Professional Documents
Culture Documents
Ra
Ra
Medarametla Road (SH-2) from Km. 0.000 to 212.500 in the state of Andhra Pradesh under Public Private
Partnership on DBFOT (Toll) Basis.
Concessionaire: M/s. N.A.M. Expressway Limited
Independent Engineer: M/s. LEA Associates South Asia Pvt. Ltd
Name of Work: CUP at Ch. 203+360 under negative Change of Scope
Summary of Item wise Rate Analysis as per Standard Data Book and SoR 2012-13
BoQ SDB
S. No Item Item Description Unit Rate (Rs)
No. No.
Construction of embankment with approved material obtained from borrow
1 1.01 3.16 pits with all lifts and leads, transporting to site, spreading, grading to Cum 189.00
required slope and compacting to meet requirement of table 300-2.
Providing and laying 25 mm thick mastic asphalt wearing course with
paving grade bitumen meeting the requirements given in table 500-29,
prepared by using mastic cooker and laid to required level and slope after
cleaning the surface, including providing antiskid surface with bitumen
2 2.01 5.14 precoated finegrained hard stone chipping of 13.2 mm nominal size at the Sqm 472.00
rate of 0.005 cum per 10 sqm and at an approximate spacing of 10 cm center
to center in both directions, pressed into surface when the temperature of
surfaces is not less than 1000C, protruding 1 mm to 4 mm over mastic
surface, all complete as per clause 515.
Provision of an Reinforced cement concrete crash barrier at the edges of the
road, approaches to bridge structures and medians, constructed with M-40
grade concrete with HYSD reinforcement conforming to IRC:21 and dowel
bars 25 mm dia, 450 mm long at expansion joints filled with pre-moulded
3 3.01 8.22 Meter 2807.00
asphalt filler board, keyed to the structure on which it is built and installed
as per design given in the enclosure to MOST circular No. RW/NH -
33022/1/94-DO III dated 24 June 1994 as per dimensions in the approved
drawing and at locations directed by the Engineer, all as specified
Earth work in excavation of foundation of structures as per drawing and
12.1 B technical specification, including setting out, construction of shoring and
4 4.01 Cum 85.00
(i) bracing, removal of stumps and other deleterious matter, dressing of sides
and bottom and backfilling with approved material. - Depth upto 3 m
Plain/Reinforced Cement Concrete in Open Foundation complete as per
5 4.02 12.8 A Cum 3544.00
Drawing and Technical Specifications. - PCC Grade M15
Plain/Reinforced Cement Concrete in Open Foundation complete as per
6 4.03 12.8 G Cum 4467.00
Drawing and Technical Specifications. - RCC Grade M30
Supplying, Fitting and Placing un-coated HYSD bar Reinforcement in
7 4.04 12.40 MT 52211.00
Foundation complete as per Drawing and Technical Specifications.
Plain/Reinforced cement concrete in sub-structure complete as per drawing
8 5.01 13.5 G Cum 4748.00
and Technical Specifications - RCC Grade M30
Supplying, fitting and placing HYSD bar reinforcement in sub-structure
9 5.02 13.6 MT 52335.00
complete as per drawing and Technical Specifications
Providing weep holes in Brick masonry/Plain/ Reinforced concrete
abutment, wing wall/ return wall with 100 mm dia AC pipe, extending
10 5.03 13.8 Each 452.00
through the full width of the structure with slope of 1V :20H towards
drawing foce. Complete as per drawing and Technical Specifications
Providing and constructing filter media behind abutments, wing walls,
11 5.04 13.10 retaining walls and return walls complete as per Drawings and Technical Cum 703.00
Specifications Clause of IRC: 710.1.4 & 2200
Furnishing and Placing Reinforced/ Prestressed cement concrete in super-
12 6.01 14.1 C Cum 5187.00
structure as per drawing and Technical Specification - RCC Grade M30
Supplying, fitting and placing HYSD bar reinforcement in super-structure
13 6.02 14.2 MT 53254.00
complete as per drawing and technical specifications
14 6.03 14.9 Drainage Spouts complete as per drawing and Technical specification Each 4822.00
PCC M15 Grade leveling course below approach slab complete as per
15 6.04 14.10 Cum 3408.00
drawing and Technical specification
Reinforced cement concrete approach slab including reinforcement and
16 6.05 14.11 Cum 6951.00
formwork complete as per drawing and Technical specification
b) Machinery
Hydraulic Excavator - 60cum/hour hour 1.670 2600.30 4342.50 S. No.3 in Pg. no.29 of Part-II
Tipper 10 tonne capacity (160 X L) tonne. SDB (First Revision) Item
640.000 5.65 3616.00
L=2 Km km No.1.4
Add 10 per cent of cost of carriage to cover
361.60
cost of loading and unloading
Dozer 80 HP for spreading - 200cum/hour hour 0.500 2398.80 1199.40 S. No.1 in Pg. no.29 of Part-II
Motor grader for grading - 100cum/hour hour 1.000 2797.00 2797.00 S. No.2 in Pg. no.29 of Part-II
Water tanker 6 KL capacity hour 4.000 372.00 1488.00 S. No.8 in Pg. no.29 of Part-II
Vibratory roller 8 -10 tonnes - 100cum/hour hour 1.000 2384.90 2384.90 S. No.6 in Pg. no.29 of Part-II
c) Material
Cost of water KL 24.000 0.00 0.00
d) Overhead charges @ 4.615% on (a+b+c) 759.20
e) Contractor's profit @ 10% on (a+b+c+d) 1721.00
Cost for 100 cum (a+b+c+d+e) 18931.01
Rate per cum (a+b+c+d+e)/100 189.31
say 189.00
Unit = sqm
Taking output = 35.00 sqm (0.87 cum )
assuming a density of 2.3 tonnes/cum.-2
tonnes
a) Labour
Mate day 0.44 285.00 125.40 S. No.71 in Pg. no.11 of Part-II
Mazdoor day 10.00 250.00 2500.00 S. No.73 in Pg. no.11 of Part-II
Mazdoor skilled day 1.00 250.00 250.00
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 0.06 310.00 18.60 S. No.14 in Pg. no.29 of Part-II
Air compressor 250 cfm hour 0.06 402.00 24.12 S. No.12 in Pg. no.29 of Part-II
Mastic cooker 1 tonne capacity hour 6.00 56.00 336.00 S. No.29 in Pg. no.30 of Part-II
Bitumen boiler 1500 litres capacity hour 6.00 182.00 1092.00 S. No.27 in Pg. no.30 of Part-II
Tractor for towing and positioning of mastic
hour 1.00 361.00 361.00 S. No.9 in Pg. no.29 of Part-II
cooker and bitumen boiler
c) Material
Base mastic (without coarse aggregates) = 60
per cent
Coarse aggregate (6.3mm to 13.2 mm) = 40
per cent .
I) Bitumen @ 10.2 per cent by weight of mix.
tonne 0.20 39333.00 8023.93
2 x 10.2/100 = 0.204
Less Machine
Contractors Blasting crushing
Lead Conveyance Toal Cost per
Profit & Basic cost charges charges (25%,
Sl. No Description of Material in Cost per Km unit (Rs.)
Overheads (Rs.) (S.No. 36 of S.No. 37 of
Kms (Rs.) (a+b+c+d+e)
(Less 14%) on Part-2) (Rs.) Part-2) on (c)
(a) (Rs.)
2 40 mm SS-5 HBG M/C metal 0 0.00 0.00 504.80 70.00 126.20 701.00
3 20 mm SS-5 HBG M/C metal 0 0.00 0.00 848.60 70.00 212.15 1130.75
4 10 mm SS-5 HBG M/C metal 0 0.00 0.00 564.80 70.00 141.20 776.00
8 Corrosion resistant Structural steel (HSCR Bars) (per MT) 47052.00 47052.00
Hyd-GNT Road
B.Plant/HM Plant
1.5 Km
100 mtrs
Km. 181+500
Stone Quarry
1.5 Km
Ramanjaneya Puram
Km. 199+000 Gravel Quarry
5.90 Km
Km. 213+690
Medarametla
0.00 Km
Thimmanapalem
Gundlakamma River Sand
Bitumen (VG-30 & CRMB 60) Base Price Effective Apr. 2013 at IOCL, Chennai
Lead (Chennai) for Emulsion (round the trip) 672.00 Km Rs. 1.50
Lead (Chennai) for Bulk Bitumen (round the trip) 672.00 Km Rs. 1.50