Final Rev Est CC Roads

DETAILED ESTIMATE
S.
Unit Description of item of work NO L B D Quantity
No
Excavation in all kinds of soil including boulders upto 0.3 m dia for foundations of
canal cross draniage and other appurtenant structures and placing the excavated
1 Cum
stuff neatly in specified dump area or disposing off the same as directed
etc.,complete with initial lead upto 50 m and initial lift upto 3 m.
As per Cross section 4327.68
Enclosed
4327.68
Formation of Gravel filling including cost, (excluding seigniorage) charges and
conveyance of all materials to work site and spreading in uniform layers by
approved means, on prepared surface and compacting with vibratory roller to
2 Cum
achieve the desired density at OMC etc., complete for finished item of work as per
MoRT&H Specification 401& 408 (5th revision) and as directed by the Engineer-
in-charge.
As per Cross section Enclosed 21912.33
21912.33
Consrtuction of granular sub-base by providing coarse graded material, spreading

in uniform layers with motor grader on prepared surface, mixing by mix in place
3 Cum method with rotavator at OMC, and compacting with vibratory roller to achieve the
desired density, complete as per clause 401 MORTH.as directed by the Engineer-
in-charge.
As per Execution quantity( Reference MB.No.199 mrk R&R Page No.03)
883.300
As per execution quantity
From Km 0.900 to Km 1.142 1 X 2 242.00 5.50 0.10 266.2
From Km 1.142 to Km 1.162 1 X 2 20.00 6.20 0.10 24.8
From Km 1.162 to Km 1.171 1 X 2 9.00 5.50 0.10 9.9
b/w divider gapFrom Km 0.970 to
1 x 1 27.77 1.20 0.10 3.3324
Km 1.171
TOTAL 1187.532
Providing, laying, spreading and compacting graded stone aggregate to wet mix
macadam specification including premixing the material with water at OMC in
mechanical mixer (Pug Mill), carriage of mixed material by tipper to site, laying in
uniform layers in sub-base/base course on a well prepared sub-base and
4 Cum
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. RBR-SBBS-11.
1324.950
From Km 0.900 to Km 1.142 1 X 2 242.00 5.50 0.15 399.30
From Km 1.142 to Km 1.162 1 X 2 20.00 6.20 0.15 37.20
From Km 1.162 to Km 1.171 1 X 2 9.00 5.50 0.15 14.85
1 x 1 27.77 1.20 0.15 5.00
Km 1.171
TOTAL 1781.30
Supply and placing separation membrance of impermeable plastic sheeting 125
5 sqm
micron thick under pavement slab including cost and conveyance etc., complete
8833.000
From Km 0.900 to Km 1.142 1 X 2 242.00 5.50 2662.00
From Km 1.142 to Km 1.162 1 X 2 20.00 6.20 248.00
From Km 1.162 to Km 1.171 1 X 2 9.00 5.50 99.00
1 x 1 27.77 1.20 33.32
Km 1.171
TOTAL 11875.32
Vibrated cement concrete M 30 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, (excluding seigniorage) conveyance
of all materials to site and labour charges, centering, machine mixing, laying,
6 cum
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 & 2702 (5th Revision) and as directed by the Engineer-in-Charge for
C.C Pavement.
2296.580
From Km 0.900 to Km 1.142 1 X 2 242.00 5.50 (0.32+0.2)/2 692.12
From Km 1.142 to Km 1.162 1 X 2 20.00 6.20 (0.32+0.2)/2 64.48
From Km 1.162 to Km 1.171 1 X 2 9.00 5.50 (0.32+0.2)/2 25.74
1 x 1 27.77 1.20 (0.32+0.2)/2 8.66
Km 1.050
TOTAL 3087.58
Providing 25.4 mm mastic pads for Longitudinal joints, Transversal expansion

7 sqm joints and Construction joints of approved quality including cost, conveyance and
placing in position, etc., complete as directed by the Engineer-in-charge
257.400
2 x 41 5.5 (0.32+0.2)/2 117.26
TOTAL 374.66
Providing Contraction joints in CC pavement using bitumen sealent filler material

as per IRC:58-1988 & IRC: 15:2002 including cost & conveyance of all materials
8 Rmt
and all labour charges complete for finished item of work as directed by the
Engineer-in-charge
2 x 285 5.5 3135.00
Formation of Gravel shoulders including cost, (excluding seigniorage) charges
and conveyance of all materials to work site and spreading in uniform layers by
approved means, on prepared surface and compacting with vibratory roller to
9 Cum
achieve the desired density at OMC etc., complete for finished item of work as per
MoRT&H Specification 401& 408 (5th revision) and as directed by the Engineer-
in-charge. ( Payment will be made based on levels for finished item of work ).
As per Cross section Enclosed

1872.99
TOTAL 1872.99
Supply and laying of 110mm dia unplasticized PVC pipes for drainage of water
from median conforming to IS 4985/2000 (3rd rivision ) with bell ends (socket) as
10 Rmt
per specifications in light grey/natural ivory grey/any other colour(except white)
inclusive of transportation, labour charges etc., complete
126.000
1 x 4 14.00 56.000
182.000
Providing Earth Filling using soil from approved borrow area in layers of 25 to 30
cm before compaction including cost of all materials, machinery, labour, all
operations such as excavation, sorting out, transportation, spreading soil in layer
11 of specified thickness, breaking clods, sectioning,etc.,complete with initial lead
upto 1 km and all lifts.(Goguladinne-I R& R Colony plots filling)Corner numbers:
(493,489,573 and 577:-10 nos)(360,353,412 and 419:-16 no's ) (499,504,562 and
567:12 no's)(361,368,404 and 411: 16 no's)(505,512,544 and 561:-16 no's)
Corner plots no's, 493,489,573 1 X 10 20.00 0.55 1100
and 477 10.00
and 419 10.00
and 567 10.00
and 411 10.00
Corner plots no's, 505,512,544 1 X 20.00 0.55
14 1540
and 561 10.00
6820
Asst.Executive Engineer Asst.Executive Engineer Executive Engineer

VGP Sub Division-I VGP Sub Division-I VGP Division
Kandukur@Dornala Kandukur@Dornala Markapur
COMPARATIVE STATEMENT
Name of Work:Part of balance work of " Providing infrastructure facilities such as formation ofinternal CC roads, CC Drains and Slab culverts in R&R center of Goguladinne Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of Gottipadia (Part) Village of Markapur Mandal, Prakasam district'' deleted under clause PS 60C of
APDSS from the scope of agreement no.01/2020-21 date.03.06.2020 supplemental agrrement no. 52/2020-21 date.01.02.2021
Administrative sanction No. and amount JC & PA Ongole, RC.No.B/243/2019 Dt:19.09.2019 Rs. 80,000,000.00
Original Estimate No.& Amunt & TS CER NO.06/2019-20 Dt.6.11.2019 Rs. 78,500,000.00
Proceedings No.CE&DWRO/PKM
Revised Estimate&Technical sanction No. and amount DIST/OGL/DEE2/AEE1/ATO/110/Corr.on.Estimates/Vol.3/96 Rs. 56,300,000.00
Dt:28.01.2021
Agreement No and amount 17/2022-23-19, dt. 02.12.2022 Rs. 46,696,659.00
As per Execution (Based on reformulated SOR and Std data for the year 2018-19, after
As per Revised Santioned As per Agreement
As per Original Santioned Estimate implementation of GST) Financial
Estimate1
Sl. No. Description of Work Unit Remarks
Original 60C ORIGINAL 60C

TOTAL
Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount Excess Less
QTY
CC ROADS
Excavation in all kinds of soil including boulders upto
0.3 m dia for foundations of canal cross draniage and
other appurtenant structures and placing the
1 cum 3053 79.79 243598.87 2388.00 79.79 190538.52 250.00 79.79 19947.50 2138.00 79.79 170591 250.00 79.79 19947.50 4327.68 79.79 345305.59 4577.68 194412.07 As Per Site Condition
excavated stuff neatly in specified dump area or
disposing off the same as directed etc.,complete with
initial lead upto 50 m and initial lift upto 3 m
Formation of Gravel filling including cost, (excluding
seigniorage) charges and conveyance of all materials
to work site and spreading in uniform layers by
approved means, on prepared surface and

compacting with vibratory roller to achieve the desired
density at OMC etc., complete for finished item of
work as per MoRT&H Specification 401& 408 (5th
revision) and as directed by the Engineer-in-charge

Consrtuction of granular sub-base by providing coarse
graded material, spreading in uniform layers with
motor grader on prepared surface, mixing by mix in
3 place method with rotavator at OMC, and compacting cum 1527 2248.96 3434161.92 1408.00 2248.96 3166535.68 110.00 2248.96 247385.60 1298.00 2248.96 2919150 110.00 2248.96 247385.60 1187.53 2248.96 2670712.87 1297.53 248437.21 As Per Site Condition
with vibratory roller to achieve the desired density,
complete as per clause 401 MORTH.as directed by
the Engineer-in-charge.
Providing, laying, spreading and compacting graded
stone aggregate to wet mix macadam specification
including premixing the material with water at OMC in
mechanical mixer (Pug Mill), carriage of mixed
material by tipper to site, laying in uniform layers in
sub-base/base course on a well prepared sub-base
and compacting with smooth wheel roller of 80 to
100kN / Vibratory Roller 80-100 kN weight to achieve
the desired density including lighting, barricading and
maintenance of diversion, etc as per Tables 400.11 &
400.12 and Technical Specification Clause 406
MORD / MORTH. RBR-SBBS-11.
Supply and placing separation membrance of
impermeable plastic sheeting 125 micron thick under
5 Sq.m 15267 17.33 264577.11 14080.00 17.33 244006.40 0.00 17.33 0.00 14080.00 17.33 244006 0.00 17.33 0.00 11875.32 17.33 205799.36 11875.32 38207.04 As Per Site Condition
pavement slab including cost and conveyance etc.,
complete
Vibrated cement concrete M 30 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,
(excluding 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 & 2702 (5th
Revision) and as directed by the Engineer-in-Charge
for C.C Pavement.
Providing 25.4 mm mastic pads for Longitudinal joints,
Transversal expansion joints and Construction joints
7 of approved quality including cost, conveyance and Sq.m 126 953.00 120078.00 496.00 953 472688.00 0.00 0 0.00 496.00 953.00 472688 0.00 0.00 0.00 374.66 953.00 357050.98 374.66 115637.02 As Per Site Condition
placing in position, etc., complete as directed by the
Engineer-in-charge.
Estimate1

TOTAL
QTY
Providing Contraction joints in CC pavement using
bitumen sealent filler material as per IRC:58-1988 &
8 IRC: 15:2002 including cost & conveyance of all Rmt 3488 62.59 218313.92 3135.00 62.59 196219.65 0.00 0 0.00 3135.00 62.59 196220 0.00 0.00 0.00 3135.00 62.59 196219.65 3135.00 0.00 0.00 As Per Site Condition
materials and all labour charges complete for finished
item of work as directed by the Engineer-in-charge
Estimate1

TOTAL
QTY
Formation of Gravel shoulders including cost,
(excluding seigniorage) charges and conveyance of
all materials to work site and spreading in uniform
layers by approved means, on prepared surface and
compacting with vibratory roller to achieve the desired
9 cu.m 1620 284.91 461554.20 2048.00 284.91 583495.68 0.00 0 0.00 2048.00 284.91 583496 0.00 0.00 0.00 1872.99 284.91 533632.16 1872.99 49863.52 As Per Site Condition
revision) and as directed by the Engineer-in-charge.
( Payment will be made based on levels for finished
item of work ).
Supply and laying of 110mm dia unplasticized PVC
pipes for drainage of water from median conforming to
IS 4985/2000 (3rd rivision ) with bell ends (socket) as
11 Rmt 345 184.06 63500.70 209.00 184.06 38468.54 0.00 0 0.00 209.00 184.06 38469 0.00 0.00 0.00 182.00 184.06 33498.92 182.00 4969.62 As Per Site Condition
per specifications in light grey/natural ivory grey/any
other colour(except white) inclusive of transportation,
labour charges etc., complete
CC DRAINS 0.00 0.00 0.00 0 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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
1 CUM 8548 97.82 836165.36 1529.00 97.82 149566.78 0.00 0 0.00 1529.00 97.82 149567 0.00 0.00 0.00 2700.45 97.82 264157.82 2700.45 114591.04 As Per Site Condition
bottom, back filling the excavation earth to the extent
required etc., complete for finished item of work,
excluding seigniorage charges, as per MoRT&H
specification 304 (5th Revision) and as directed by
the Engineer-in-Charge
Earth filling inside of divider walls including cost of all
materials, machinery, labour,spreading to specified
2 cum 0 0 0.00 972.00 144.1 140065.20 0.00 0 0.00 972.00 144.10 140065 0.00 0.00 0.00 601.29 144.10 86645.89 601.29 53419.31 As Per Site Condition
thickness etc., complete with initial lead upto 50 m
and all lifts
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 and conveyance of all materials to
3 site and all labour charges for machine mixing,laying cum 2101 5630.84 11830394.84 1130.00 5632.92 6365199.60 0.00 0 0.00 1130.00 5632.92 6365200 0.00 0.00 0.00 1184.50 5632.92 6672193.74 1184.50 -306994.14 As Per Site Condition
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, 2100,2700 (5th
Revision) for for bed concrete
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
4 all materials to site and all labour charges for cum 3005 5948.7 17875843.50 2031.00 5950.87 12086216.97 0.00 0 0.00 2031.00 5950.87 12086217 0.00 0.00 0.00 1883.06 5950.87 11205851.21 1883.06 880365.76 As Per Site Condition
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 Side Drains
Transversal expansion joints and Construction joints
5 of approved quality including cost, conveyance and sm 210 546 114660.00 93.00 546 50778.00 0.00 0 0.00 93.00 546.00 50778 0.00 0.00 0.00 85.32 546.00 46584.72 85.32 4193.28 As Per Site Condition
placing in position, etc., complete as directed by the
Engineer-in-charge.
Manufacture, Supply and Delivery of 300mm dia NP-2
class R.C.C. Socket and Spigot pipes conforming to
B.I.S. 458/2003 at ex-factory (rate per meter of
6 rmt 0 0 0.00 360.00 485.14 174650.40 0.00 0 0.00 360.00 485.14 174650 0.00 0.00 0.00 0.00 485.14 0.00 0.00 174650.40 As Per Site Condition
effective length) including transportation and all taxes.
NP-2 Class (For Water pipe line and Cables crossing
at Road junctions)
Providing HYSD bars ( Fe-415 ) of different diameters,

wrought and put up bars of all diameters 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
conveyance of binding wire and all handling charges
rmt 56084 57.2 3208004.80 0.00 0.00
and operational charges etc., and including over
lapping welding if required etc., complete for all R.C.C
items for finished item of work as per standard
drawings, as per the directions of the Engineer-in-
Charge and as per MoRT&H specification 1600 &
2300 (5th revision) and as per I.S.1786 of 1985 for
Super structure of R.C.C items.
Estimate1

TOTAL
QTY
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 cum 406 6120.34 2484858.04 0.00 0.00
hire and operational charges of all T&P etc., complete
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 slab
PIPE CULVERTS 0.00 0.00 0.00 0 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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
1 cum 903 97.82 88352.98 107.00 97.82 10466.74 0.00 0 0.00 107.00 97.82 10467 0.00 0.00 0.00 1891.37 97.82 185014.12 1891.37 174547.38 As Per Site Condition
bottom, back filling the excavation earth to the extent
required etc., complete for finished item of work,
excluding seigniorage charges, as per MoRT&H
specification 304 (5th Revision) and as directed by
the Engineer-in-Charge
Plain Cement Concrete M10 (1:3:6 nominal mix) in
leveling course below open foundation of Head walls
as per drawings & Technical Specification Clause
1109
Providing concrete for plain/reinforced concrete in
2 open foundations using 40 mm nominal size Graded cum 0 0.00 0.00 31.00 4706.58 145903.98 0.00 0 0.00 31.00 4706.58 145904 0.00 0.00 0.00 9.72 4706.58 45747.96 9.72 100156.02 As Per Site Condition
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
Bedding for Pipe , (i) Type A (Concrete Cradle)
Bedding. Laying concrete cradle bedding with M15
Grade Cement Concrete as per Clause 1105 (i)
open foundations using 40 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
1000-2) including cost, (excluding seigniorage) and
conveyance of all materials to site and all labour
charges , centering, 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 (5th Revision) for Sub
Structure (body Walls)
Filling in between body walls with gravel including
cost and conveyance of all materials to site etc.,
complete as per Clause 710.1.4 of IRC : 78 and as
5 cum 0 0.00 0.00 82.00 595 48790.00 0.00 0 0.00 82.00 595.00 48790 0.00 0.00 0.00 81.37 595.00 48412.17 81.37 377.83 As Per Site Condition
per MoRT&H Specification No. 2200 & 2907 (5th
Revision) and as per Drawing and technical
specifications for finished item of work.
Estimate1

TOTAL
QTY
Manufacture, Supply and Delivery of R.C.C. Socket
and Spigot pipes conforming to B.I.S. 458/2003 at ex-
6 rtm 0 0.00 0.00 63.00 7027.09 442706.67 0.00 0 0.00 63.00 7027.09 442707 0.00 0.00 0.00 62.50 7027.09 439193.13 62.50 3513.54 As Per Site Condition
factory (rate per meter of effective length) Excluding
transportation and all taxes. 1000MM dia NP-3 Class
Laying and jointing 1000 mm dia. NP- 3 class or IRC
standard hume pipes in CM 1 : 2 proportion by volume
including cost of all materials ( excluding pipes and
collars ), machinery, labour, aligning, packing joints

7 nos 0 0.00 0.00 20.00 906.49 18129.80 0.00 0 0.00 20.00 906.49 18130 0.00 0.00 0.00 906.49 0.00 0.00 18129.80
with hemp, finishing, curing etc., complete with initial
lead upto 50 m and all lifts. (Cement content: 49.5 kg /
joint, FA : 0.05cum/joint, Hemp Yarn : 0.377kg/joint)
IRR-CCDW-6-7
1000-1 and fine aggregate conforming to table 1000-
2) including cost and conveyance of all materials to
site and all labour charges for machine mixing,laying cum 193 5632.92 1086251.73 0.00 0.00
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, 2100,2700 (5th
Revision) for levelling course.

1000-2) including cost,seignorage and conveyance of
all materials to site and all labour charges for cum 217 5950.87 1290743.70 0.00 0.00
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

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

cum 142 6468.62 918026.55 0.00 0.00
hire and operational charges of all T&P etc., complete
as per approved drawings and as directed during
and as directed by the Engineer-in-Charge for slab

Estimate1

TOTAL
QTY
Providing HYSD bars ( Fe-415 ) of different diameters,
wrought and put up bars of all diameters 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
conveyance of binding wire and all handling charges

kg 6084 57.20 348004.80 0.00 0.00
and operational charges etc., and including over
lapping welding if required etc., complete for all R.C.C
items for finished item of work as per standard
drawings, as per the directions of the Engineer-in-
Charge and as per MoRT&H specification 1600 &
2300 (5th revision) and as per I.S.1786 of 1985 for

Super structure of R.C.C items.
seigniorage conveyance of all materials to site and
labour charges, centering, machine mixing, laying,
vibrating, curing etc., including other incidental hire

cum 29 6218.35 178342.28 0.00 0.00
and operational charges of all T&P etc., complete as
per approved drawings and as directed during
and as directed by the Engineer-in-Charge for
Wearing Coat
68794708 57586257 2655414 54930784 2584187 50494483 1396088.94 5883920 As Per Site Condition
NEW ITEMS As Per Site Condition
Formation of Gravel filling including cost, (excluding
seigniorage) charges and conveyance of all materials
to work site and spreading in uniform layers by
approved means, on prepared surface and
1 compacting with vibratory roller to achieve the desired CUM 24000.00 346.97 8327280.00 8327280.00 As Per Site Condition
revision) and as directed by the Engineer-in-
charge( VIBRATORY ROLLER 8-10T)
Working Items Total 68794708 57586257 2655414 54930784 2584187 58821763 9723369 5883920
Tender Discount (14.99%) -8632180 -398047 -8234125 -387370 -8817382
Total 68794708 48954077 2257368 46696659 2196817 50004381

3 Price difference for cost of sand LS 1264453.88 1264453.88 As per new sand policy
51268835 10987823
Estimate1

TOTAL
QTY
5 NAC @ 0.10 % 68795 48954 2257 46697 48954 2197 51269

6 Provision for Seignoiarge 1191170 1412536 1412536 68459 2466853.94
7 Provision for GST Charges @12%( now GST 18%) 8255365 5874489 270884 5603599 395427 9228390 New GST RATES
8 Provision for unforeseen items, xerox, DTP, Plans,
189962 9944 9944
Designs, Autocad drawings etc.
GROND TOTAL 78500000 56300000 2530509 53769435 2662900 63015348
Excess over ECV Less over sanctioned estimate
ECV Value 57586257 Sanctioned estimate 78500000
Execution with ECV rates 61405950 Executed value with tender discount and LS Provisions 65678248
Difference 3819693 Difference -12821752
% Excess 6.63% % Less -16.33%
Excess over agreement
Agreement value 48954027
Execution Value after tender discount 52201198
Difference 3247171
% Excess 6.63%
14
Asst.Executive Engineer Deputy. Executive Engineer Executive Engineer

VGP Sub Division-I VGP Sub Division No.I VGP Division
DATA
Providing Earth Filling using soil from approved borrow area in layers of 25 to 30 cm before
compaction including cost of all materials, machinery, labour, all operations such as excavation,
sorting out, transportation, spreading soil in layer of specified thickness, breaking clods,
IRR-PMW-3-22
sectioning,etc.,complete with initial lead upto 1 km and all lifts.(Goguladinne-I R& R Colony plots
filling)Corner numbers:(493,489,573 and 577:-10 nos)(360,353,412 and 419:-16 no's ) (499,504,562
and 567:12 no's)(361,368,404 and 411: 16 no's)(505,512,544 and 561:-16 no's)
RATE ANALYSIS
A. MATERIALS: Unit: 807.00 cum
Sl No Particulars Unit Quantity Rate Amount
in Rs. in Rs
1 Earth 807.00 109.00 87963.00
Total cost of Materials Rs: 87963.00
B. MACHINERY:
Sl No Description Unit Quantity Rate Amount
in Rs. in Rs
1 Angle dozer 90 hp Hour 2.70 1395.70 3768.39
Fuel / Energy charges Hour 2.70 801.70 2164.59
2 Shovel 0.85 cum capacity Hour 8.00 1388.50 11108.00
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 363.50 14540.00
Total hire charges of Machinery Rs: 56494.58
C. LABOUR:
Sl No Description Unit Quantity Rate Amount

in Rs. in Rs
1 Crew for Dozer Hour 2.70 257.40 694.98
2 Crew for Shovel Hour 8.00 257.40 2059.20
3 Crew for Tipper Hour 40.00 193.10 7724.00
4 work inspector Day 1.00 550.00 550.00
5 mazdoor Day 2.00 400.00 800.00
Total cost of Labour Rs: 11828.18
ABSTRACT:
A. Cost of Materials Rs: 87963.00
B. Hire charges of Machinery Rs: 56494.58
C. Cost of Labour Rs: 11828.18
Total Rs: 156285.76
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs. 21278.31
MA @ 20% 20% 2365.64
Total cost for 807.00 cum Rs: 179929.70
Rate
per cum (A+B+C+D)/807 Rs: 222.96
Asst.Executive Engineer Dy. Executive Engineer Executive Engineer

VGP Sub Division VGP Sub Division No.I VGP Division
SEIGNORAGE CHARGES STATEMENT INCLUDING CONTRACTORS PROFIT PERCENTAGE @ 13.615%
Name of Work-Providing infrastructure facilities such as formation of Internal CC roads, CC Drains and Slab culverts in R&R center of
Goguladinne-II Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of Gottipadia (Par
SI. DESCRIPTON
UNIT Qty Cum Qty of Metal Qty of sand Qty of gravel/Earth Total
No OF METERIAL
Qty X Qty X Qty X Qty X

Rate Amount Rate Amount Qty x 1.00 Rate Amount
1.28 1.33 0.90 0.45
1 GSB cum 1408 1801.64 90 162147.73 162147.73
2 WMM cum 2111 2808.03 90 252722.44 252722.44
3 M10 cum 9.72 8.75 90 787.32 4.374 100 437.40 1224.72
4 M15 cum 3470 3123.09 90 281078.45 1561.5 100 156154.69 437233.14
5 M30 cum 3660 3293.63 90 296426.32 1646.8 100 164681.29 461107.61
6 earh cum 683 683 45 30719.48 30719.48
7 Gravel cum 24000 24000 45 1080000.00 1080000.00
Total 2425155.13

SEIGNORAGE CHARGES STATEMENT INCLUDING CONTRACTORS PROFIT PERC
Name of Work-Providing infrastructure facilities such as formation of Internal CC roads, CC Drains

Goguladinne-II Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced famili
SI. DESCRIPTON
UNIT Qty Cum Qty of Metal Qty of sand
No OF METERIAL
Qty X Qty X Qty X Qty X

Rate Amount Rate
1.28 1.33 0.90 0.45
1 GSB cum 110 140.80 90 12672.00
2 WMM cum 165 219.45 90 19750.50
3 M30 cum 286 257.40 90 23166.00 128.7 100
Total

ACTORS PROFIT PERCENTAGE @ 13.615%
l CC roads, CC Drains and Slab culverts in R&R center of

roject Displaced families of Gottipadia (Par
Qty of sand Qty of gravel/Earth Total
Amount Qty x 1.00 Rate Amount
12672.00
19750.50 cement
12870.00 36036.00 286 405.00 115830
68458.50
Executive Engineer
VGP Division
Markapur
cement
2316.6 451737 286.00 405 115830 2316.6 550424.2
Difference #REF!
241.0714
Price difference for cost of Cement
As per actual Estimate As per New cement policy
Cement Cement
DESCRIPTON Concrete Total cement
Unit Qty 1 Qty per Rate Amount Rate Amount
OF METERIAL Qty Qty
cum bag
1 M10 cum 9.72 220 2138 42.768 195 8339.76 241.07 10310.08
2 M15 cum 3470.10 275.3333 955435 19108.71 195 3726198.00 241.07 4606536.16
3 M30 cum 3659.58 405 1482132 29642.63 195 5780313.31 241.07 7145949.38
9514851 11762796
Price difference for cost of Cement 2247945

Price difference for cost of Sand
As per actual Estimate As per New Sand policy
DESCRIPTON
Concrete
OF Unit As per actual Estimate Qty of sand
Qty
MATIERIAL
Qty X
Rate Amount Rate Amount
0.45
1 M10 cum 9.72 4.374 100.00 437.40 510.00 2230.74
2 M15 cum 3470.10 1561.547 100.00 156154.69 510.00 796388.94
3 M30 cum 3659.58 1646.813 100.00 164681.29 510.00 839874.58
321273 1638494
Price difference for cost of sand Rs. 1317221

BILL ABSTRACT(FIRST AND PART BILL)
Name of Work:Part of balance work of " Providing infrastructure facilities such as formation ofinternal CC roads, CC Drains and Slab culverts in
R&R center of Goguladinne Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of Gottipadia (Part) Village of
Markapur Mandal, Prakasam district'' deleted under clause PS 60C of APDSS from the scope of agreement no.01/2020-21 date.03.06.2020
supplemental agrrement no. 52/2020-21 date.01.02.2021.
Administrative sanction No. and amount:JC & PA Ongole, RC.No.B/243/2019 Original Estimate No.& Amunt & TS:CER NO.06/2019-20
Dt:19.09.2019, Amount Rs.:8,00,00,000.00 Dt.6.11.2019, Amount Rs.7,85,00,000.00

Revised Estimate&Technical sanction No. and amount:Proceedings No.CE&DWRO/PKM
DIST/OGL/DEE2/AEE1/ATO/110/Corr.on.Estimates/Vol.3/96 Dt:28.01.2021, Amount RS.5,63,00,000/-
Contractor Sri Sri B.Venkata Krishna Reddy, S/o Narayana

Agt.No & Date :- 17/2022-23 Date:02.12.2022
Reddy,Tippayapalem Village,Markapur Mandal,Prakasam
Agt.Value RS.4,66,96,709/-
District
Abstract M
Agreemen Agt
Sl.No Book Description of Items Unit Rate Up to date
t Item no Quantity
Reference
Gross Amount
Rate
Quantity (in Rs)
CC ROADS
Construction of granular sub-base by providing coarse
199 MRK graded material, spreading in uniform layers with
1 3 Rdr of page motor grader on prepared surface, mixing by mix in 1298 Cum 2248.96 883.30 1986506.37
No.3 place method with rotavator at OMC, and compacting
with vibratory roller to achieve the desired dens
Providing, laying, spreading and compacting graded
stone aggregate to wet mix macadam specification
199 MRK
2 4 Rdr of page including premixing the material with water at OMC in 1947 Cum 2976.84 1324.95 3944164.16
No.4
mechanical mixer (Pug Mill), carriage of mixed
material by tipper to site, laying in uniform layers
199 MRK Supply and placing separation membrance of
3 5 Rdr of page impermeable plastic sheeting 125 micron thick under 14080 Sqm 17.33 8833.00 153075.89
No.4 pavement slab including cost and conveyance etc.,
complete
199 MRK
4 6 Rdr of page 3375 Cum 6383.48 2296.58 14660172.50
No.5
(excluding seigniorage) conveyance of all materials to
site a
199 MRK Transversal expansion joints and Construction joints of
5 7 Rdr of page approved quality including cost, conveyance and 496 sqm 953.00 257.40 245302.20
No.6 placing in position, etc., complete as directed by the
Engineer-in-charge.
Supply and laying of 110mm dia unplasticized PVC
199 MRK pipes for drainage of water from median conforming to
6 10 Rdr of page IS 4985/2000 (3rd rivision ) with bell ends (socket) as 209 Cum 184.06 126 23191.56
No.8 per specifications in light grey/natural ivory grey/any
other colour(except white) inclusive of
CC DRAINS 0
Earth work in excavation in all kinds of soils of
foundation of structures/Drains as per drawing and
199 MRK
technical specification, including setting out,
8 1 Rdr of page 1529 Cum 97.82 1529 149566.78
construction of shoring and bracing, removal of
No.9
stumps and other deleterious matter, dressing of
sides
Earth filling inside of divider walls including cost of all
199 MRK
materials, machinery, labour,spreading to specified
9 2 Rdr of page 972 Cum 144.1 472.23 68048.343
thickness etc., complete with initial lead upto 50 m and
No.9
all lifts.
199 MRK
10 3 Rdr of page 1130 Cum 5632.92 913.836 5147565.08112
1000-1 and fine aggregate conforming to table 1000-2)
No.10
including cost and conveyance of all materials to site
a
199 MRK
11 4 Rdr of page 2031 Cum 5950.87 1447.146 8611777.72
No.11
including cost,seignorage and conveyance of all
materia
199 MRK Transversal expansion joints and Construction joints of
12 5 Rdr of page approved quality including cost, conveyance and 93 Sqm 546 58.32 31842.72
No.12 placing in position, etc., complete as directed by the
Engineer-in-charge.
PIPE CULVETRS 0
199 MRK mechanical means for foundations of structures as per
14 1 Rdr of page drawing and technical specification including setting 107 Cum 97.82 107 10466.74
No.14 out, construction of shoring and bracing, removal of
stumps and other deleterious matter, dressing sides
Plain Cement Concrete M10 (1:3:6 nominal mix) in
leveling course below open foundation of Head walls
199 MRK as per drawings & Technical Specification Clause
15 2 Rdr of page 31 Cum 4706.58 9.72 45747.9576
No.15 1109
Bedding for Pipe , (i) Type A (Concrete Cradle)
Bedding. Laying concrete cradle bedding with M15
199 MRK
Grade Cement Concrete as per Clause 1105 (i)
16 3 Rdr of page 35 Cum 4983.25 27.216 135624.132
No.16
hard stone
199 MRK
17 4 Rdr of page 195 Cum 5432.8 136.72 742772.416
No.17
including cost, (excluding seigniorage) and
conveyance o
Filling in between body walls with gravel including
199 MRK cost and conveyance of all materials to site etc.,
18 5 Rdr of page complete as per Clause 710.1.4 of IRC : 78 and as 82 Cum 595 81.365 48412.175
No.18 per MoRT&H Specification No. 2200 & 2907 (5th
Revision) and as per Drawing and technical specif
Manufacture, Supply and Delivery of R.C.C. Socket
199 MRK and Spigot pipes conforming to B.I.S. 458/2003 at ex-
19 6 Rdr of page 63 Rmt 7027.09 62.5 439193.125
No. factory (rate per meter of effective length) Excluding
transportation and all taxes. 1000MM dia NP-3 Class
TOTAL 36443429.86
Tender discount(-14.99%) -5462870.1361849
( Rupees Three Crores Nine lakhs Eighty Thousand Five Hundred and Sixty only) 30980560

Rmt
DATA SHEET
Name of Work:Laying of CC roads in R&R center of Goguladinne Village of Markapur Mandal to the Pula Subbaiah Veligonda Project
Displaced families of Gottipadia (Part) Village of Markapur Mandal, Prakasam district.
2 RBR-SBBS-2
Formation of Gravel filling including cost, (excluding seigniorage) charges and conveyance of all materials to work site and
spreading in uniform layers by approved means, on prepared surface and compacting with vibratory roller to achieve the desired
density at OMC etc., complete for finished item of work as per MoRT&H Specification 401& 408 (5th revision) and as directed by
the Engineer-in-charge. ( Vibratory roller 8-10T)
RATE ANALYSIS UNIT : 300
A. LABOUR:
Sl No Description Unit Quantity Rate
1 Mazdoor skilled day 2.40 440.00
2 Mazdoor unskilled day 8.00 400.00
Total cost of Labour Rs:
B. Machinery:
1 Dozer hr 6.00 2454.60
2 Vibratory roller 8-10T hr 6.00 2736.20
3 Water tanker 6 kl capacity hr 3.00 655.20
Total cost of Machinery Rs:
C. Material:
1 Gravel cum 384.00 157.53
Total cost of Material Rs:
ABSTRACT:
A. Cost of Labour
B. Hire charges of Machinery
C. Cost of Material
D. Add for contractor's profit and overheads on (A+B+C) 13.615%

add 20%
Cost per 300 cum (E) + (F)
Rate per 1 cum
IRR-PMW-3Providing Earth Filling using soil from approved borrow area in layers of 25 to 30 cm before compaction
including cost of all materials, machinery, labour, all operations such as excavation, sorting out,
(For Minor transportation, spreading soil in layer of specified thickness, breaking clods, sectioning,etc.,complete with
initial lead upto 1 km and all lifts.
RATE ANALYSIS
A. MATERIALS: Unit: 807.00
Sl No Particulars Unit Quantity Rate
in Rs.
1 Earth 807.00 109.00
Total cost of Materials Rs:
B. MACHINERY:
in Rs.
1 Angle dozer 90 hp Hour 2.70 1395.70
Fuel / Energy charges Hour 2.70 801.70
2 Shovel 0.85 cum capacity Hour 8.00 1388.50
3 Tippers 5.00 cum capacity 5 Nos. Hour 40.00 363.50
Total hire charges of Machinery Rs:
C. LABOUR:

in Rs.
1 Crew for Dozer Hour 2.70 257.40
2 Crew for Shovel Hour 8.00 257.40
3 Crew for Tipper Hour 40.00 193.10
4 work inspector Day 1.00 550.00
5 mazdoor Day 2.00 400.00
Total cost of Labour Rs:
ABSTRACT:
A. Cost of Materials Rs:
B. Hire charges of Machinery Rs:
C. Cost of Labour Rs:
Total Rs:
D.Add for contractor's profit and overheads on (A+B+C) 13.615% Rs.
MA @ 20% 20%
Total cost for 807.00 cum Rs:
Rate
per cum (A+B+C+D)/807 Rs:
Asst.Executive Engineer Dy. Executive Engineer Executive Engineer

VGP Sub Division VGP Sub Division No.I VGP Division
ula Subbaiah Veligonda Project
e of all materials to work site and

ratory roller to achieve the desired
8 (5th revision) and as directed by
cum
Amount
1056.00
3200.00
4256.00
Amount
14727.60
16417.20
1965.60
33110.40
Amount
60491.11
60491.11
4256.00
33110.40
60491.11
97857.51
13323.30
851.20
112032.01
373.44
to 30 cm before compaction
as excavation, sorting out,
ectioning,etc.,complete with
cum
Amount
in Rs
87963.00
87963.00
Amount
in Rs
3768.39
2164.59
11108.00
9165.60
14540.00
15748.00
56494.58
Amount
in Rs
694.98
2059.20
7724.00
550.00
800.00
11828.18
87963.00
56494.58
11828.18
156285.76
21278.31
2365.64
179929.70
222.96
ecutive Engineer
VGP Division
Markapur
LEAD STATEMENT
Name of Work:Laying of CC roads in R&R center of Goguladinne Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of Gottipadia (Part) Village
of Markapur Mandal, Prakasam district.
Conveyyance
Intial Cost Charges Machine
S SS Item Source of Lead excluding Conveyanc excluding Blasting Crushing
Name of the Material Unit
No No. Supply in Km Seigniorag e charges 13.615% Charges Charges
e Contractor @25%
profit
1 2 3 4 5 6 7 9 10 11
4 Gravel M-008 Cum Local 5 110.00 54.00 -6.47
5 Earth Cum Local 5 55.00 54.00 -6.47
Certificate:
1) Certified that the above leads are verified and found correct to the best of my knowledge.

Gottipadia (Part) Village
Total
(7+8+9-10)
12
157.53
102.53
DETAILED ESTIMATE FOR CC DRAINS
S.
Unit Description No L B D Quantity
No.
Earth work in excavation in all kinds of soils of foundation of structures as per drawing and technical specification, including
1 Cum setting out, construction of shoring and bracing, removal of stumps and other deleterious matter, dressing of sides and
bottom and backfilling with approved material. Depth upto 3m.
DRAINS& Divider
As per Execution quantity( Reference MB.No.199 mrk R&R Page No.9) 1986.770
From Km 0.000 to 0.025 L/s 1 X 1 25.00 1.50 (0.50+0.53)/2 19.50
From Km 0.025 to 0.050 L/s 1 X 1 25.00 1.50 (0.53+0.56)/2 20.63
From Km 0.050 to 0.075 L/s 1 X 1 25.00 1.50 (0.56+0.58)/2 21.37
From Km 0.075 to 0.097 L/s 1 X 1 22.00 1.50 (0.58+0.60)/2 19.47
From Km 1.000 to 1.025 L/s 1 X 1 25.00 1.50 (0.79+0.89)/2 31.50
From Km 1.025to 1.050 L/s 1 X 1 25.00 1.50 (0.89+0.78)/2 31.50
From Km 1.050to 1.075L/s 1 X 1 25.00 1.50 (0.78+0.98)/2 33.00
From Km 1.075to 1.100 L/s 1 X 1 25.00 1.50 (0.98+0.91)/2 35.63
From Km 1.100to 1.125 L/s 1 X 1 25.00 1.50 (0.91+0.85)/2 33.00
From Km 1.125to 1.150L/s 1 X 1 25.00 1.50 (0.85+0.68)/2 28.88
From Km 1.150to 1.175 L/s 1 X 1 25.00 1.50 (0.89+0.88)/2 33.38
From Km 1.175to 1.180 L/s 1 X 1 25.00 1.50 (0.88+0.66)/2 28.88
From Km 1.000 to 1.025 R/s 1 X 1 25.00 1.50 (1.1+1.12)/2 41.63
From Km 1.025to 1.050 R/s 1 X 1 25.00 1.50 (1.12+0.99)/2 39.75
From Km 1.050to 1.075R/s 1 X 1 25.00 1.50 (0.99+1.06)/2 38.63
From Km 1.075to 1.100 R/s 1 X 1 25.00 1.50 (1.06+0.9)/2 36.75
From Km 1.100to 1.125 R/s 1 X 1 25.00 1.50 (0.9+1.11)/2 37.88
From Km 1.125to 1.150R/s 1 X 1 25.00 1.50 (1.11+1.05)/2 40.50
From Km 1.150to 1.175 R/s 1 X 1 25.00 1.50 (1.05+0.85)/2 35.63
From Km 1.175to 1.180 R/s 1 X 1 25.00 1.50 (0.85+0.71)/2 29.25
Divider
From Km 0.000 to 0.097 1 X 1 97.00 1.40 0.23 31.234
From Km 1.000 to 1.142 1 X 1 142.00 1.40 0.23 45.724
2700.45
Earth filling inside of divider walls including cost of all materials, machinery, labour,spreading to specified thickness etc.,
2 Cum
complete with initial lead upto 50 m and all lifts.
From Km 0.000 to 0.097 1 X 1 97.00 (0.40+0.80)/2 0.90 52.38
From Km 1.000 to 1.142 1 X 1 142.00 (0.40+0.80)/2 0.90 76.68
601.29
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 and
3 Cum 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, 2100,2700 (5th Revision) for for bed concrete
From Km 0.000 to 0.097 for drains 1 X 2 97.00 1.50 0.23 66.93
From Km 1.000 to 1.1800 for drains 1 X 2 180.00 1.50 0.23 124.2
From Km 0.000 to 0.097 for divider 1 X 1 97.00 1.40 0.23 31.234
From Km 1.000 to 1.150 for divider 1 X 1 150.00 1.40 0.23 48.3
Total 1184.50
Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and 10mm size HBG crushed stone aggregate
4 Cum (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost,seignorage
and conveyance of all materia
From Km 0.000 to 0.097 for drains 2 X 2 97.00 (0.40+0.20)/2 0.90 104.76
From Km 1.000 to 1.180 for drains 2 X 2 180.00 (0.40+0.20)/2 0.90 194.4
From Km 0.000 to 0.097 for divider 1 X 2 97.00 (0.40+0.20)/2 0.90 52.38
From Km 1.000 to 1.142 for divider 1 X 2 142.00 (0.40+0.20)/2 0.90 76.68
Divider gaps round shapes 1 x 19 (1.2+1.8)/2 (0.40+0.20)/2 0.90 7.695
1883.06
Providing 25.4 mm mastic pads for Longitudinal joints, Transversal expansion joints and Construction joints of approved
Rmt
quality including cost, conveyance and placing in position, etc., complete as directed by the Engineer-in-charge.
5 As per Execution quantity( Reference MB.No.199 mrk R&R Page No.12) 58.320
Drain 10 x 6 (0.40+0.20)/2 0.90 16.2
Divider 10 x 4 (0.40+0.20)/2 0.90 10.8
85.32
Manufacture, Supply and Delivery of R.C.C. Socket and Spigot pipes conforming to B.I.S. 458/2003 at ex-factory (rate per
Rmt meter of effective length) including transportation and all taxes. NP-2 Class (For Water pipe line and Cables crossing at
Road junctions)
6 As per Execution quantity( Reference MB.No.199 mrk R&R Page No.12) 58.320
As per execution quantity 58.320

DETAILED ESTIMATE FOR PIPE CULVERTS
S.No Unit Description No L B D Quantity

Earth work in excavation in all kinds of soils of foundation of structures as per drawing and technical
1 Cum specification, including setting out, construction of shoring and bracing, removal of stumps and other
deleterious matter, dressing of sides and bottom and backfilling with approved material. Depth upto 3m.
Front left side Protection wall 1 X 1 10.95 1.8 2.00 72.93
Front right side Protection wall 1 X 1 9.15 1.8 2.00 60.94
back Left side Protection wall 1 X 1 12 1.8 2.00 79.92
Back right side Protection wall 1 X 1 11.5 1.8 2.00 76.59
Apron
Upstream 1 X (27.50+25.40+9.70)/3
1 (4.05+5.25+3.00)/3 (0.2+0.40)/2 25.67
Cutoff 1 X 1 31.55 0.3 0.30 2.84
Vagu portion 1 X 1 20 30 0.50 300.00
Downstream 1 X 1 (26+25+9.70)/3
(2.80+4.50+3.00)/3 (0.2+0.40+0.6)/3 27.76
Cutoff 1 X 1 28.8 0.3 0.30 2.59
Vagu portion 1 X 1 50 30 0.60 900.00
Total 1891.37
Plain Cement Concrete M10 (1:3:6 nominal mix) in leveling course below open foundation of Head walls
as per drawings & Technical Specification Clause 1109
Providing concrete for plain/reinforced concrete in open foundations using 40 mm nominal size Graded
2 Cum 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
TOTAL 10
Bedding for Pipe , (i) Type A (Concrete Cradle) Bedding. Laying concrete cradle bedding with M15 Grade
Cement Concrete as per Clause 1105 (i) Providing concrete for plain/reinforced concrete in open
3 Cum foundations using 40 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
Protectin wall
Front left side Protection wall 1 X 1 10.95 1.8 0.30 5.91
Front right side Protection wall 1 X 1 9.15 1.8 0.30 4.94
back Left side Protection wall 1 X 1 12 1.8 0.30 6.48
Back right side Protection wall 1 X 1 11.5 1.8 0.30 6.21
Apron
Upstream 1 X 1
(27.50+25.40+9.70)/3
(4.05+5.25+3.00)/3 0.20 17.11
Cutoff 1 X 1 31.55 0.3 0.30 2.84
Downstream 1 X 1 (26+25+9.70)/3
(2.80+4.50+3.00)/3 0.20 17.11
Cutoff 1 X 1 28.8 0.3 0.30 2.59
Total 90.42
Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and 10mm size HBG crushed stone
4 Cum aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2)
including cost, (excluding seigniorage) and conveyance of all materials to site and all labour charges ,
centering, machine mixing, laying in position, Compacting, Vibrating and curing including all other
incidental and all other
As per Execution operational
quantity( charges
Reference of T&P required
MB.No.199 mrk R&Retc.,
Pagecomplete
No.17) as per MoRT&H Specification
136.72
1500,1700, 2200 (5th Revision) for Sub Structure (body Walls)
Front left side Protection wall 1 X 1 10.95 (1.50+0.5)/2 4.05 44.35
Front right side Protection wall 1 X 1 9.15 (1.50+0.5)/2 4.05 37.06
back Left side Protection wall 1 X 1 12 (1.50+0.5)/2 4.00 48.00
Back right side Protection wall 1 X 1 11.5 (1.50+0.5)/2 4.00 46.00
TOTAL 312.13
Filling in between body walls with gravel including cost and conveyance of all materials to site etc.,
5 complete as per Clause 710.1.4 of IRC : 78 and as per MoRT&H Specification No. 2200 & 2907 (5th
Revision) and as per Drawing and technical specifications for finished item of work.
81.37
Manufacture, Supply and Delivery of R.C.C. Socket and Spigot pipes conforming to B.I.S. 458/2003 at ex-
6 Rmt
factory (rate per meter of effective length) Excluding transportation and all taxes. 1000MM dia NP-3 Class
62.50

SCHEDULE-A
Name of Work:Part of balance work of " Providing infrastructure facilities such as formation ofinternal CC roads, CC Drains and Slab culverts in R&R
center of Goguladinne Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of Gottipadia (Part) Village of Markapur
Name of work:-
Mandal, Prakasam district'' deleted under clause PS 60C of APDSS from the scope of agreement no.01/2020-21 date.03.06.2020 supplemental agrrement no.
52/2020-21 date.01.02.2021.
Sl.No. QUANTITY DESCRIPTION OF WORK APDSS Rate Per AMOUNT
CC ROADS
Excavation for road work in soil with hydraulic excavator of 0.90 Cum bucket capacity including cutting and
1 2138 loading in tippers, trimming bottom and side slopes, in accordance with requirements of lines, grades and cross 79.79 170591
sections and transporting to the em

Formation of Gravel filling including cost, (excluding seigniorage) charges and conveyance of all materials to
2 7370 work site and spreading in uniform layers by approved means, on prepared surface and compacting with 284.91 2099787
vibratory roller to achieve the desire

Construction of granular sub-base by providing coarse graded material, spreading in uniform layers with
3 1298 motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and compacting 2248.96 2919150
with vibratory roller to achieve the desired dens
Providing, laying, spreading and compacting graded stone aggregate to wet mix macadam specification
4 1947 including premixing the material with water at OMC in mechanical mixer (Pug Mill), carriage of mixed 2976.84 5795907
material by tipper to site, laying in uniform layers

5 14080 Supply and placing separation membrance of impermeable plastic sheeting 125 micron thick under pavement 17.33 244006
slab including cost and conveyance etc., complete
Vibrated cement concrete M 30 grade using 20mm & 10mm HBG crushed stone aggregate (Coarse aggregate
6 3375 conforming to table 1000-1 and fine aggregate conforming to table 1000-2) including cost, (excluding 6383.48 21544245
seigniorage) conveyance of all materials to site a

Providing 25.4 mm mastic pads for Longitudinal joints, Transversal expansion joints and Construction joints of
7 496 approved quality including cost, conveyance and placing in position, etc., complete as directed by the Engineer- 953 472688
in-charge.
Providing Contraction joints in CC pavement using bitumen sealent filler material as per IRC:58-1988 & IRC:
8 3135 15:2002 including cost & conveyance of all materials and all labour charges complete for finished item of work 62.59 196220
as directed by the Engineer-in-charg
Construction of Gravel shoulders including cost, (excluding seigniorage) charges and conveyance of all
9 2048 materials to work site and spreading in uniform layers by approved means, on prepared surface and 284.91 583496
compacting with vibratory roller to achieve the d

Supply and laying of 110mm dia unplasticized PVC pipes for drainage of water from median conforming to IS
10 209 4985/2000 (3rd rivision ) with bell ends (socket) as per specifications in light grey/natural ivory grey/any other 184.06 38469
colour(except white) inclusive of
CC DRAINS 0
Earth work in excavation in all kinds of soils of foundation of structures/Drains as per drawing and technical
1 1529 specification, including setting out, construction of shoring and bracing, removal of stumps and other 97.82 149567
deleterious matter, dressing of sides
Earth filling inside of divider walls including cost of all materials, machinery, labour,spreading to specified
2 972 144.1 140065
thickness etc., complete with initial lead upto 50 m and all lifts.
3 1130 aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2) 5632.92 6365200
including cost and conveyance of all materials to site a

including cost,seignorage and conveyance of all materia

Providing 12.7 mm mastic pads for Longitudinal joints, Transversal expansion joints and Construction joints of
5 93 approved quality including cost, conveyance and placing in position, etc., complete as directed by the Engineer- 546 50778
in-charge.
Manufacture, Supply and Delivery of 300mm dia NP-2 class R.C.C. Socket and Spigot pipes conforming to
6 360 B.I.S. 458/2003 at ex-factory (rate per meter of effective length) including transportation and all taxes. NP-2 485.14 174650
Class (For Water pipe line and Cables cro
PIPE CULVERTS 0
Earthwork excavation in soils upto SDR by mechanical means for foundations of structures as per drawing
1 107 and technical specification including setting out, construction of shoring and bracing, removal of stumps and 97.82 10467
other deleterious matter, dressing sides

Plain Cement Concrete M10 (1:3:6 nominal mix) in leveling course below open foundation of Head walls as per
2 31 drawings & Technical Specification Clause 1109 4706.58 145904
Providing concrete for plain/reinforced concrete in open foundations using 40 mm nominal size Graded
Bedding for Pipe , (i) Type A (Concrete Cradle) Bedding. Laying concrete cradle bedding with M15 Grade
3 35 Cement Concrete as per Clause 1105 (i) Providing concrete for plain/reinforced concrete in open foundations 4983.25 174414
using 40 mm nominal size Graded hard stone
including cost, (excluding seigniorage) and conveyance o
Filling in between body walls with gravel including cost and conveyance of all materials to site etc., complete
5 82 as per Clause 710.1.4 of IRC : 78 and as per MoRT&H Specification No. 2200 & 2907 (5th Revision) and as 595 48790
per Drawing and technical specif
Manufacture, Supply and Delivery of R.C.C. Socket and Spigot pipes conforming to B.I.S. 458/2003 at ex-
6 63 7027.09 442707
factory (rate per meter of effective length) Excluding transportation and all taxes. 1000MM dia NP-3 Class
Laying and jointing 1000 mm dia. NP- 3 class or IRC standard hume pipes in CM 1 : 2 proportion by volume
7 20 including cost of all materials ( excluding pipes and collars ), machinery, labour, aligning, packing joints with 906.49 18130
hemp, finishing, curing etc., comple
TOTAL AMOUNT 54930842
TOTAL DISCOUNT(-14.99%) -8234133
TOTAL NET 46696709
Contractor
Executive Engineer
Investigation Division
Cumbum
DATA WITH REFORMULATED SSR 2016-17
Name of Work ::- 0
Quantity Description of Item Rate per Amount Rate per Amount

10 Providing Vibrated Cement Concrete (1:4:8) mix using 40mm size HBG crushed stone aggregate and fine aggregate conforming to table
1000-2 of MoRT&H including cost, 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 (5th Revision) and as directed by the Engineer-in-Charge for base coarse below CC Pavement. for
foundations
Unit = cum
Taking output = 15 cum
(A) Labour
0.64 nos Mate 400.00 day 256.00 400.00 day 256.00
1.00 nos Mason 413.50 day 413.50 413.50 day 413.50
15.00 nos Mazdoor 350.00 day 5250.00 350.00 day 5250.00
Total 5919.50 5919.50
(B) Material
13.50 cum Cost of 40mm SS-5 HBG M/C metal 1344.05 cum 18144.68 1742.38 cum 23522.13
6.75 cum Sand at site 202.20 cum 1364.85 1204.01 cum 8127.07
2.43 MT Cement at site 4800.00 MT 11664.00 3720.00 MT 9039.60
Total 31173.52 40688.80
© Machinery
6.00 hr Concrete mixer 0.4/0.28 cum 471.10 hr 2826.60 471.10 hr 2826.60
6.00 hr Generator set 35 KVA 832.30 hr 4993.80 832.30 hr 4993.80
2.00 hr Water tanker 6 KL 630.00 hr 1260.00 630.00 hr 1260.00
Total 9080.40 9080.40
(D) Over head charges @ 4.615% (10%-VAT-Insurance)
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+( C) (H) 2130.90 (J) 0.00
(E) Total of (A) + (B)+( C)+(D) 48304.33 55688.70
(F) Add Contractors Profit at 10% on (E) (I) 4830.43 (K) 7582.02
(G) Add OH & CP on subsumed taxes on materials as per G.O.Ms No.9 Dt.31.01.2019
OH and CP on subsumed taxes on materials = (H+I) - (J+K) 0.00
Cost per 15 cum (E) + (F) 53134.76 63270.72
Rate for 1 cum 3542.32 4218.05
Rate to be adopted 3542.00 4218.00
1 Cum 1 Cum
12 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 for finished item of work, excluding seigniorage charges, as per
MoRT&H specification 304 (5th 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 400.00 day 128.00 400.00 day 128.00
8.00 day Mazdoor unskilled 350.00 day 2800.00 350.00 day 2800.00
2928.00 2928.00
(B) Machinery
6.00 hr Hydraulic Excavator 1 cum bucket 2815.90 hr 16895.40 2815.90 hr 16895.40
capacity @ 60 cum per hour
(C) Over head charges @ 4.615% (10%-VAT-Insurance) on (A) + (B) (H) 0.00 (J) 0.00
(D) Total of (A) + (B)+( C) 19823.40 19823.40
(E) Add Contractors Profit at 13.615% on (D) (I) 2698.96 (K) 2698.96
(F) Add OH & CP on subsumed taxes on materials as per G.O.Ms No.9 Dt.31.01.2019
Cost per 240 cum (D)+(E) 22522.36 22522.36
Rate for 1 cum 93.84 93.84
1 Cum 1 Cum
16 Providing, laying Reinforced cement concrete Hume pipes of 600mm Dia., NP-3 class for pipe culverts including cost and conveyance of
Pipes etc., complete and Labour charges for laying, jointing of 600mm dia. R.C.C Hume pipes in position including lifting, aligning,
lowering and hoisting etc., as per drawing and as per MoRT&H Specification 2900, 2905 and 2906 (5th Revision) and IRC Special
Publication No: 13 and as directed by the Engineer-in-Charge for finished item of work.
Unit = metre Page 272,273 of MoRT&H SDB

Taking output = 12.5 metre
300 mm Dia.,
600 mm Dia.,
(A) Labour
0.14 nos Mate 400.00 day 56.00 400.00 day 56.00
0.50 nos Mason 413.50 day 206.75 413.50 day 206.75
Total 1312.75 1312.75
(B) Material
12.50 RM Cost of 600mm Dia., pipes 2000.15 RM 25001.92 2282.43 RM 28530.38
Total 25001.92 28530.38
(C) Over head charges @ 4.615% (10%-VAT-Insurance)
4.615 % Add for Over head charges @ 4.615% on (A)+(B) 0.00
(D) Total of (A) + (B)+( C) 29843.13
(E) Add Contractors Profit at 10% on (D) 4063.14
Cost per 12.5 metre (D)+(E) 33906.27
Rate for 1 RM 2712.50
Rate to be adopted 2713.00
1 RM
1000 mm Dia.
(A) Labour
0.18 nos Mate 400.00 day 400.00 day 72.00
0.50 nos Mason 413.50 day 413.50 day 206.75
4.00 nos Mazdoor 350.00 day 350.00 day 1400.00
Total 1678.75
(B) Material
12.50 RM Cost of 1000mm Dia., pipes RM 5746.46 RM 71830.75
Total 71830.75
(C) Over head charges @ 4.615% (10%-VAT-Insurance)
4.62 % Add for Over head charges @ 4.615% on (A)+(B) 0.00
(D) Total of (A) + (B)+( C) 73509.50
(E) Add Contractors Profit at 10% on (D) 10008.32
Cost per 12.5 metre (D)+(E) 83517.82
Rate for 1 RM 6681.43
Rate to be adopted 6681.00
1 RM 1 RM
17 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 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, 2100 (5th Revision) for footings and
Raft foundation .
Unit = cum Page 335 of MoRT&H SDB
(A) Labour
0.86 nos Mate 400.00 day 344.00 400.00 day 344.00
1.50 nos Mason 413.50 day 620.25 413.50 day 620.25
Total 7964.25 7964.25
(B) Material
Total 56121.04 49133.65
© Machinery
7820.40 7820.40
(D) Form work
4.00 % Form work @ 4% on (A)+(B)+( C) 71905.69 Cum 2876.23 64918.30 Cum 2596.73
(E) Over head charges @ 4.615% (10%-VAT-Insurance)
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+ (H) 3451.19 (J) 0.00
(F) Total of (A) + (B)+( C)+(D)+(E) 78233.11 67515.03
(G) Add Contractors Profit at 10% on (F) (I) 7823.31 (K) 9192.17
(L) Add OH & CP on subsumed taxes on materials as per G.O.Ms No.9 Dt.31.01.2019
Cost per 15 cum (F)+(G) 86056.42 76707.20
Rate for 1 cum 5737.09 5113.81
1 Cum 1 Cum
18 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 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 (5th Revision) for Sub structure .
Unit = cum Page 335,455 of MoRT&H SDB

(A) Labour
0.86 nos Mate 400.00 day 344.00 400.00 day 344.00
1.50 nos Mason 413.50 day 620.25 413.50 day 620.25
Total 7964.25 7964.25
(B) Material
Total 56121.04 49133.65
© Machinery
7820.40 7820.40
(D) Form work
10.00 % Form work @ 10% on (A)+(B)+( C) 71905.69 Cum 7190.57 64918.30 Cum 6491.83
(E) Over head charges @ 4.615% (10%-VAT)
4.615 % Add for Over head charges @ 4.615% on (A)+(B)+ (H) 3650.29 (J) 0.00
(F) Total of (A) + (B)+( C)+(D)+(E) 82746.55 71410.13
(G) Add Contractors Profit at 10% on (F) (I) 8274.66 (K) 9722.49
(L) Add OH & CP on subsumed taxes on materials as per G.O.Ms No.9 Dt.31.01.2019
Cost per 15 cum (F)+(G) 91021.21 81132.62
Rate for 1 cum 6068.08 5408.84
1 Cum 1 Cum
DETAILED ESTIMATE
Name of Work :- construction of 3 R X 600 mm dia Pipes Road Dam 30 mts 2 no's for Vagu internal CC roads
at R&R Center of Thokapalli Village in Peddaraveedu Mandal for Project Displaced Families of Sukesula Village
of Peddaravedu Mandal Prakasam District under Pula Subbalah Veligonda Project
S. Measurements
Description of work Nos Quantity Unit
No. L B D
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
1
filling the excavation earth to the extent required etc., complete for finished item of work,
excluding seigniorage charges, as per MoRT&H specification 304 (5th Revision) and as
directed by the Engineer-in-Charge
Foundation for Body walls 1 2 30.00 1.90 0.65 74.10
Under pipes 1 1 4.50 5.00 0.35 7.88
for Curtain wall 1 1 20.00 0.80 1.00 16.00

1 1 20.00 4.00 0.30 24.00
Total : 121.98
culverts 1 nos 1 121.98
Say 122.00 Cum
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 and conveyance of all materials to site and all
2
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, 2100 (5th Revision) for foundation .
under Pipes 1 1 4.50 (4.57+5.00)/2 0.35 6.46
Curtain wall bed 1 1 20.00 1.00 0.15 3.00

1 1 20.00 4.00 0.30 24.00
67.66
Say 68.00 Cum
aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-2)
3 including cost 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 (5th Revision)
for Body walls 1 2 30.00 (1.5+0.5)/2 1.10 66.00
Deduct for Pipes in Body

2 3 3.14/4 0.75*0.75 (1.25+0.71)/2 -2.60
walls
Curtain wall 1 1 20.00 (0.8+.4)/2 1.00 12.00
(6.22+5.00)/2 1.20 32.81
For Encasing Pipes 1 1 4.50
Deduct for Pipes in

1 3 3.14/4 0.75*0.75 (6.08+5.00)/2 -7.34
Encasing
Total : 100.87
Say 101.00 Cum
Providing, laying Reinforced cement concrete Hume pipes of 600mm Dia., NP-3 class for pipe culverts
including cost and conveyance of Pipes etc., complete and Labour charges for laying, jointing of 600 mm
4 dia. R.C.C Hume pipes in position including lifting, aligning, lowering and hoisting etc., as per drawing and
as per MoRT&H Specification 2900, 2905 and 2906 (5th Revision) and IRC Special Publication No: 13 and
as directed by the Engineer-in-Charge for finished item of work.
600 mm dia 3 Rows 3 1 7.50 22.50
22.50
Say 22.50 RM
Providing Vibrated Cement Concrete (1:4:8) mix using 40mm size HBG crushed stone aggregate and fine
aggregate conforming to table 1000-2 of MoRT&H including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, Vibrating, curing etc., including all other incidental and
5
operational charges of all T&P etc., complete for finished item of work as per MoRT&H specification
1500,1700, 2100 (5th Revision) and as directed by the Engineer-in-Charge for base coarse below CC
Pavement. for foundations
Bed concrete 1 1 30.00 (6.22+6.08)/2 0.10 15.69
15.69
15.69
Say 16.00 Cum
Providing and laying insitu vibrated M-30 (28 days cube compressive strength not less than 30 N/sq mm)
grade cement conrete using 20mm down size approved, clean, hard, graded aggregates for CC 8 Road
6 Pavements including cost of all materials, machinery, labour, formwork, cleaning, batching, mixing, placing
in position, levelling.vibrating, finishing, curing,etc., Complete with initial lead upto
50M and all lifts.
c 1 1 30.00 7.50 0.200 45.00
45.00
45.00

Say 45.00 Cum
Assistant Executive Engineer Deputy Executive Engineer Excutive Enginer

VGP Sub Division-I VGP Sub VGP Division
division No.l Kandukur @ Dornala
Markapur
Kandukur @ Dornala
DETAILED ESTIMATE
Name of Work :- construction of 3 R X 600 mm dia Pipes Road Dam 45 mts 2 no's for Vagu
internal CC roads at R&R Center of Thokapalli Village in Peddaraveedu Mandal for Project
Displaced Families of Sukesula Village of Peddaravedu Mandal Prakasam District under Pula
Subbalah Veligonda Project
S. Measurements
No. L B D
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
1 matter, dressing sides of bottom, back filling the excavation earth to the extent
required etc., complete for finished item of work, excluding seigniorage charges,
as per MoRT&H specification 304 (5th Revision) and as directed by the Engineer-
in-Charge
Under pipes 1 1 5.60 5.08 1.60 25.27

for Curtain wall 1 1 25.00 0.80 1.00 20.00
1 1 25.00 4.00 0.30 30.00
Total : 485.67
Say 486.00 Cum
Cum
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 and conveyance of
2 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, 2100 (5th Revision) for foundation .
under Pipes 1 1 5.60 (4.79+5.08)/ 0.30 8.29

2
Curtain wall bed 1 1 25.00 1.00 0.15 3.75

1 1 25.00 4.00 0.30 30.00
93.34
Say
94.00 Cum
Cum
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 and conveyance of all materials to site and all
3
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 (5th Revision)
for Body walls 1 2 45.00 (1.5+0.5)/2 2.10 189.00

2 3 3.14/4 1.20*1.20 (1.21+0.64)/2 -6.27
walls
Curtain wall 1 1 25.00 (0.8+.4)/2 1.00 15.00
(5.08+6.22)/ 1.30 41.13
For Encasing Pipes 1 1 5.60 2
Deduct for Pipes in
1 3 3.14/4 1.20*1.20 (5.08+6.22)/2 -19.16
Encasing
Total : 219.70
Say 220.00 Cum
Providing, laying Reinforced cement concrete Hume pipes of 1000mm Dia., NP-3 class for
pipe culverts including cost and conveyance of Pipes etc., complete and Labour charges for
laying, jointing of 1000 mm dia. R.C.C Hume pipes in position including lifting, aligning,
4
lowering and hoisting etc., as per drawing and as per MoRT&H Specification 2900, 2905 and
2906 (5th Revision) and IRC Special Publication No: 13 and as directed by the Engineer-in-
Charge for finished item of work.
1000 mm dia 3 Rows 3 1 7.50 22.50
22.50
Say 22.50 RM
Providing Vibrated Cement Concrete (1:4:8) mix using 40mm size HBG crushed stone
aggregate and fine aggregate conforming to table 1000-2 of MoRT&H including cost,
conveyance of all materials to site and labour charges, centering, machine mixing, laying,
5 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 (5th
Revision) and as directed by the Engineer-in-Charge for base coarse below CC Pavement.for
foundations
Bed concrete 1 1 39.40 (6.30+6.22)/ 0.10 24.66
2 24.66
24.66
Say 25.00 Cum
Providing and laying insitu vibrated M-30 (28 days cube compressive strength not less than 30
N/sq mm) grade cement conrete using 20mm down size approved, clean, hard, graded
6 aggregates for CC 8 Road Pavements including cost of all materials, machinery, labour,
formwork, cleaning, batching, mixing, placing in position, levelling.vibrating, finishing,
curing,etc., Complete with initial lead upto 50M and all lifts.
1 1 45.00 7.50 0.200 67.50
67.50
67.50
Say 68.00
Cum
Assistant Executive Engineer Deputy Executive Engineer Executive Engineer

VGP Sub Division-I VGP Division
VGP Sub division No.l
Kandukur @ Dornala Kandukur @ Dornala Markapur
DETAILED ESTIMATE
Name of Work :- construction of 3 R X 600 mm dia Pipes Road Dam 55 mts 2 no's for Vagu
internal CC roads at R&R Center of Thokapalli Village in Peddaraveedu Mandal for Project
Displaced Families of Sukesula Village of Peddaravedu Mandal Prakasam District under Pula
Subbalah Veligonda Project
S. Measurements
No. L B D
1 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 for
finished item of work, excluding seigniorage charges, as per MoRT&H
specification 304 (5th Revision) and as directed by the Engineer-in-
Charge
Under pipes 1 1 5.60 5.08 1.60 45.52

for Curtain wall 1 1 25.00 0.80 1.00 20.00
1 1 25.00 4.00 0.30 30.00
Total : 618.02
Say 619.00 Cum
Cum
2 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 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, 2100 (5th Revision) for foundation .
under Pipes 1 1 5.60 (4.79+5.08)/ 0.30 8.29

2
Curtain wall bed 1 1 25.00 1.00 0.15 3.75

1 1 25.00 4.00 0.30 30.00
104.74
Say 105.00 Cum
Cum
3 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 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 (5th Revision)
for Body walls 1 2 55.00 (1.5+0.5)/2 2.10 231.00

2 3 3.14/4 1.20*1.20 (1.21+0.64)/2 -5.56
walls
Curtain wall 1 1 25.00 (0.8+.4)/2 1.00 15.00
(5.08+6.32)/ 1.30 24.82
For Encasing Pipes 1 1 5.60 2
Deduct for Pipes in
1 3 3.14/4 1.20*1.20 (5.08+6.22)/2 -11.40
Encasing
Total : 253.86
Say 254.00 Cum
4 Providing, laying Reinforced cement concrete Hume pipes of 1000mm Dia.,
NP-3 class for pipe culverts including cost and conveyance of Pipes etc.,
complete and Labour charges for laying, jointing of 1000 mm dia. R.C.C Hume
pipes in position including lifting, aligning, lowering and hoisting etc., as per
drawing and as per MoRT&H Specification 2900, 2905 and 2906 (5th
Revision) and IRC Special Publication No: 13 and as directed by the Engineer-
in-Charge for finished item of work.
1000 mm dia 3 Rows 3 1 7.50 22.50
22.50
Say 22.50 RM
5 Construction of Granular sub-base by providing HBG material confirming to

Grading - V of MoRT&H Table 400-1 including cost and conveyance of all
materials to work site and spreading in uniform layers with motor grader or by
approved means, on prepared
below bed concrete 1 1 49.40 (6.32+6.11)/ 0.10 19.07

2 19.07
19.07
Say 20.00 Cum
6 Providing Vibrated Cement Concrete (1:4:8) mix using 40mm size HBG
crushed stone aggregate and fine aggregate conforming to table 1000-2 of
MoRT&H including cost, 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 (5th Revision)
and as directed by the Engineer-in-Charge for base coarse below CC
Pavement.
Bed concrete 1 1 49.40 (6.30+6.22)/ 0.10 19.51

2 19.51
19.51
Say 20.00 Cum
7 Providing and laying insitu vibrated M-30 (28 days cube compressive strength
not less than 30 N/sq mm) grade cement conrete using 20mm down size
approved, clean, hard, graded aggregates for CC 8 Road Pavements including
cost of all materials, machinery, labour, formwork, cleaning, batching, mixing,
placing in position, levelling.vibrating, finishing, curing,etc., Complete with initial
lead upto 50M and all lifts.
For slab 1 1 55.00 7.50 0.200 82.50
82.50
82.50
Say 83.00
Cum
Assistant Executive Engineer Deputy Executive Engineer Executive Engineer

VGP Sub Division-I
VGP Sub division No.l VGP Division
Kandukur @ Dornala Kandukur @ Dornala Markapur
Comparision statement for specification items between the estima
GOGULA DINNI-II infrastructure development

S.NO
1 CC ROADS TOTAL LENTH(m) WIDTH(m) TOTAL AMOUNT
MAIN ROADS(18 M) 726 3.75
INTERNAL ROADS(8m) 2766.8 3.75
TOTAL 3492.8 28535058
2 DRAINS TOTAL LENTH(m) DEPTH(m) TOTAL AMOUNT
MAIN ROADS(18 M) 726 0.75
INTERNAL ROADS(8m) 2766.8 0.75
TOTAL 3492.8 34515752
3 PROVISON TOWARDS RETAINING WALL 18,34,173
4 CULVERTS TOTAL LENTH(m) WIDTH(m) TOTAL AMOUNT
MAIN ROADS(18 M) 05 nos 18 1.2
INTERNAL ROADS(8m) 44 nos 1.2 8
TOTAL 49 nos 3909726
TOTAL AMOUNT ECV 68794709

s between the estimates mentioned below
APPROACH ROAD to Goguladinne R&R colony
CC ROADS TOTAL LENTH(m) WIDTH(m) TOTAL AMOUNT
ROADS(18 M) 1280 x2 5.5
TOTAL 2560 5.5 37141968.63
DRAINS TOTAL LENTH(m) DEPTH(m) TOTAL AMOUNT
ROADS(18 M) 1280 2 0.9
TOTAL 2560 0.9 19651630
PROVISON TOWARDS RETAINING WALL 984887
CULVERTS TOTAL LENTH(m) WIDTH(m) TOTAL AMOUNT
PIPE CULVERTS 2
TOTAL 02 nos 914921
TOTAL AMOUNT ECV 58693406

General Abstract
Name of Work-Providing infrastructure facilities such as formation of Internal CC
roads, CC Drains and Slab culverts in R&R center of Goguladinne-II Village of
Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of
Gottipadia (Par
Abstract Estimate
Sl.No Qty Description Rate Per Amount
1 CC Roads (estimate enclosed) 2,85,35,058
2 CC Drains (estimate enclosed) 3,63,49,925
3 PIPE Culverts (estimate enclosed) 39,09,725
Total 687,94,708 ###
4 Add tender percentage 14.99% Less -103,12,327 ###
Total 584,82,381
5 GST @ 12% 70,17,886
Seignorage charges 14,12,536 ###
6 Provision for NAC,Charges @ 0.1 % 58,482
Total 669,71,285
Provision for Contingencies,
Preparation of Plans, Autocad
7 LS Drawings, DTP&Photocopy Charges, 9,943
Making arrangements for Inagural
functions, Photos and Videos etc.
Grand total 669,81,228
Assistant Executive Engineer Deputy Executive Engineer

V.G.P.Sub-division No. II V.G.P.Sub-division No. II
Giddaluru Giddaluru
Executive Engineer
Investigation Division
Cumbum
Err:540
380325.00
22788.20
Err:540
63,81,228
63,81,228 ###
567,00,000 -227,81,228 -245071 59,81,228

-102,81,228
CC Roads
S.NO Description No L
1 EWE Statement to be Enclosed
2 Gravel Statement to be Enclosed
3 GSB
From Km 0.097 to 0.100 L/s 1 X 1 3.00
From Km 0.100 to 0.125 L/s 1 X 1 25.00
From Km 0.125 to 0.150 L/s 1 X 1 25.00
From Km 0.150 to 0.175 L/s 1 X 1 25.00
From Km 0.175 to 0.200 L/s 1 X 1 25.00
From Km 0.200 to 0.225 L/s 1 X 1 25.00
1 x 1 0.70
0.225
From Km 0.225 to 0.250 L/s 1 X 1 25.00
From Km 0.250 to 0.275 L/s 1 X 1 25.00
From Km 0.275 to 0.300 L/s 1 X 1 25.00
From Km 0.300 to 0.325 L/s 1 X 1 25.00
1 1 1 6.10
0.325
From Km 0.325 to 0.350 L/s 1 X 1 25.00
From Km 0.350 to 0.375 L/s 1 X 1 25.00
From Km 0.375 to 0.400 L/s 1 X 1 25.00
From Km 0.400 to 0.425 L/s 1 X 1 25.00
b/w divider gap From Km 0.400
1 1 1 0.55
to 0.425
From Km 0.425 to 0.450 L/s 1 X 1 25.00
From Km 0.450 to 0.475 L/s 1 X 1 25.00
From Km 0.475 to 0.500 L/s 1 X 1 25.00
From Km 0.500 to 0.525 L/s 1 X 1 25.00
1 1 1 6.70
to 0.525
From Km 0.525 to 0.550 L/s 1 X 1 25.00
From Km 0.550 to 0.575 L/s 1 X 1 25.00
From Km 0.575 to 0.600 L/s 1 X 1 25.00
From Km 0.600 to 0.625 L/s 1 X 1 25.00
1 1 1 0.50
to 0.625
From Km 0.625 to 0.650 L/s 1 X 1 25.00
From Km 0.650 to 0.675 L/s 1 X 1 25.00
From Km 0.675 to 0.700 L/s 1 X 1 25.00
From Km 0.700 to 0.725 L/s 1 X 1 25.00
1 1 1 0.42
to 0.725
From Km 0.725 to 0.750 L/s 1 X 1 25.00
From Km 0.750 to 0.775 L/s 1 X 1 25.00
From Km 0.775 to 0.800 L/s 1 X 1 25.00
From Km 0.800 to 0.825 L/s 1 X 1 25.00
From Km 0.825 to 0.850 L/s 1 X 1 25.00
1 1 1 0.50
to 0.850
From Km 0.850 to 0.875 L/s 1 X 1 25.00
From Km 0.875 to 0.900 L/s 1 X 1 25.00
From Km 0.900 to 0.925 L/s 1 X 1 25.00
From Km 0.925 to 0.950 L/s 1 X 1 25.00
1 1 1 11.80
to 0.950
From Km 0.950 to 0.975 L/s 1 X 1 25.00
From Km 0.975 to 1.000 L/s 1 X 1 25.00
From Km 1.000 to 1.025 L/s 1 X 1 25.00
From Km 1.025to 1.050 L/s 1 X 1 25.00
b/w divider gap From Km 1.025to
1 1 1 0.50
1.050
From Km 1.050to 1.075L/s 1 X 1 25.00
From Km 1.075to 1.100 L/s 1 X 1 25.00
From Km 1.100to 1.125 L/s 1 X 1 25.00
From Km 1.125to 1.142L/s 1 X 1 17.00
From Km 1.142to 1.162 L/s 1 X 1 20.00
From Km 1.162to 1.171 L/s 1 X 1 9.00
From Km 0.097 to 0.100 R/s 1 X 1 3.00
From Km 0.100 to 0.125 R/s 1 X 1 25.00
From Km 0.125 to 0.150 R/s 1 X 1 25.00
From Km 0.150 to 0.175 R/s 1 X 1 25.00
From Km 0.175 to 0.200 R/s 1 X 1 25.00
From Km 0.200 to 0.225 R/s 1 X 1 25.00
From Km 0.250 to 0.275 R/s 1 X 1 25.00
From Km 0.275 to 0.300 R/s 1 X 1 25.00
From Km 0.300 to 0.325 R/s 1 X 1 25.00
From Km 0.325 to 0.350 R/s 1 X 1 25.00
From Km 0.375 to 0.400 R/s 1 X 1 25.00
From Km 0.400 to 0.425 R/s 1 X 1 25.00
From Km 0.425 to 0.450 R/s 1 X 1 25.00
From Km 0.450 to 0.475 R/s 1 X 1 25.00
From Km 0.500 to 0.525 R/s 1 X 1 25.00
From Km 0.525 to 0.550 R/s 1 X 1 25.00
From Km 0.550 to 0.575 R/s 1 X 1 25.00
From Km 0.575 to 0.600 R/s 1 X 1 25.00
From Km 0.625 to 0.650 R/s 1 X 1 25.00
From Km 0.650 to 0.675 R/s 1 X 1 25.00
From Km 0.675 to 0.700 R/s 1 X 1 25.00
From Km 0.700 to 0.725 R/s 1 X 1 25.00
From Km 0.725 to 0.750 R/s 1 X 1 25.00
From Km 0.750 to 0.775 R/s 1 X 1 25.00
From Km 0.775 to 0.800 R/s 1 X 1 25.00
From Km 0.800 to 0.825 R/s 1 X 1 25.00
From Km 0.825 to 0.850 R/s 1 X 1 25.00
From Km 0.850 to 0.875 R/s 1 X 1 25.00
From Km 0.875 to 0.900 R/s 1 X 1 25.00
From Km 0.900 to 0.925 R/s 1 X 1 25.00
From Km 0.925 to 0.950 R/s 1 X 1 25.00
From Km 0.950 to 0.975 R/s 1 X 1 25.00
From Km 0.975 to 1.000 R/s 1 X 1 25.00
From Km 1.000 to 1.025 R/s 1 X 1 25.00
From Km 1.025to 1.050 R/s 1 X 1 25.00
From Km 1.050to 1.075R/s 1 X 1 25.00
From Km 1.075to 1.100 R/s 1 X 1 25.00
From Km 1.100to 1.125 R/s 1 X 1 25.00
From Km 1.125to 1.142R/s 1 X 1 17.00
From Km 1.142to 1.162 R/s 1 X 1 20.00
From Km 1.162to 1.171 R/s 1 X 1 9.00
TOTAL
4 WMM
From Km 0.097 to 0.100 L/s 1 X 1 3.00
From Km 0.100 to 0.125 L/s 1 X 1 25.00
From Km 0.125 to 0.150 L/s 1 X 1 25.00
From Km 0.150 to 0.175 L/s 1 X 1 25.00
From Km 0.175 to 0.200 L/s 1 X 1 25.00
From Km 0.200 to 0.225 L/s 1 X 1 25.00
1 1 1 0.70
0.225 L/s
From Km 0.225 to 0.250 L/s 1 X 1 25.00
From Km 0.250 to 0.275 L/s 1 X 1 25.00
From Km 0.275 to 0.300 L/s 1 X 1 25.00
From Km 0.300 to 0.325 L/s 1 X 1 25.00
1 1 1 6.10
0.325 L/s
From Km 0.325 to 0.350 L/s 1 X 1 25.00
From Km 0.350 to 0.375 L/s 1 X 1 25.00
From Km 0.375 to 0.400 L/s 1 X 1 25.00
From Km 0.400 to 0.425 L/s 1 X 1 25.00
1 1 1 0.55
to 0.425 L/s
From Km 0.425 to 0.450 L/s 1 X 1 25.00
From Km 0.450 to 0.475 L/s 1 X 1 25.00
From Km 0.475 to 0.500 L/s 1 X 1 25.00
From Km 0.500 to 0.525 L/s 1 X 1 25.00
1 1 1 6.70
to 0.525 L/s
From Km 0.525 to 0.550 L/s 1 X 1 25.00
From Km 0.550 to 0.575 L/s 1 X 1 25.00
From Km 0.575 to 0.600 L/s 1 X 1 25.00
From Km 0.600 to 0.625 L/s 1 X 1 25.00
1 1 1 0.50
to 0.625 L/s
From Km 0.625 to 0.650 L/s 1 X 1 25.00
From Km 0.650 to 0.675 L/s 1 X 1 25.00
From Km 0.675 to 0.700 L/s 1 X 1 25.00
From Km 0.700 to 0.725 L/s 1 X 1 25.00
1 1 1 0.42
to 0.725 L/s
From Km 0.725 to 0.750 L/s 1 X 1 25.00
From Km 0.750 to 0.775 L/s 1 X 1 25.00
From Km 0.775 to 0.800 L/s 1 X 1 25.00
From Km 0.800 to 0.825 L/s 1 X 1 25.00
From Km 0.825 to 0.850 L/s 1 X 1 25.00
1 1 1 0.50
to 0.850 L/s
From Km 0.850 to 0.875 L/s 1 X 1 25.00
From Km 0.875 to 0.900 L/s 1 X 1 25.00
From Km 0.900 to 0.925 L/s 1 X 1 25.00
From Km 0.925 to 0.950 L/s 1 X 1 25.00
1 1 1 11.80
to 0.950 L/s
From Km 0.950 to 0.975 L/s 1 X 1 25.00
From Km 0.975 to 1.000 L/s 1 X 1 25.00
From Km 1.000 to 1.025 L/s 1 X 1 25.00
From Km 1.025to 1.050 L/s 1 X 1 25.00
1 1 1 0.50
1.050 L/s
From Km 1.050to 1.075L/s 1 X 1 25.00
From Km 1.075to 1.100 L/s 1 X 1 25.00
From Km 1.100to 1.125 L/s 1 X 1 25.00
From Km 1.125to 1.142L/s 1 X 1 17.00
From Km 1.142to 1.162 L/s 1 X 1 20.00
From Km 1.162to 1.171 L/s 1 X 1 9.00
From Km 0.097 to 0.100 R/s 1 X 1 3.00
From Km 0.100 to 0.125 R/s 1 X 1 25.00
From Km 0.125 to 0.150 R/s 1 X 1 25.00
From Km 0.150 to 0.175 R/s 1 X 1 25.00
From Km 0.175 to 0.200 R/s 1 X 1 25.00
From Km 0.200 to 0.225 R/s 1 X 1 25.00
From Km 0.225 to 0.250 R/s 1 X 1 25.00
From Km 0.250 to 0.275 R/s 1 X 1 25.00
From Km 0.275 to 0.300 R/s 1 X 1 25.00
From Km 0.300 to 0.325 R/s 1 X 1 25.00
From Km 0.325 to 0.350 R/s 1 X 1 25.00
From Km 0.350 to 0.375 R/s 1 X 1 25.00
From Km 0.375 to 0.400 R/s 1 X 1 25.00
From Km 0.400 to 0.425 R/s 1 X 1 25.00
From Km 0.425 to 0.450 R/s 1 X 1 25.00
From Km 0.450 to 0.475 R/s 1 X 1 25.00
From Km 0.475 to 0.500 R/s 1 X 1 25.00
From Km 0.500 to 0.525 R/s 1 X 1 25.00
From Km 0.525 to 0.550 R/s 1 X 1 25.00
From Km 0.550 to 0.575 R/s 1 X 1 25.00
From Km 0.575 to 0.600 R/s 1 X 1 25.00
From Km 0.600 to 0.625 R/s 1 X 1 25.00
From Km 0.625 to 0.650 R/s 1 X 1 25.00
From Km 0.650 to 0.675 R/s 1 X 1 25.00
From Km 0.675 to 0.700 R/s 1 X 1 25.00
From Km 0.700 to 0.725 R/s 1 X 1 25.00
From Km 0.725 to 0.750 R/s 1 X 1 25.00
From Km 0.750 to 0.775 R/s 1 X 1 25.00
From Km 0.775 to 0.800 R/s 1 X 1 25.00
From Km 0.800 to 0.825 R/s 1 X 1 25.00
From Km 0.825 to 0.850 R/s 1 X 1 25.00
From Km 0.850 to 0.875 R/s 1 X 1 25.00
From Km 0.875 to 0.900 R/s 1 X 1 25.00
From Km 0.900 to 0.925 R/s 1 X 1 25.00
From Km 0.950 to 0.975 R/s 1 X 1 25.00
From Km 0.975 to 1.000 R/s 1 X 1 25.00
From Km 1.000 to 1.025 R/s 1 X 1 25.00
From Km 1.025to 1.050 R/s 1 X 1 25.00
From Km 1.050to 1.075R/s 1 X 1 25.00
From Km 1.075to 1.100 R/s 1 X 1 25.00
From Km 1.100to 1.125 R/s 1 X 1 25.00
From Km 1.125to 1.142R/s 1 X 1 17.00
From Km 1.142to 1.162 R/s 1 X 1 20.00
From Km 1.162to 1.17 R/s 1 X 1 9.00
TOTAL
5 Plastic sheet
From Km 0.097 to 0.100 L/s 1 X 1 3.00
From Km 0.100 to 0.125 L/s 1 X 1 25.00
From Km 0.125 to 0.150 L/s 1 X 1 25.00
From Km 0.150 to 0.175 L/s 1 X 1 25.00
From Km 0.175 to 0.200 L/s 1 X 1 25.00
From Km 0.200 to 0.225 L/s 1 X 1 25.00
1 1 1 0.70
0.225 L/s
From Km 0.225 to 0.250 L/s 1 X 1 25.00
From Km 0.250 to 0.275 L/s 1 X 1 25.00
From Km 0.275 to 0.300 L/s 1 X 1 25.00
From Km 0.300 to 0.325 L/s 1 X 1 25.00
1 1 1 6.10
0.325 L/s
From Km 0.325 to 0.350 L/s 1 X 1 25.00
From Km 0.350 to 0.375 L/s 1 X 1 25.00
From Km 0.375 to 0.400 L/s 1 X 1 25.00
From Km 0.400 to 0.425 L/s 1 X 1 25.00
1 1 1 0.55
to 0.425 L/s
From Km 0.425 to 0.450 L/s 1 X 1 25.00
From Km 0.450 to 0.475 L/s 1 X 1 25.00
From Km 0.475 to 0.500 L/s 1 X 1 25.00
From Km 0.500 to 0.525 L/s 1 X 1 25.00
1 1 1 6.70
to 0.525 L/s
From Km 0.525 to 0.550 L/s 1 X 1 25.00
From Km 0.550 to 0.575 L/s 1 X 1 25.00
From Km 0.575 to 0.600 L/s 1 X 1 25.00
From Km 0.600 to 0.625 L/s 1 X 1 25.00
1 1 1 0.50
to 0.625 L/s
From Km 0.625 to 0.650 L/s 1 X 1 25.00
From Km 0.650 to 0.675 L/s 1 X 1 25.00
From Km 0.675 to 0.700 L/s 1 X 1 25.00
From Km 0.700 to 0.725 L/s 1 X 1 25.00
1 1 1 0.42
to 0.725 L/s
From Km 0.725 to 0.750 L/s 1 X 1 25.00
From Km 0.750 to 0.775 L/s 1 X 1 25.00
From Km 0.775 to 0.800 L/s 1 X 1 25.00
From Km 0.800 to 0.825 L/s 1 X 1 25.00
From Km 0.825 to 0.850 L/s 1 X 1 25.00
1 1 1 0.50
to 0.850 L/s
From Km 0.850 to 0.875 L/s 1 X 1 25.00
From Km 0.875 to 0.900 L/s 1 X 1 25.00
From Km 0.900 to 0.925 L/s 1 X 1 25.00
From Km 0.925 to 0.950 L/s 1 X 1 25.00
1 1 1 11.80
to 0.950 L/s
From Km 0.950 to 0.975 L/s 1 X 1 25.00
From Km 0.975 to 1.000 L/s 1 X 1 25.00
From Km 1.000 to 1.025 L/s 1 X 1 25.00
From Km 1.025to 1.050 L/s 1 X 1 25.00
1 1 1 0.50
1.050 L/s
From Km 1.050to 1.075L/s 1 X 1 25.00
From Km 1.075to 1.100 L/s 1 X 1 25.00
From Km 1.100to 1.125 L/s 1 X 1 25.00
From Km 1.125to 1.142L/s 1 X 1 17.00
From Km 1.142to 1.162 L/s 1 X 1 20.00
From Km 1.162to 1.171 L/s 1 X 1 9.00
From Km 0.097 to 0.100 R/s 1 X 1 3.00
From Km 0.100 to 0.125 R/s 1 X 1 25.00
From Km 0.125 to 0.150 R/s 1 X 1 25.00
From Km 0.150 to 0.175 R/s 1 X 1 25.00
From Km 0.175 to 0.200 R/s 1 X 1 25.00
From Km 0.200 to 0.225 R/s 1 X 1 25.00
From Km 0.225 to 0.250 R/s 1 X 1 25.00
From Km 0.250 to 0.275 R/s 1 X 1 25.00
From Km 0.275 to 0.300 R/s 1 X 1 25.00
From Km 0.300 to 0.325 R/s 1 X 1 25.00
From Km 0.325 to 0.350 R/s 1 X 1 25.00
From Km 0.350 to 0.375 R/s 1 X 1 25.00
From Km 0.375 to 0.400 R/s 1 X 1 25.00
From Km 0.400 to 0.425 R/s 1 X 1 25.00
From Km 0.425 to 0.450 R/s 1 X 1 25.00
From Km 0.450 to 0.475 R/s 1 X 1 25.00
From Km 0.475 to 0.500 R/s 1 X 1 25.00
From Km 0.500 to 0.525 R/s 1 X 1 25.00
From Km 0.525 to 0.550 R/s 1 X 1 25.00
From Km 0.550 to 0.575 R/s 1 X 1 25.00
From Km 0.575 to 0.600 R/s 1 X 1 25.00
From Km 0.600 to 0.625 R/s 1 X 1 25.00
From Km 0.625 to 0.650 R/s 1 X 1 25.00
From Km 0.650 to 0.675 R/s 1 X 1 25.00
From Km 0.675 to 0.700 R/s 1 X 1 25.00
From Km 0.700 to 0.725 R/s 1 X 1 25.00
From Km 0.725 to 0.750 R/s 1 X 1 25.00
From Km 0.750 to 0.775 R/s 1 X 1 25.00
From Km 0.775 to 0.800 R/s 1 X 1 25.00
From Km 0.800 to 0.825 R/s 1 X 1 25.00
From Km 0.825 to 0.850 R/s 1 X 1 25.00
From Km 0.850 to 0.875 R/s 1 X 1 25.00
From Km 0.900 to 0.925 R/s 1 X 1 25.00
From Km 0.925 to 0.950 R/s 1 X 1 25.00
From Km 0.950 to 0.975 R/s 1 X 1 25.00
From Km 0.975 to 1.000 R/s 1 X 1 25.00
From Km 1.000 to 1.025 R/s 1 X 1 25.00
From Km 1.025to 1.050 R/s 1 X 1 25.00
From Km 1.050to 1.075R/s 1 X 1 25.00
From Km 1.075to 1.100 R/s 1 X 1 25.00
From Km 1.100to 1.125 R/s 1 X 1 25.00
From Km 1.125to 1.142R/s 1 X 1 17.00
From Km 1.142to 1.162 R/s 1 X 1 20.00
From Km 1.162to 1.171 R/s 1 X 1 9.00
TOTAL
6 VCC M30
From Km 0.097 to 0.100 L/s 1 X 1 3.00
From Km 0.100 to 0.125 L/s 1 X 1 25.00
From Km 0.125 to 0.150 L/s 1 X 1 25.00
From Km 0.150 to 0.175 L/s 1 X 1 25.00
From Km 0.175 to 0.200 L/s 1 X 1 25.00
From Km 0.200 to 0.225 L/s 1 X 1 25.00
1 X 1 0.70
0.225 L/s
From Km 0.225 to 0.250 L/s 1 X 1 25.00
From Km 0.250 to 0.275 L/s 1 X 1 25.00
From Km 0.275 to 0.300 L/s 1 X 1 25.00
From Km 0.300 to 0.325 L/s 1 X 1 25.00
1 X 1 6.10
0.325 L/s
From Km 0.325 to 0.350 L/s 1 X 1 25.00
From Km 0.350 to 0.375 L/s 1 X 1 25.00
From Km 0.375 to 0.400 L/s 1 X 1 25.00
From Km 0.400 to 0.425 L/s 1 X 1 25.00
1 1 1 0.55
to 0.425 L/s
From Km 0.425 to 0.450 L/s 1 X 1 25.00
From Km 0.450 to 0.475 L/s 1 X 1 25.00
From Km 0.475 to 0.500 L/s 1 X 1 25.00
From Km 0.500 to 0.525 L/s 1 X 1 25.00
1 1 1 6.70
to 0.525 L/s
From Km 0.525 to 0.550 L/s 1 X 1 25.00
From Km 0.550 to 0.575 L/s 1 X 1 25.00
From Km 0.575 to 0.600 L/s 1 X 1 25.00
From Km 0.600 to 0.625 L/s 1 X 1 25.00
1 1 1 0.50
to 0.625 L/s
From Km 0.625 to 0.650 L/s 1 X 1 25.00
From Km 0.650 to 0.675 L/s 1 X 1 25.00
From Km 0.675 to 0.700 L/s 1 X 1 25.00
From Km 0.700 to 0.725 L/s 1 X 1 25.00
1 1 1 0.42
to 0.725 L/s
From Km 0.725 to 0.750 L/s 1 X 1 25.00
From Km 0.750 to 0.775 L/s 1 X 1 25.00
From Km 0.775 to 0.800 L/s 1 X 1 25.00
From Km 0.800 to 0.825 L/s 1 X 1 25.00
From Km 0.825 to 0.850 L/s 1 X 1 25.00
1 X 1 0.50
to 0.850 L/s
From Km 0.850 to 0.875 L/s 1 X 1 25.00
From Km 0.875 to 0.900 L/s 1 X 1 25.00
From Km 0.900 to 0.925 L/s 1 X 1 25.00
From Km 0.925 to 0.950 L/s 1 X 1 25.00
1 X 1 11.80
to 0.950 L/s
From Km 0.950 to 0.975 L/s 1 X 1 25.00
From Km 0.975 to 1.000 L/s 1 X 1 25.00
From Km 1.000 to 1.025 L/s 1 X 1 25.00
From Km 1.025to 1.050 L/s 1 X 1 25.00
1 1 1 0.50
1.050 L/s
From Km 1.050to 1.075L/s 1 X 1 25.00
From Km 1.075to 1.100 L/s 1 X 1 25.00
From Km 1.100to 1.125 L/s 1 X 1 25.00
From Km 1.125to 1.142L/s 1 X 1 17.00
From Km 1.150to 1.162 L/s 1 X 1 20.00
From Km 1.150to 1.171 L/s 1 X 1 9.00
From Km 0.097 to 0.100 R/s 1 X 1 3.00
From Km 0.100 to 0.125 R/s 1 X 1 25.00
From Km 0.125 to 0.150 R/s 1 X 1 25.00
From Km 0.150 to 0.175 R/s 1 X 1 25.00
From Km 0.175 to 0.200 R/s 1 X 1 25.00
From Km 0.200 to 0.225 R/s 1 X 1 25.00
From Km 0.225 to 0.250 R/s 1 X 1 25.00
From Km 0.250 to 0.275 R/s 1 X 1 25.00
From Km 0.275 to 0.300 R/s 1 X 1 25.00
From Km 0.300 to 0.325 R/s 1 X 1 25.00
From Km 0.325 to 0.350 R/s 1 X 1 25.00
From Km 0.350 to 0.375 R/s 1 X 1 25.00
From Km 0.375 to 0.400 R/s 1 X 1 25.00
From Km 0.400 to 0.425 R/s 1 X 1 25.00
From Km 0.425 to 0.450 R/s 1 X 1 25.00
From Km 0.450 to 0.475 R/s 1 X 1 25.00
From Km 0.475 to 0.500 R/s 1 X 1 25.00
From Km 0.500 to 0.525 R/s 1 X 1 25.00
From Km 0.525 to 0.550 R/s 1 X 1 25.00
From Km 0.550 to 0.575 R/s 1 X 1 25.00
From Km 0.575 to 0.600 R/s 1 X 1 25.00
From Km 0.600 to 0.625 R/s 1 X 1 25.00
From Km 0.625 to 0.650 R/s 1 X 1 25.00
From Km 0.650 to 0.675 R/s 1 X 1 25.00
From Km 0.675 to 0.700 R/s 1 X 1 25.00
From Km 0.700 to 0.725 R/s 1 X 1 25.00
From Km 0.725 to 0.750 R/s 1 X 1 25.00
From Km 0.750 to 0.775 R/s 1 X 1 25.00
From Km 0.775 to 0.800 R/s 1 X 1 25.00
From Km 0.800 to 0.825 R/s 1 X 1 25.00
From Km 0.825 to 0.850 R/s 1 X 1 25.00
From Km 0.850 to 0.875 R/s 1 X 1 25.00
From Km 0.875 to 0.900 R/s 1 X 1 25.00
From Km 0.900 to 0.925 R/s 1 X 1 25.00
From Km 0.925 to 0.950 R/s 1 X 1 25.00
From Km 0.950 to 0.975 R/s 1 X 1 25.00
From Km 0.975 to 1.000 R/s 1 X 1 25.00
From Km 1.000 to 1.025 R/s 1 X 1 25.00
From Km 1.025to 1.050 R/s 1 X 1 25.00
From Km 1.050to 1.075R/s 1 X 1 25.00
From Km 1.075to 1.100 R/s 1 X 1 25.00
From Km 1.100to 1.125 R/s 1 X 1 25.00
From Km 1.125to 1.142R/s 1 X 1 17.00
From Km 1.142to 1.162 R/s 1 X 1 20.00
From Km 1.162to 1.171 R/s 1 X 1 9.00
TOTAL
7 Mastic Pad
L/s 1 X 90 5.50
R/s 1 X 90 5.50
TOTAL
L/s 1 X 41 5.50
R/s 1 X 41 5.50
8 PVC Pipes
1 X 9 14.00
1 X 4 14.00
CC Drains
1 EWE-Drain
From Km 0.097 to 0.100 L/s 1 X 1 3.00
From Km 0.100 to 0.125 L/s 1 X 1 25.00
From Km 0.125 to 0.150 L/s 1 X 1 25.00
From Km 0.150 to 0.175 L/s 1 X 1 25.00
From Km 0.175 to 0.200 L/s 1 X 1 25.00
From Km 0.200 to 0.225 L/s 1 X 1 25.00
From Km 0.225 to 0.250 L/s 1 X 1 25.00
From Km 0.250 to 0.275 L/s 1 X 1 25.00
From Km 0.275 to 0.300 L/s 1 X 1 25.00
From Km 0.300 to 0.325 L/s 1 X 1 25.00
From Km 0.325 to 0.350 L/s 1 X 1 25.00
From Km 0.350 to 0.375 L/s 1 X 1 25.00
From Km 0.375 to 0.400 L/s 1 X 1 25.00
From Km 0.400 to 0.425 L/s 1 X 1 25.00
From Km 0.425 to 0.450 L/s 1 X 1 25.00
From Km 0.450 to 0.475 L/s 1 X 1 25.00
From Km 0.475 to 0.500 L/s 1 X 1 25.00
From Km 0.500 to 0.525 L/s 1 X 1 25.00
From Km 0.525 to 0.550 L/s 1 X 1 25.00
From Km 0.550 to 0.575 L/s 1 X 1 25.00
From Km 0.575 to 0.600 L/s 1 X 1 25.00
From Km 0.600 to 0.625 L/s 1 X 1 25.00
From Km 0.625 to 0.650 L/s 1 X 1 25.00
From Km 0.650 to 0.675 L/s 1 X 1 25.00
From Km 0.675 to 0.700 L/s 1 X 1 25.00
From Km 0.700 to 0.725 L/s 1 X 1 25.00
From Km 0.725 to 0.750 L/s 1 X 1 25.00
From Km 0.750 to 0.775 L/s 1 X 1 25.00
From Km 0.775 to 0.800 L/s 1 X 1 25.00
From Km 0.800 to 0.825 L/s 1 X 1 25.00
From Km 0.825 to 0.850 L/s 1 X 1 25.00
From Km 0.850 to 0.875 L/s 1 X 1 25.00
From Km 0.875 to 0.900 L/s 1 X 1 25.00
From Km 0.900 to 0.925 L/s 1 X 1 25.00
From Km 0.925 to 0.950 L/s 1 X 1 25.00
From Km 0.950 to 0.975 L/s 1 X 1 25.00
From Km 0.975 to 1.000 L/s 1 X 1 25.00
From Km 1.000 to 1.025 L/s 1 X 1 25.00
From Km 1.025to 1.050 L/s 1 X 1 25.00
From Km 1.050to 1.075L/s 1 X 1 25.00
From Km 1.075to 1.100 L/s 1 X 1 25.00
From Km 1.100to 1.125 L/s 1 X 1 25.00
From Km 1.125to 1.150L/s 1 X 1 25.00
From Km 1.150to 1.175 L/s 1 X 1 25.00
From Km 1.175to 1.180 L/s 1 X 1 25.00
From Km 0.097 to 0.100 R/s 1 X 1 3.00
From Km 0.100 to 0.125 R/s 1 X 1 25.00
From Km 0.125 to 0.150 R/s 1 X 1 25.00
From Km 0.150 to 0.175 R/s 1 X 1 25.00
From Km 0.175 to 0.200 R/s 1 X 1 25.00
From Km 0.200 to 0.225 R/s 1 X 1 25.00
From Km 0.225 to 0.250 R/s 1 X 1 25.00
From Km 0.250 to 0.275 R/s 1 X 1 25.00
From Km 0.275 to 0.300 R/s 1 X 1 25.00
From Km 0.300 to 0.325 R/s 1 X 1 25.00
From Km 0.325 to 0.350 R/s 1 X 1 25.00
From Km 0.350 to 0.375 R/s 1 X 1 25.00
From Km 0.375 to 0.400 R/s 1 X 1 25.00
From Km 0.400 to 0.425 R/s 1 X 1 25.00
From Km 0.425 to 0.450 R/s 1 X 1 25.00
From Km 0.450 to 0.475 R/s 1 X 1 25.00
From Km 0.475 to 0.500 R/s 1 X 1 25.00
From Km 0.500 to 0.525 R/s 1 X 1 25.00
From Km 0.525 to 0.550 R/s 1 X 1 25.00
From Km 0.550 to 0.575 R/s 1 X 1 25.00
From Km 0.575 to 0.600 R/s 1 X 1 25.00
From Km 0.600 to 0.625 R/s 1 X 1 25.00
From Km 0.625 to 0.650 R/s 1 X 1 25.00
From Km 0.650 to 0.675 R/s 1 X 1 25.00
From Km 0.675 to 0.700 R/s 1 X 1 25.00
From Km 0.700 to 0.725 R/s 1 X 1 25.00
From Km 0.725 to 0.750 R/s 1 X 1 25.00
From Km 0.750 to 0.775 R/s 1 X 1 25.00
From Km 0.775 to 0.800 R/s 1 X 1 25.00
From Km 0.800 to 0.825 R/s 1 X 1 25.00
From Km 0.825 to 0.850 R/s 1 X 1 25.00
From Km 0.850 to 0.875 R/s 1 X 1 25.00
From Km 0.875 to 0.900 R/s 1 X 1 25.00
From Km 0.900 to 0.925 R/s 1 X 1 25.00
From Km 0.925 to 0.950 R/s 1 X 1 25.00
From Km 0.950 to 0.975 R/s 1 X 1 25.00
From Km 0.975 to 1.000 R/s 1 X 1 25.00
From Km 1.000 to 1.025 R/s 1 X 1 25.00
From Km 1.025to 1.050 R/s 1 X 1 25.00
From Km 1.050to 1.075R/s 1 X 1 25.00
From Km 1.075to 1.100 R/s 1 X 1 25.00
From Km 1.100to 1.125 R/s 1 X 1 25.00
From Km 1.125to 1.150R/s 1 X 1 25.00
From Km 1.150to 1.175 R/s 1 X 1 25.00
From Km 1.175to 1.180 R/s 1 X 1 25.00
EWE-Divider
From Km 0.097 to 0.100 1 X 1 3.00
From Km 0.100 to 0.125 1 X 1 25.00
From Km 0.125 to 0.150 1 X 1 25.00
From Km 0.150 to 0.175 1 X 1 25.00
From Km 0.175 to 0.200 1 X 1 25.00
From Km 0.200 to 0.225 1 X 1 25.00
From Km 0.225 to 0.250 1 X 1 25.00
From Km 0.250 to 0.275 1 X 1 25.00
From Km 0.275 to 0.300 1 X 1 25.00
From Km 0.300 to 0.325 1 X 1 25.00
From Km 0.325 to 0.350 1 X 1 25.00
From Km 0.350 to 0.375 1 X 1 25.00
From Km 0.375 to 0.400 1 X 1 25.00
From Km 0.400 to 0.425 1 X 1 25.00
From Km 0.425 to 0.450 1 X 1 25.00
From Km 0.450 to 0.475 1 X 1 25.00
From Km 0.475 to 0.500 1 X 1 25.00
From Km 0.500 to 0.525 1 X 1 25.00
From Km 0.525 to 0.550 1 X 1 25.00
From Km 0.550 to 0.575 1 X 1 25.00
From Km 0.575 to 0.600 1 X 1 25.00
From Km 0.600 to 0.625 1 X 1 25.00
From Km 0.625 to 0.650 1 X 1 25.00
From Km 0.650 to 0.675 1 X 1 25.00
From Km 0.675 to 0.700 1 X 1 25.00
From Km 0.700 to 0.725 1 X 1 25.00
From Km 0.725 to 0.750 1 X 1 25.00
From Km 0.750 to 0.775 1 X 1 25.00
From Km 0.775 to 0.800 1 X 1 25.00
From Km 0.800 to 0.825 1 X 1 25.00
From Km 0.825 to 0.850 1 X 1 25.00
From Km 0.850 to 0.875 1 X 1 25.00
From Km 0.875 to 0.900 1 X 1 25.00
From Km 0.900 to 0.925 1 X 1 25.00
From Km 0.925 to 0.950 1 X 1 25.00
From Km 0.950 to 0.975 1 X 1 25.00
From Km 0.975 to 1.000 1 X 1 25.00
From Km 1.000 to 1.025 1 X 1 25.00
From Km 1.025to 1.050 1 X 1 25.00
From Km 1.050to 1.075 1 X 1 25.00
From Km 1.075to 1.100 1 X 1 25.00
From Km 1.100to 1.125 1 X 1 25.00
From Km 1.125to 1.142 1 X 1 17.00
TOTAL
2 Earth filling in Divider

From Km 0.097 to 0.100 1 X 1 3.00
From Km 0.100 to 0.125 1 X 1 25.00
From Km 0.125 to 0.150 1 X 1 25.00
From Km 0.150 to 0.175 1 X 1 25.00
From Km 0.175 to 0.200 1 X 1 25.00
From Km 0.200 to 0.225 1 X 1 25.00
Deduction 1 X 1 -1.20
From Km 0.225 to 0.250 1 X 1 25.00
From Km 0.250 to 0.275 1 X 1 25.00
From Km 0.275 to 0.300 1 X 1 25.00
From Km 0.300 to 0.325 1 X 1 25.00
From Km 0.325 to 0.350 1 X 1 25.00
From Km 0.350 to 0.375 1 X 1 25.00
From Km 0.375 to 0.400 1 X 1 25.00
From Km 0.400 to 0.425 1 X 1 25.00
From Km 0.425 to 0.450 1 X 1 25.00
From Km 0.450 to 0.475 1 X 1 25.00
From Km 0.475 to 0.500 1 X 1 25.00
From Km 0.500 to 0.525 1 X 1 25.00
From Km 0.525 to 0.550 1 X 1 25.00
From Km 0.550 to 0.575 1 X 1 25.00
From Km 0.575 to 0.600 1 X 1 25.00
From Km 0.600 to 0.625 1 X 1 25.00
From Km 0.625 to 0.650 1 X 1 25.00
From Km 0.650 to 0.675 1 X 1 25.00
From Km 0.675 to 0.700 1 X 1 25.00
From Km 0.700 to 0.725 1 X 1 25.00
From Km 0.725 to 0.750 1 X 1 25.00
From Km 0.750 to 0.775 1 X 1 25.00
From Km 0.775 to 0.800 1 X 1 25.00
From Km 0.800 to 0.825 1 X 1 25.00
From Km 0.825 to 0.850 1 X 1 25.00
From Km 0.850 to 0.875 1 X 1 25.00
From Km 0.875 to 0.900 1 X 1 25.00
From Km 0.900 to 0.925 1 X 1 25.00
From Km 0.925 to 0.950 1 X 1 25.00
From Km 0.950 to 0.975 1 X 1 25.00
From Km 0.975 to 1.000 1 X 1 25.00
From Km 1.000 to 1.025 1 X 1 25.00
From Km 1.025to 1.050 1 X 1 25.00
From Km 1.050to 1.075 1 X 1 25.00
From Km 1.075to 1.100 1 X 1 25.00
From Km 1.100to 1.125 1 X 1 25.00
From Km 1.125to 1.142 1 X 1 17.00
TOTAL
3 PCC M15-Drains
From Km 0.097 to 0.100 L/s 1 X 1 3.00
From Km 0.100 to 0.125 L/s 1 X 1 25.00
From Km 0.125 to 0.150 L/s 1 X 1 25.00
From Km 0.150 to 0.175 L/s 1 X 1 25.00
From Km 0.175 to 0.200 L/s 1 X 1 25.00
From Km 0.200 to 0.225 L/s 1 X 1 25.00
From Km 0.225 to 0.250 L/s 1 X 1 25.00
From Km 0.250 to 0.275 L/s 1 X 1 25.00
From Km 0.275 to 0.300 L/s 1 X 1 25.00
From Km 0.300 to 0.325 L/s 1 X 1 25.00
From Km 0.325 to 0.350 L/s 1 X 1 25.00
From Km 0.350 to 0.375 L/s 1 X 1 25.00
From Km 0.375 to 0.400 L/s 1 X 1 25.00
From Km 0.400 to 0.425 L/s 1 X 1 25.00
From Km 0.425 to 0.450 L/s 1 X 1 25.00
From Km 0.450 to 0.475 L/s 1 X 1 25.00
From Km 0.475 to 0.500 L/s 1 X 1 25.00
From Km 0.500 to 0.525 L/s 1 X 1 25.00
From Km 0.525 to 0.550 L/s 1 X 1 25.00
From Km 0.550 to 0.575 L/s 1 X 1 25.00
From Km 0.575 to 0.600 L/s 1 X 1 25.00
From Km 0.600 to 0.625 L/s 1 X 1 25.00
From Km 0.625 to 0.650 L/s 1 X 1 25.00
From Km 0.650 to 0.675 L/s 1 X 1 25.00
From Km 0.675 to 0.700 L/s 1 X 1 25.00
From Km 0.700 to 0.725 L/s 1 X 1 25.00
From Km 0.725 to 0.750 L/s 1 X 1 25.00
From Km 0.750 to 0.775 L/s 1 X 1 25.00
From Km 0.775 to 0.800 L/s 1 X 1 25.00
From Km 0.800 to 0.825 L/s 1 X 1 25.00
From Km 0.825 to 0.850 L/s 1 X 1 25.00
From Km 0.850 to 0.875 L/s 1 X 1 25.00
From Km 0.875 to 0.900 L/s 1 X 1 25.00
From Km 0.900 to 0.925 L/s 1 X 1 25.00
From Km 0.925 to 0.950 L/s 1 X 1 25.00
From Km 0.950 to 0.975 L/s 1 X 1 25.00
From Km 0.975 to 1.000 L/s 1 X 1 25.00
From Km 1.000 to 1.025 L/s 1 X 1 25.00
From Km 1.025to 1.050 L/s 1 X 1 25.00
From Km 1.050to 1.075L/s 1 X 1 25.00
From Km 1.075to 1.100 L/s 1 X 1 25.00
From Km 1.100to 1.125 L/s 1 X 1 25.00
From Km 1.125to 1.150L/s 1 X 1 25.00
From Km 1.150to 1.175 L/s 1 X 1 25.00
From Km 1.175to 1.800 L/s 1 X 1 5.00
From Km 0.097 to 0.100 R/s 1 X 1 3.00
From Km 0.100 to 0.125 R/s 1 X 1 25.00
From Km 0.125 to 0.150 R/s 1 X 1 25.00
From Km 0.150 to 0.175 R/s 1 X 1 25.00
From Km 0.175 to 0.200 R/s 1 X 1 25.00
From Km 0.200 to 0.225 R/s 1 X 1 25.00
From Km 0.225 to 0.250 R/s 1 X 1 25.00
From Km 0.250 to 0.275 R/s 1 X 1 25.00
From Km 0.275 to 0.300 R/s 1 X 1 25.00
From Km 0.300 to 0.325 R/s 1 X 1 25.00
From Km 0.325 to 0.350 R/s 1 X 1 25.00
From Km 0.350 to 0.375 R/s 1 X 1 25.00
From Km 0.375 to 0.400 R/s 1 X 1 25.00
From Km 0.400 to 0.425 R/s 1 X 1 25.00
From Km 0.425 to 0.450 R/s 1 X 1 25.00
From Km 0.450 to 0.475 R/s 1 X 1 25.00
From Km 0.475 to 0.500 R/s 1 X 1 25.00
From Km 0.500 to 0.525 R/s 1 X 1 25.00
From Km 0.525 to 0.550 R/s 1 X 1 25.00
From Km 0.550 to 0.575 R/s 1 X 1 25.00
From Km 0.575 to 0.600 R/s 1 X 1 25.00
From Km 0.600 to 0.625 R/s 1 X 1 25.00
From Km 0.625 to 0.650 R/s 1 X 1 25.00
From Km 0.650 to 0.675 R/s 1 X 1 25.00
From Km 0.675 to 0.700 R/s 1 X 1 25.00
From Km 0.700 to 0.725 R/s 1 X 1 25.00
From Km 0.725 to 0.750 R/s 1 X 1 25.00
From Km 0.750 to 0.775 R/s 1 X 1 25.00
From Km 0.775 to 0.800 R/s 1 X 1 25.00
From Km 0.800 to 0.825 R/s 1 X 1 25.00
From Km 0.825 to 0.850 R/s 1 X 1 25.00
From Km 0.850 to 0.875 R/s 1 X 1 25.00
From Km 0.875 to 0.900 R/s 1 X 1 25.00
From Km 0.900 to 0.925 R/s 1 X 1 25.00
From Km 0.925 to 0.950 R/s 1 X 1 25.00
From Km 0.950 to 0.975 R/s 1 X 1 25.00
From Km 0.975 to 1.000 R/s 1 X 1 25.00
From Km 1.000 to 1.025 R/s 1 X 1 25.00
From Km 1.025to 1.050 R/s 1 X 1 25.00
From Km 1.050to 1.075R/s 1 X 1 25.00
From Km 1.075to 1.100 R/s 1 X 1 25.00
From Km 1.100to 1.125 R/s 1 X 1 25.00
From Km 1.125to 1.150R/s 1 X 1 25.00
From Km 1.150to 1.175 R/s 1 X 1 25.00
From Km 1.175to 1.800 R/s 1 X 1 5.00
DIVIDER
From Km 0.097 to 0.100 1 X 1 3.00
From Km 0.100 to 0.125 1 X 1 25.00
From Km 0.125 to 0.150 1 X 1 25.00
From Km 0.150 to 0.175 1 X 1 25.00
From Km 0.175 to 0.200 1 X 1 25.00
From Km 0.200 to 0.225 1 X 1 25.00
From Km 0.225 to 0.250 1 X 1 25.00
From Km 0.250 to 0.275 1 X 1 25.00
From Km 0.275 to 0.300 1 X 1 25.00
From Km 0.300 to 0.325 1 X 1 25.00
From Km 0.325 to 0.350 1 X 1 25.00
From Km 0.350 to 0.375 1 X 1 25.00
From Km 0.375 to 0.400 1 X 1 25.00
From Km 0.400 to 0.425 1 X 1 25.00
From Km 0.425 to 0.450 1 X 1 25.00
From Km 0.450 to 0.475 1 X 1 25.00
From Km 0.475 to 0.500 1 X 1 25.00
From Km 0.500 to 0.525 1 X 1 25.00
From Km 0.525 to 0.550 1 X 1 25.00
From Km 0.550 to 0.575 1 X 1 25.00
From Km 0.575 to 0.600 1 X 1 25.00
From Km 0.600 to 0.625 1 X 1 25.00
From Km 0.625 to 0.650 1 X 1 25.00
From Km 0.650 to 0.675 1 X 1 25.00
From Km 0.675 to 0.700 1 X 1 25.00
From Km 0.700 to 0.725 1 X 1 25.00
From Km 0.725 to 0.750 1 X 1 25.00
From Km 0.750 to 0.775 1 X 1 25.00
From Km 0.775 to 0.800 1 X 1 25.00
From Km 0.800 to 0.825 1 X 1 25.00
From Km 0.825 to 0.850 1 X 1 25.00
From Km 0.850 to 0.875 1 X 1 25.00
From Km 0.875 to 0.900 1 X 1 25.00
From Km 0.900 to 0.925 1 X 1 25.00
From Km 0.925 to 0.950 1 X 1 25.00
From Km 0.950 to 0.975 1 X 1 25.00
From Km 0.975 to 1.000 1 X 1 25.00
From Km 1.000 to 1.025 1 X 1 25.00
From Km 1.025to 1.050 1 X 1 25.00
From Km 1.050to 1.075 1 X 1 25.00
From Km 1.075to 1.100 1 X 1 25.00
From Km 1.100to 1.125 1 X 1 25.00
From Km 1.125to 1.142 1 X 1 17.00
TOTAL
4 WALLS M15-Drains
From Km 0.097 to 0.100 L/s 1 X 2 3.00
From Km 0.100 to 0.125 L/s 1 X 2 25.00
From Km 0.125 to 0.150 L/s 1 X 2 25.00
From Km 0.150 to 0.175 L/s 1 X 2 25.00
From Km 0.175 to 0.200 L/s 1 X 2 25.00
From Km 0.200 to 0.225 L/s 1 X 2 25.00
From Km 0.225 to 0.250 L/s 1 X 2 25.00
From Km 0.250 to 0.275 L/s 1 X 2 25.00
From Km 0.275 to 0.300 L/s 1 X 2 25.00
From Km 0.300 to 0.325 L/s 1 X 2 25.00
From Km 0.325 to 0.350 L/s 1 X 2 25.00
From Km 0.350 to 0.375 L/s 1 X 2 25.00
From Km 0.375 to 0.400 L/s 1 X 2 25.00
From Km 0.400 to 0.425 L/s 1 X 2 25.00
From Km 0.425 to 0.450 L/s 1 X 2 25.00
From Km 0.450 to 0.475 L/s 1 X 2 25.00
From Km 0.475 to 0.500 L/s 1 X 2 25.00
From Km 0.500 to 0.525 L/s 1 X 2 25.00
From Km 0.525 to 0.550 L/s 1 X 2 25.00
From Km 0.550 to 0.575 L/s 1 X 2 25.00
From Km 0.575 to 0.600 L/s 1 X 2 25.00
From Km 0.600 to 0.625 L/s 1 X 2 25.00
From Km 0.625 to 0.650 L/s 1 X 2 25.00
From Km 0.650 to 0.675 L/s 1 X 2 25.00
From Km 0.675 to 0.700 L/s 1 X 2 25.00
From Km 0.700 to 0.725 L/s 1 X 2 25.00
From Km 0.725 to 0.750 L/s 1 X 2 25.00
From Km 0.750 to 0.775 L/s 1 X 2 25.00
From Km 0.775 to 0.800 L/s 1 X 2 25.00
From Km 0.800 to 0.825 L/s 1 X 2 25.00
From Km 0.825 to 0.850 L/s 1 X 2 25.00
From Km 0.850 to 0.875 L/s 1 X 2 25.00
From Km 0.875 to 0.900 L/s 1 X 2 25.00
From Km 0.900 to 0.925 L/s 1 X 2 25.00
From Km 0.925 to 0.950 L/s 1 X 2 25.00
From Km 0.950 to 0.975 L/s 1 X 2 25.00
From Km 0.975 to 1.000 L/s 1 X 2 25.00
From Km 1.000 to 1.025 L/s 1 X 2 25.00
From Km 1.025to 1.050 L/s 1 X 2 25.00
From Km 1.050to 1.075L/s 1 X 2 25.00
From Km 1.075to 1.100 L/s 1 X 2 25.00
From Km 1.100to 1.125 L/s 1 X 2 25.00
From Km 1.125to 1.150L/s 1 X 2 25.00
From Km 1.150to 1.175 L/s 1 X 2 25.00
From Km 1.175to 1.800L/s 1 X 2 5.00
From Km 0.097 to 0.100 R/s 1 X 2 3.00
From Km 0.100 to 0.125 R/s 1 X 2 25.00
From Km 0.125 to 0.150 R/s 1 X 2 25.00
From Km 0.150 to 0.175 R/s 1 X 2 25.00
From Km 0.175 to 0.200 R/s 1 X 2 25.00
From Km 0.200 to 0.225 R/s 1 X 2 25.00
From Km 0.225 to 0.250 R/s 1 X 2 25.00
From Km 0.250 to 0.275 R/s 1 X 2 25.00
From Km 0.275 to 0.300 R/s 1 X 2 25.00
From Km 0.300 to 0.325 R/s 1 X 2 25.00
From Km 0.325 to 0.350 R/s 1 X 2 25.00
From Km 0.350 to 0.375 R/s 1 X 2 25.00
From Km 0.375 to 0.400 R/s 1 X 2 25.00
From Km 0.400 to 0.425 R/s 1 X 2 25.00
Deduction 1 X 1 1.20
From Km 0.425 to 0.450 R/s 1 X 2 25.00
From Km 0.450 to 0.475 R/s 1 X 2 25.00
From Km 0.475 to 0.500 R/s 1 X 2 25.00
From Km 0.500 to 0.525 R/s 1 X 2 25.00
From Km 0.525 to 0.550 R/s 1 X 2 25.00
From Km 0.550 to 0.575 R/s 1 X 2 25.00
From Km 0.575 to 0.600 R/s 1 X 2 25.00
From Km 0.600 to 0.625 R/s 1 X 2 25.00
From Km 0.625 to 0.650 R/s 1 X 2 25.00
From Km 0.650 to 0.675 R/s 1 X 2 25.00
From Km 0.675 to 0.700 R/s 1 X 2 25.00
From Km 0.700 to 0.725 R/s 1 X 2 25.00
From Km 0.725 to 0.750 R/s 1 X 2 25.00
From Km 0.750 to 0.775 R/s 1 X 2 25.00
From Km 0.775 to 0.800 R/s 1 X 2 25.00
From Km 0.800 to 0.825 R/s 1 X 2 25.00
From Km 0.825 to 0.850 R/s 1 X 2 25.00
From Km 0.850 to 0.875 R/s 1 X 2 25.00
From Km 0.875 to 0.900 R/s 1 X 2 25.00
From Km 0.900 to 0.925 R/s 1 X 2 25.00
From Km 0.925 to 0.950 R/s 1 X 2 25.00
From Km 0.950 to 0.975 R/s 1 X 2 25.00
From Km 0.975 to 1.000 R/s 1 X 2 25.00
From Km 1.000 to 1.025 R/s 1 X 2 25.00
From Km 1.025to 1.050 R/s 1 X 2 25.00
From Km 1.050to 1.075R/s 1 X 2 25.00
From Km 1.075to 1.100 R/s 1 X 2 25.00
From Km 1.100to 1.125 R/s 1 X 2 25.00
From Km 1.125to 1.150R/s 1 X 2 25.00
From Km 1.150to 1.175 R/s 1 X 2 25.00
From Km 1.175to 1.1800 R/s 1 X 2 5.00
DIVIDER
From Km 0.097 to 0.100 1 X 2 3.00
From Km 0.100 to 0.125 1 X 2 25.00
From Km 0.125 to 0.150 1 X 2 25.00
From Km 0.150 to 0.175 1 X 2 25.00
From Km 0.175 to 0.200 1 X 2 25.00
From Km 0.200 to 0.225 1 X 2 25.00
From Km 0.225 to 0.250 1 X 2 25.00
From Km 0.250 to 0.275 1 X 2 25.00
From Km 0.275 to 0.300 1 X 2 25.00
From Km 0.300 to 0.325 1 X 2 25.00
From Km 0.325 to 0.350 1 X 2 25.00
From Km 0.350 to 0.375 1 X 2 25.00
From Km 0.375 to 0.400 1 X 2 25.00
From Km 0.400 to 0.425 1 X 2 25.00
From Km 0.425 to 0.450 1 X 2 25.00
From Km 0.450 to 0.475 1 X 2 25.00
From Km 0.475 to 0.500 1 X 2 25.00
From Km 0.500 to 0.525 1 X 2 25.00
From Km 0.525 to 0.550 1 X 2 25.00
From Km 0.550 to 0.575 1 X 2 25.00
From Km 0.575 to 0.600 1 X 2 25.00
From Km 0.600 to 0.625 1 X 2 25.00
From Km 0.625 to 0.650 1 X 2 25.00
From Km 0.650 to 0.675 1 X 2 25.00
From Km 0.675 to 0.700 1 X 2 25.00
From Km 0.700 to 0.725 1 X 2 25.00
From Km 0.725 to 0.750 1 X 2 25.00
From Km 0.750 to 0.775 1 X 2 25.00
From Km 0.775 to 0.800 1 X 2 25.00
From Km 0.800 to 0.825 1 X 2 25.00
From Km 0.825 to 0.850 1 X 2 25.00
From Km 0.850 to 0.875 1 X 2 25.00
From Km 0.875 to 0.900 1 X 2 25.00
From Km 0.900 to 0.925 1 X 2 25.00
From Km 0.925 to 0.950 1 X 2 25.00
From Km 0.950 to 0.975 1 X 2 25.00
From Km 0.975 to 1.000 1 X 2 25.00
From Km 1.000 to 1.025 1 X 1 25.00
From Km 1.025to 1.050 1 X 1 25.00
From Km 1.050to 1.075 1 X 1 25.00
From Km 1.075to 1.100 1 X 1 25.00
From Km 1.100to 1.125 1 X 1 25.00
From Km 1.125to 1.142 1 X 1 17.00
Divider gaps round shapes 1 x 18 (1.2+1.8)/2
TOTAL
5 Mastic pad
L/S Drain 36 X 2 …
R/S Drain 36 X 2 …
Divider 36 X 2 …
TOTAL
L/S Drain 10 x 2
R/S Drain 10 x 2
Divider 10 x 2
Pipe Culvert
1 EWE
Head walls 1 X 2 9.00
Under pipes 1 X 1 9.00
Protectin wall
Front left side Protection wall 1 X 1 10.95
Front right side Protection wall 1 X 1 9.15
back Left side Protection wall 1 X 1 12
Back right side Protection wall 1 X 1 11.5
Apron
Upstream 1 X 1 (27.50+25.40+9.70)/3
Cutoff 1 X 1 31.55
Downstream 1 X 1 (26+25+9.70)/3
Cutoff 1 X 1 28.8
2 PCC M10
Head walls 1 X 2 9.00
3 PCC M15
Under pipes 1 X 1 9.00
Protectin wall
Apron
Upstream 1 X 1 (27.50+25.40+9.70)/3
Cutoff 1 X 1 31.55
Downstream 1 X 1 (26+25+9.70)/3
Cutoff 1 X 1 28.8
VCC M15 walls

4 Head walls 1 X 2 9.00
Pipe Encasement 1 X 1 9.00
Deduction for pipes 1 X 5 12.50
Parapet wall 1 X 2 9.00
TOTAL
5 Filling between Walls
Above pipes 1 X 1 9.00
6 NP3 Hume Pipes

Pipes 1 X 5 12.50
ads
B D Contents
Statement to be Enclosed
Statement to be Enclosed
5.50 0.10 1.65

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.084
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.732
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.066
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.804
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.06
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.0504

27.77
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.06
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 1.416
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
1.20 0.10 0.06
5.50 0.10 13.75

5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 9.35
6.20 0.10 12.4
5.50 0.10 4.95
5.50 0.10 1.65
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75 150.45
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 13.75
5.50 0.10 9.35
6.20 0.10 12.4
5.50 0.10 4.95
1132.53 1298 165.47 2248.96
5.50 0.15 2.48

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 0.13
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 1.10
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 0.10
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 1.21
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 0.09
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 0.08
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 0.09
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 2.12
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
1.20 0.15 0.09
5.50 0.15 20.63

5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 14.03
6.20 0.15 18.60
5.50 0.15 7.43
5.50 0.15 2.48
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 20.63
5.50 0.15 14.03
6.20 0.15 18.60
5.50 0.15 7.43
1760.67 1947 186.33 2976.84
5.50 …. 16.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 0.84
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 7.32
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 0.66
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 8.04
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 0.6
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 0.504
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
1.20 0.6
5.50 …. 137.5
5.50 …. 137.5
5.50 137.5
5.50 137.5
1.20 14.16
5.50 137.5
5.50 137.5
5.50 137.5
5.50 137.5
1.20 0.6
5.50 137.5
5.50 137.5
5.50 137.5
5.50 93.5
6.20 124
5.50 49.5
5.50 …. 16.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5 0.73
5.50 …. 137.5 0.74
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5 s
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 137.5
5.50 …. 93.5
6.20 …. 124
5.50 …. 49.5
11737.82 14080 2342.18 17.33
5.50 (0.32+0.20)/2 4.29

5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 0.32 0.2688
5.50 (0.32+0.20)/2 35.75

5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 2.3424
0.32
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 0.2112
0.32
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 2.5728
0.32
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 0.192
0.32
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 0.16128
0.32
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
1.20 0.192
0.32
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75 (0.32+0.20)/2
5.50 (0.32+0.20)/2 35.75 (0.32+0.20)/2
5.50 (0.32+0.20)/2 35.75 (0.32+0.20)/2
1.20 0.32 4.5312

(0.32+0.20)/2
5.50 (0.32+0.20)/2 35.75 (0.32+0.20)/2
5.50 (0.32+0.20)/2 35.75 (0.32+0.20)/2
5.50 (0.32+0.20)/2 35.75 (0.32+0.20)/2
5.50 (0.32+0.20)/2 35.75
1.20 0.32 0.192
5.50 (0.32+0.20)/2 35.75

5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 24.31
6.20 (0.32+0.20)/2 32.24
5.50 (0.32+0.20)/2 12.87
5.50 (0.32+0.20)/2 4.29
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75 Deduction
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 35.75
5.50 (0.32+0.20)/2 24.31
6.20 (0.32+0.20)/2 32.24
5.50 (0.32+0.20)/2 12.87
3089.58 3375 285.42 6383.84
…. (0.32+0.20)/2 128.7
…. (0.32+0.20)/2 128.7
257.4
…. (0.32+0.20)/2 58.63
…. (0.32+0.20)/2 58.63
117.26
TOTAL 375
… …. 126
… …. 56
TOTAL 182
B D Contents
1.50 (0.73+0.74)/2 3.31

1.50 (0.74+0.65)/2 26.06
1.50 (0.65+0.63)/2 24.00
1.50 (0.63+0.47)/2 20.63
1.50 (0.47+0.34)/2 15.19
1.50 (0.34+0.34)/2 12.75
1.50 (0.34+0.32)/2 12.38
1.50 (0.32+0.43)/2 14.06
1.50 (0.43+0.40)/2 15.56
1.50 (0.40+0.34)/2 13.88
1.50 (0.34+0.07)/2 7.69
1.50 (0.07+0.06)/2 14.06
1.50 (0.06+0.06)/2 2.25
1.50 (0.06+0.06)/2 2.25
1.50 (0.06+0.17/2 4.31
1.50 (0.17+0.11)/2 5.25
1.50 (0.11+0.39)/2 9.38
1.50 (0.39+0.55)/2 17.63
1.50 (0.55+0.75)/2 24.38
1.50 (0.75+0.79)/2 28.88
1.50 (0.79+0.89)/2 31.50 (1.1+1.12)/2
1.50 (0.89+0.78)/2 31.31 (1.12+0.99)/2
1.50 (0.78+0.98)/2 33.00 (0.99+1.06)/2
1.50 (0.98+0.91)/2 35.44 (1.06+0.9)/2
1.50 (0.91+0.85)/2 33.00 (0.9+1.11)/2
1.50 (0.85+0.68)/2 28.69 (1.11+1.05)/2
1.50 (0.68+0.60)/2 24.00 (1.05+0.85)/2
1.50 (0.60+0.64)/2 23.25 (0.85+0.71)/2
1.50 (0.64+0.63)/2 23.81 #REF!
1.50 (0.63+0.74)/2 25.69 #REF!
1.50 (0.74+0.76)/2 28.13
1.50 (0.76+0.54)/2 24.38
1.50 (0.54+0.89)/2 26.81
1.50 (0.89+0.88)/2 33.19
1.50 (0.88+0.66)/2 28.88
1.50 (0.66+0.78)/2 27.00
1.50 (0.78+0.76)/2 28.88
1.50 (0.79+0.89)/2 31.50
1.50 (0.89+0.78)/2 31.31
1.50 (0.78+0.98)/2 33.00
1.50 (0.98+0.91)/2 35.44
1.50 (0.91+0.85)/2 33.00
1.50 (0.85+0.68)/2 28.69
1.50 (0.89+0.88)/2 33.19
1.50 (0.88+0.66)/2 28.88
1.50 (0.64+0.67)/2 2.95
1.50 (0.67+0.49)/2 21.75
1.50 (0.49+0.56)/2 19.69
1.50 (0.56+0.55)/2 20.81
1.50 (0.55+0.45)/2 18.75
1.50 (0.45+0.47)/2 17.25
1.50 (0.47+0.51)/2 18.38
1.50 (0.51+0.53)/2 19.50
1.50 (0.53+0.56)/2 20.44
1.50 (0.56+0.41)/2 18.19
1.50 (0.41+0.21)/2 11.63
1.50 (0.21+0.49)/2 13.13
1.50 (0.49+0.42)/2 17.06
1.50 (0.42+0.36)/2 14.63
1.50 (0.36+0.45)/2 15.19
1.50 (0.45+0.31)/2 14.25
1.50 (0.31+0.77)/2 20.25
1.50 (0.77+0.79)/2 29.25
1.50 (0.79+1.10)/2 35.44
1.50 (1.10+1.12)/2 41.63
1.50 (1.12+0.99)/2 39.56
1.50 (0.99+1.06)/2 38.44
1.50 (1.06+0.90)/2 36.75
1.50 (0.90+1.11)/2 37.69
1.50 (1.11+1.05)/2 40.50
1.50 (1.05+0.85)/2 35.63
1.50 (0.85+0.71)/2 29.25
1.50 (0.71+0.73)/2 27.00
1.50 (0.73+0.63)/2 25.50
1.50 (0.63+0.71)/2 25.13
1.50 (0.71+0.70)/2 26.44
1.50 (0.70+0.51)/2 22.69
1.50 (0.51+0.79)/2 24.38
1.50 (0.79+1.00)/2 33.56
1.50 (1.00+0.76)/2 33.00
1.50 (0.73+0.98)/2 32.63
1.50 (0.98+0.90)/2 36.94
1.50 (1.1+1.12)/2 41.63
1.50 (1.12+0.99)/2 39.75
1.50 (0.99+1.06)/2 38.63
1.50 (1.06+0.9)/2 36.75
1.50 (0.9+1.11)/2 37.88
1.50 (1.11+1.05)/2 40.50
1.50 (1.05+0.85)/2 35.63
1.50 (0.85+0.71)/2 29.25
1.40 0.23 0.966

1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 5.474
2587.51 1529 -1058.51
(0.40+0.80)/2 0.90 1.62

(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -0.648
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -4.05
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -0.648
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -0.648
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -4.05
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -0.648
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -0.648
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 -4.05
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 13.5
(0.40+0.80)/2 0.90 9.18
548.91 972 423.09
1.50 0.23 1.035

1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 1.725
1.50 0.23 1.035
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 8.625
1.50 0.23 1.725
1.40 0.23 0.966

1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 8.05
1.40 0.23 5.474
1083.76 1130 46.24
(0.40+0.20)/2 0.90 1.62

(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 2.7
(0.40+0.20)/2 0.90 1.62
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -0.324
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/3 0.90 13.5
(0.40+0.20)/4 0.90 13.5
(0.40+0.20)/5 0.90 13.5
(0.40+0.20)/6 0.90 13.5
(0.40+0.20)/7 0.90 13.5 46
(0.40+0.20)/8 0.90 13.5
(0.40+0.20)/9 0.90 13.5
(0.40+0.20)/10 0.90 2.7
(0.40+0.20)/2 0.90 1.62

(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -0.648
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -4.05
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -0.648
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -0.648
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -4.05
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -0.648
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -0.648
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 -4.05
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/2 0.90 13.5
(0.40+0.20)/3 0.90 6.75
(0.40+0.20)/4 0.90 6.75
(0.40+0.20)/5 0.90 6.75
(0.40+0.20)/6 0.90 6.75
(0.40+0.20)/7 0.90 6.75
(0.40+0.20)/8 0.90 4.59
(0.40+0.20)/9 0.90 7.29
1687 2031 344
(0.40+0.20)/2 0.90 19.44

(0.40+0.20)/2 0.90 19.44
(0.40+0.20)/2 0.90 19.44
58.32
(0.40+0.20)/2 0.90 5.4
(0.40+0.20)/2 0.90 5.4
(0.40+0.20)/2 0.90 5.4
16.2
TOTAL 74.52 93 18.48
B D Contents
1.80 (4.10+3.30)/2 119.88

(10.00+10.16)/2 (2.85+2.05)/2 222.264
1.8 2.00 72.93

1.8 2.00 60.94
1.8 2.00 79.92 20.23333
1.8 2.00 76.59 3.433333
0.40
(4.05+5.25+3.00)/3 (0.2+0.40)/2 25.67 20.87
0.3 0.30 2.84
(2.80+4.50+3.00)/3 (0.2+0.40+0.6)/3 27.76 4.1
0.3 0.30 2.59
TOTAL 691.38 107 -584.38
1.80 0.30 9.72

TOTAL 10 195 #REF!
(10.00+10.16)/2 0.30 27 82 0.635
1.8 0.30 5.91

1.8 0.30 4.94 63 0.50
1.8 0.30 6.48
1.8 0.30 6.21
(4.05+5.25+3.00)/3 0.20 17.11

0.3 0.30 2.84
(2.80+4.50+3.00)/3 0.20 17.11
0.3 0.30 2.59
TOTAL 90
(1.50+0.50)/2 3.80 68.4

12.50 1.24 139.5
3.14*1.24*1.24/4 -75.50
0.30 0.80 4.32
(1.50+0.5)/2 4.05 44.35 1
(1.50+0.5)/2 4.05 37.06
(1.50+0.5)/2 4.00 48.00
(1.50+0.5)/2 4.00 46.00
312.125
(10.81+11.24)/2 0.82 81.36
… … 62.50
372130
554663.9
40589.91
1 X 1 -1.20 (0.40+0.80)/2 0.90 -0.648
1822052
GENERAL ABSTRACT
Name of Work-Providing infrastructure facilities such as formation of Internal CC roads, CC Drains and Slab culve
Goguladinne-II Village of Markapur Mandal to the Pula Subbaiah Veligonda Project Displaced families of Gottipad
original As per
Estimate Aggrement
S.No Description of Item Amount Amount
1 CC Road 28535058.00 28535058.00
2 CC Drain 36349925.00 36349925.00
3 Slab culverts/Pipe culverts 3909725.00 3909725.00
Sub Total 68794708.00 68794708.00
4 Add tender discount 14.99% Less -10312327
58482381.27
5 Provision for Seignorage Charges 1191170.00 1191170.00

Total:- Rs
7 Provision for NAC. Charges @ 0.10% 68795.00 68795.00
Total:- Rs
8 Provision for GST @ 12 % 8255365.00 8255365.00
9 provision for contingent, drawing... LS 189962.00 189962.00
Total:- Rs 78500000.00 68187673
Percentage excess over ECV (62306922-68794708)/68794708

Percentage excess over Aggrement (52967114-58482381)/58482381
Percentage saving over estimate (61100000-78500000)/78500000
al CC roads, CC Drains and Slab culverts in R&R center of
Project Displaced families of Gottipadia (Par
Est cost Rs Lakhs

As per
praposed
execution
remar
Amount excess less
ks
36719973.00 8184915 0
19651630.00 0 16698295
1899808.00 0 2009917
58271411 8734884.509
-8734885 0 8632180 1031232673
49536526
1412536.00 221366 0 78500000

50949062
49536.53 0 19258
50998599.00
5944383.18 0 2310982
9943.00 0 180019
56952925 8406281 29850651
-15.30
-15.30
-27.45

Final Rev Est CC Roads

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Final Rev Est CC Roads

Uploaded by

Copyright:

Available Formats

DETAILED ESTIMATE

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

Providing 25.4 mm mastic pads for Longitudinal joints, Transversal expansion

Providing Contraction joints in CC pavement using bitumen sealent filler material

As per Cross section Enclosed

Asst.Executive Engineer Asst.Executive Engineer Executive Engineer

Original 60C ORIGINAL 60C

seigniorage) charges and conveyance of all materials

to work site and spreading in uniform layers by

approved means, on prepared surface and

density at OMC etc., complete for finished item of

work as per MoRT&H Specification 401& 408 (5th

revision) and as directed by the Engineer-in-charge

Original 60C ORIGINAL 60C

Original 60C ORIGINAL 60C

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

Original 60C ORIGINAL 60C

Vibrated reinforced cement concrete M 20 grade

Original 60C ORIGINAL 60C

standard hume pipes in CM 1 : 2 proportion by volume

including cost of all materials ( excluding pipes and

collars ), machinery, labour, aligning, packing joints

lead upto 50 m and all lifts. (Cement content: 49.5 kg /

joint, FA : 0.05cum/joint, Hemp Yarn : 0.377kg/joint)

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 and conveyance of all materials to

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, 2100,2700 (5th

Revision) for levelling course.

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

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

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

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 slab

Original 60C ORIGINAL 60C

wrought and put up bars of all diameters including

charges for fabrication of reinforcement including

cutting, bending, binding rods, tying grills, placing

them in position etc., complete including cost and

conveyance of binding wire and all handling charges

items for finished item of work as per standard

drawings, as per the directions of the Engineer-in-

Charge and as per MoRT&H specification 1600 &