+( C)+(D) 3932.43
(F) Total of (A) + (B)+( C)+(D)+(E) 69472.86
(G) Add Contractors Profit at 10% on (F) 6947.29
Cost per 15 cum (F)+(G) 76420.15
Rate for 1 cum 5094.68
Rate to be adopted 5095.00
1 Cum
12 Providing Vibrated Cement Concrete (1:3:6) mix using 40mm size HBG crushed stone aggregate and fine
aggregate conforming to table 1000-2 of MoRT&H including cost, seigniorage conveyance of all materials to site
and labour charges, centering, machine mixing, laying, Vibrating, curing etc., including all other incidental and
operational charges of all T&P etc., complete for finished item of work as per MoRT&H specification 1500,1700,
2100 (4th Revision) and as directed by the Engineer-in-Charge for Pedastals

Unit = cum Page 331 of MoRT&H SDB

Taking output = 15 cum
(A) Labour
0.64 Day Mate 188.00 day 120.32
1.00 Day Mason 193.40 day 193.40
15.00 Day Mazdoor 146.00 day 2190.00
Total 2503.72
(B) Material
13.50 cum Cost of 40mm SS-5 HBG M/C metal 1447.93 cum 19547.06
6.75 cum Sand at site 583.00 cum 3935.25
3.45 MT Cement at site 4500.00 MT 15525.00
Total 39007.31
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 345.00 hr 2070.00
6.00 hr Generator set 35 KVA 620.00 hr 3720.00
2.00 hr Water tanker 6 KL capacity 345.00 hr 690.00
Total 6480.00
(D) Over head charges @ 6%
6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) 2879.46
(E) Total of (A) + (B)+( C)+(D) 50870.49
(F) Add Contractors Profit at 10% on (E) 5087.05
Cost per 15 cum (E)+(F) 55957.54
Rate for 1 cum 3730.50
Rate to be adopted 3731.00
1 Cum

Page 21
 LEAD STATEMENT
Name of work :
Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem -
Narayanapuram Road in Krishna District.

1 CRUSHER and HBG METAL @ Kethanakonda

CT 0.200
10% on CT 0.020
S-H-V road 21.700
Municipal Limits 0.200
V-V road 5.900
V-M road Km.1.700 to 64.985 63.285
MTM Bypass road 0.0 to 3.10 3.100
M-N-K Road Km.0.80 to 1.607 0.807
Wild Forest Road 0.0 to 0.978 0.978
Collector Bunglow to Chilikalapudi Rly Stn Road
0.746 to 1.492 0.746
MTM - Tallapalem Road 1.492 to 10.40 8.908
Tallapalem - Narayanapuram Road 0.0 to 11.60 11.600
117.444
Say 118 km

2 GRAVEL & QUARRY RUBBISH @ Km.11/4 of GM road

CT 1.000
10% on CT 0.100
Gopavaram-Meerjapuram road 1.400
M-N-K road from 68.145 to 1.607 66.538
Wild Forest Road 0.0 to 0.978 0.978
Collector Bunglow to Chilikalapudi Rly Stn Road
0.746 to 1.492 0.746
MTM - Tallapalem Road 1.492 to 10.40 8.908
Tallapalem - Narayanapuram Road 0.0 to 11.60 11.600
91.270
Say 92.00 km

3 Sand from Krishna River at Nadakuduru

CT 0.800
10% on CT 0.080
C-N road from Km 0.0 to 5.650 5.650
G-Ch-K road from Km 39.250 to 38.800 0.440
M-C-H road Km 25.248 to 6.437 18.811
Kennady road Km 0.0 to 6.437 6.437
Collector Bunglow to Chilikalapudi Rly Stn Road
0.0 to 1.492 1.492
MTM - Tallapalem Road 1.492 to 10.40 8.908
Tallapalem - Narayanapuram Road 0.0 to 11.60 11.600
54.218
Say 55.000 km

Assistant Engineer Deputy Executive Engineer Executive Engineer

(R&B) North,Machilipatnam (R&B), Sub-division, Machilipatnam (R&B), Division, Machilipatnam

Superintending Engineer
(R&B) Circle, Vijayawada
 ROAD METAL RATES
NAME OF WORK ::- Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem - Narayanapuram Road in Krishna District.

Deduct
Machine
Source of Lead in Initial cost Blasting Seigniorage stacking Toal Cost per
Sl.No Description of Metal Conveyance crushing
Supply Kms less stacking charges charges charges for Cum
charges
conveyance

1 40 mm SS-5 HBG M/C metal Kethanakonda 118.00 727.50 491.30 70.00 122.83 45.00 -8.70 1447.93

2 25 mm SS-5 HBG M/C metal .-Do- 118.00 727.50 821.30 70.00 205.33 45.00 -8.70 1860.43

3 20 mm SS-5 HBG M/C metal .-Do- 118.00 727.50 836.30 70.00 209.08 45.00 -8.70 1879.18

4 12 mm SS-5 HBG M/C metal .-Do- 118.00 727.50 681.30 70.00 170.33 45.00 -8.70 1685.43

5 10 mm SS-5 HBG M/C metal .-Do- 118.00 727.50 551.30 70.00 137.83 45.00 -8.70 1522.93

6 6 mm SS-5 HBG M/C metal .-Do- 118.00 727.50 421.30 70.00 105.33 45.00 -8.70 1360.43

7 Sand for Mortar Nadakuduru 55.00 383.00 169.50 36.00 -5.50 583.00

8 Sand for Filling .-Do- 55.00 383.00 54.50 36.00 -5.50 468.00
Km.11/4 of GM
9 Gravel 92.00 550.80 50.50 20.00 -5.50 615.80
road
10 HYSD Steel At Site 45000.00 45000.00

11 6mm Mild Steel At Site 38500.00 38500.00

12 Mild Steel At Site 44800.00 44800.00

13 Cement At Site 4500.00 4500.00

Asst.Engineer Dy.Executive Engineer Executive Engineer

(R&B) North Section (R&B) Sub-Division, Machilipatnam (R&B)Division, Machilipatnam

Superintending Engineer
(R&B) Circle, Vijayawada
Name of Work :
Providing Bailey Bridge Across Salt Creak in Km. 11/4-6 of Tallapalem -
Narayanapuram Road in Krishna District.

ENCUMBRANCE FREE CERTIFICATE

Certified that no land acquisition is required for the proposed project and the lands available
are free from encumbrace, encroachments and utilization.

Asst.Executive Engineer Dy.Executive Engineer Executive Engineer

(R&B) Section, Bantumilli (R&B) Sub-Division, Machilipatnam (R&B)Division, Machilipatnam

Superintending Engineer
(R&B) Circle, Vijayawada

QUARRY AND LAND CERTIFICATE

Certified that

1) The quarry distances noted in the quarry map are correct.

2) The quarries noted are correct.

3) The routes shown are correct.

4) The description of the materials available in the quarries noted are correct.

Asst.Executive Engineer Dy.Executive Engineer Executive Engineer

(R&B) Section, Bantumilli (R&B) Sub-Division, Machilipatnam (R&B)Division, Machilipatnam

Superintending Engineer
(R&B) Circle, Vijayawada

INSPECTION CERTIFICATE

Certified that I have inspected the above road personally on date and the
provisions made in the estimate are essential and adequate.

Asst.Executive Engineer Dy.Executive Engineer Executive Engineer

(R&B) Section, Bantumilli (R&B) Sub-Division, Machilipatnam (R&B)Division, Machilipatnam

Superintending Engineer
(R&B) Circle, Vijayawada
 Earth/Gravel/ Metal
Sand
loading 10.00 12.80 Material Rates
unloading 8.50 8.70 60 to 63 mm IRC & MoRTH HBG metal 360.00
stacking 5.50 8.70 50 to 55 mm IRC & MoRTH HBG metal 390.00
0.25 50.00 110.00 40 to 45 mm IRC & MoRTH HBG metal 500.00
0.5 75.00 110.00
1 100.00 120.00 Roughstone 300mm (HBG)for revetment 136.00
Roughstone 225mm (HBG)for revetment 117.00
2 106.00 126.00
3 112.00 132.00 SS Revetment work 225mm 71.00
4 118.00 138.00 SS Revetment work 300mm 95.00
5 124.00 144.00 SS Revetment work 450mm 114.00
6 130.00 150.00 Laterite for Revetment 225mm 98.00
7 136.00 156.00 Laterite for Revetment 300mm 114.00
8 142.00 162.00 Jeddy stone above 450mm to 600mm 156.00
Quarry spall(Field picked metal)
39.75
9 148.00 168.00 Av. Of rate 25mm & 40mm
10 154.00 174.00 150 mm soling stone HBG metal 82.00
11 160.00 180.00 40 to 45 mm IRC & MoRTH HBG M/C metal 500.00
12 166.00 186.00 25 to 27 mm IRC & MoRTH HBG M/C metal 830.00
13 172.00 192.00 19 to 22 mm IRC & MoRTH HBG M/C metal 845.00
14 178.00 198.00 12 to 14 mm IRC & MoRTH HBG M/C metal 690.00
15 184.00 204.00 9.5 to 11.20 mm IRC & MoRTH HBG M/C metal 560.00
16 190.00 210.00 5 to 7 mm IRC & MoRTH HBG M/C metal 430.00
17 196.00 216.00 2.36 to 5 mm IRC & MoRTH HBG M/C metal 234.00
18 202.00 222.00 HBG Stone chips 2.36mm and below 225.00
19 208.00 228.00 Quarry Rubbish 25.00
20 214.00 234.00 40 mm SS-5 m/c HBG metal 500.00
21 219.00 239.75 25 mm SS-5 m/c HBG metal 830.00
22 224.00 245.50 20 mm SS-5 m/c HBG metal 845.00
23 229.00 251.25 12 mm SS-5 m/c HBG metal 690.00
24 234.00 257.00 10 mm SS-5 m/c HBG metal 560.00
25 239.00 262.75 6 mm SS-5 m/c HBG metal 430.00
26 244.00 268.50 Sand for Mortar 175.00
27 249.00 274.25 Sand for Filling 60.00
28 254.00 280.00 HYSD Steel 45000.00
29 259.00 285.75 Mild Steel 44800.00
30 264.00 291.50 Cement 4500.00
31 268.80 297.00 Mild Steel 6mm 38500.00
32 273.60 302.50 Blasting charges
33 278.40 308.00 Blasting charges 70.00
34 283.20 313.50 Blasting charges for rough stone 67.00
35 288.00 319.00 Seigniorage charges
36 292.80 324.50 Metal 45.00
37 297.60 330.00 Gravel/earth 20.00
38 302.40 335.50 Sand 36.00
39 307.20 341.00 Labour Rates
40 312.00 346.50 Mate 188.00
41 316.80 352.00 Mazdoor skilled 193.40
42 321.60 357.50 Mazdoor unskilled 146.00
43 326.40 363.00 Machinery Rates
44 331.20 368.50 Dozer 80 HP for spreading @ 200 cum per hour 2760.00
45 336.00 374.00 Motor grader 3.35M Blade @50 cum/Hr 2600.00
46 340.80 379.50 Hydralic excavator 2250.00
47 345.60 385.00 Front end loader 1 cum capacity 1320.00
48 350.40 390.50 Tipper 5 cum 575.00
49 355.20 396.00 Vibratory roller 8T 1550.00
50 360.00 401.50 smooth wheeled roller 8 Ton 540.00
51 364.60 406.50 Water tanker 6 KL 345.00
52 369.20 411.50 Tractor 345.00
53 373.80 416.50 Tractor with Rotavator 345.00
54 378.40 421.50 Tractor with ripper attachment @ 60 cum per hour 345.00
55 383.00 426.50 Air compressor 250 cfm 370.00
56 387.60 431.50 Wet mix plant of 60 tonne hr. capacity 1320.00
57 392.20 436.50 Mechanical broom @ 1250 sqm/hr. 290.00
58 396.80 441.50 Bitumen pressure distributor @1750 sqm/hr 940.00
59 401.40 446.50 Emulsion pressure distributor @1750 sqm/hr 690.00
60 406.00 451.50 Hot mix plant 40 to 60 TPH 15525.00
61 410.60 456.50 Mechanical Paver finisher 100 TPH 1090.00
62 415.20 461.50 Hydraulic self propelled chip spreader @ 1500 sqm/hr. 2070.00
63 419.80 466.50 Finish rolling with 6-8 tonne smooth wheeled tandem roller. 1320.00
64 424.40 471.50 Pneumatic road Roller 1035.00
65 429.00 476.50 GSB Plant 50 Cum 920.00
66 433.60 481.50 Generator 250 KVA 1550.00
67 438.20 486.50 Generator set 125 KVA 1090.00
68 442.80 491.50 Generator set 35 KVA 620.00
69 447.40 496.50 Concrete mixer 0.4/0.28 cum 345.00
70 452.00 501.50 Tipper 5.50 cum capacity per Tonne per km 4.50
71 456.60 506.50 Tipper 5.50 cum per km 45.00
72 461.20 511.50 Plate compactor/Power rammer 40.00
73 465.80 516.50 Mason 193.40
74 470.40 521.50 Black smith 188.00
75 475.00 526.50
76 479.60 531.50
77 484.20 536.50
78 488.80 541.50
79 493.40 546.50
80 498.00 551.50
81 502.40 556.25
82 506.80 561.00
83 511.20 565.75
84 515.60 570.50
85 520.00 575.25
86 524.40 580.00
87 528.80 584.75
88 533.20 589.50 Tipper 10Tonne capacity for carriage of stone
89 537.60 594.25 chips from stock pile on road side to chip
90 542.00 599.00 spreader
91 546.40 603.75
92 550.80 608.50
93 555.20 613.25
94 559.60 618.00
95 564.00 622.75
96 568.40 627.50
97 572.80 632.25
98 577.20 637.00
99 581.60 641.75
100 586.00 646.50
101 590.20 651.00
102 594.40 655.50
103 598.60 660.00
104 602.80 664.50
105 607.00 669.00
106 611.20 673.50
107 615.40 678.00
108 619.60 682.50
109 623.80 687.00
110 628.00 691.50
111 632.20 696.00
112 636.40 700.50
113 640.60 705.00
114 644.80 709.50
115 649.00 714.00
116 653.20 718.50
117 657.40 723.00
118 661.60 727.50
119 665.80 732.00
120 670.00 736.50
121 674.20 741.00
122 678.40 745.50
123 682.60 750.00
124 686.80 754.50
125 691.00 759.00
126 695.20 763.50
127 699.40 768.00
128 703.60 772.50
129 707.80 777.00
130 712.00 781.50
131 716.20 786.00
132 720.40 790.50
133 724.60 795.00
134 728.80 799.50
135 733.00 804.00
136 737.20 808.50
137 741.40 813.00
138 745.60 817.50
139 749.80 822.00
140 754.00 826.50
141 758.20 831.00
142 762.40 835.50
143 766.60 840.00
144 770.80 844.50
145 775.00 849.00
146 779.20 853.50
147 783.40 858.00
148 787.60 862.50
149 791.80 867.00
150 796.00 871.50