CC Road Model Estimate With SSR 2012-13 Excel

Name of the Work:
Laying of CC Road in --------------------------- village of ----------------------- Mandal
Grant:- MRR 2012-13

Est. Cost :- Rs. 100.00 Lakhs
(------------------(H) to ---------------------------(H))
GSB
Length
410
Width
4
CC
Length
Width
thick
Quary
Metal
Sand
410
3.75
0.2
x
y
20
20
(Devunuri Ramesh (H) to I. Rajamouli (H
unuri Ramesh (H) to I. Rajamouli (H))
SPECIFICATION REPORT
Specification report accompanying the detailed estimate for the work

(Devunuri Ramesh (H) to I. Rajamouli (H))
Grant:- MRR 2012-13
The above wok has been administratively santioned for Rs. 15.00 Lakhs vide Proc. No. Plg. III/379/2012,
Dated : 07.11.2012 of Chairperson, Integrated Action Plan, District Level Committee & District Collector, Karimnagar,
under IAP 2012-13 grant.
The estimate is prepared with the following specifications
1
Construction of granular Sub-Base by providing local materials (Table 400.13) spreading in uniform layers with
motor grader on prepared surface, mixing by mix in place method with rotavator at OMC and compacting with
smooth wheeled roller to achieve the desired density complete as per Clause 407 as per Technical Specification Clause
408. including overhead charges & Contractor profit, but excluding VAT & Seignorage charges.
2
Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete
pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per clause
1501.22 M25(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding
25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher using approved mix
design, laid in approved fixed side form work (steel channel, laying and fixing of 125 micron thick polythene film,
wedges, steel plates including levelling the form work as per drawing), spreading the concrete with shovels, rakes,
compacted using needle, screed and plate vibrators and finished in continous operation including provision of
contraction and expansion, construction joints, applying debonding strips, primer, sealant, dowel bars, near
approachs to bridge/culvert and construction joint, admixtures as approved, curing of concrete slabs for 14 days,
curing compound (where specified) and water finishing to lines and grade as per drawing and technical specification
clause 1501.22 including overhead charges & Contractors profit but excluding VAT & Seignorage charges.
Construction of granular Shoulders by providing local materials (Table 400.13) spreading in uniform layers mixing
by mix in place method as per Technical Specification. including overhead charges & Contractor profit, but excluding
VAT & Seignorage charges.
The estimate is prepared with current Revised SSR 2012-13 and accordingly submitted for Technical
sanction
Asst. Exe.Engineer,
(PR) PIU Sub Division,
Dy.Executive Engineer,
Executive Engineer,
(PR) PIU Division,
GENERAL ABSTRACT
Name of the work : Laying of CC Road in --------------------------- village of ---------------------- Mandal
S.No
Item
Amount
Cost of Civil Work
LS For Sign board
Add 5% VAT
83920.00
Seignorage Charges
23991.00
Provision for QC Charges at 0.5%
LS For Unfore-seen items of work
1676403.00
2000.00
TOTAL ESTIMATE COST Rs.
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
Page 5 of 18
8392.00
1794706.00
DETAILED AND ABSTRACT ESTIMATE

Laying of CC Road in --------------------------- village of ----------------------Name of the work : Mandal
Grant:- MRR 2012-13
Sl.
No
Description of Item
Nos
Length
Width
Thick
ness
6
Qty
Rate
Unit
Amount
10
246.00
360.20
Cum
1 Construction of granular Sub-Base by providing local materials (Table 400.13)
spreading in uniform layers with motor grader on prepared surface, mixing by mix in
place method with rotavator at OMC and compacting with smooth wheeled roller to
achieve the desired density complete as per Clause 407 as per Technical Specification
Clause 408. including overhead charges & Contractor profit, but excluding VAT &
Seignorage charges.
(------------------(H) to --------------------------(H))
410.00
4.00
0.15
88609.00
2 Construction of un-reinforced, dowel jointed at expansion and construction joint only,
plain cement concrete pavement, thickness as per design, over a prepared sub base,
with 43 grade cement or any other type as per clause 1501.22 M25(Grade), coarse and
fine agregates conforming to IS:383 maximum size of coarse agregate not exceeding
25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate
weigh batcher using approved mix design, laid in approved fixed side form work
(steel channel, laying and fixing of 125 micron thick polythene film, wedges, steel
plates including levelling the form work as per drawing), spreading the concrete with
shovels, rakes, compacted using needle, screed and plate vibrators and finished in
continous operation including provision of contraction and expansion, construction
joints, applying debonding strips, primer, sealant, dowel bars, near approachs to
bridge/culvert and construction joint, admixtures as approved, curing of concrete
slabs for 14 days, curing compound (where specified) and water finishing to lines and
grade as per drawing and technical specification clause 1501.22 including overhead
charges & Contractors profit but excluding VAT & Seignorage charges.
(------------------(H) to ------------------1
--------(H))
410.00
3.75
0.20
307.50
307.50
5036.35 Cum
1548678.00
238.51 Cum
39116.00
3 Construction of granular Shoulders by providing local materials (Table

400.13) spreading in uniform layers mixing by mix in place method as per
Technical Specification. including overhead charges & Contractor profit, but
excluding VAT & Seignorage charges.
(------------------(H) to ------------------2
--------(H))
410.00
1.00
0.20
164.00
164.00
Cum
TOTAL
Rs :
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
Page 6 of 18
1676403.00
DATA - SHEET (As per 2012-13)

Name of the work : Laying of CC Road in --------------------------- village of ----------------------- Mandal
S.
No.
Index
Code
Desription of Item
Unit
Qty
Rate
Amount
RBR Construction of granular Sub-Base by providing local materials (Table 400.13) spreading in uniform layers with motor
SBBS- grader on prepared surface, mixing by mix in place method with rotavator at OMC and compacting with smooth
wheeled roller to achieve the desired density complete as per Clause 407 as per Technical Specification Clause 408.
1
including overhead charges & Contractor profit, but excluding VAT & Seignorage charges.
a)
b)
Unit = Cum
Taking output = 300 cum
Labour
Mazdoor (Skilled)
Mazdoor (Unskilled)
Machinery
Motor grader for grading 110 HP @ 50 cum per hour
c)
Vibratory Roller 80-100 KN @ 10 cum per hour

Tractor with rotavator @ 25 cum per hour
Water tanker 6kl capacity
Material
Naturally occurring gravel (Local materials as per Table
400.13)
a)
c)
Water
Basic rate of Granular shoulder for 300 cum
Basic rate of Granular shoulder per cum
Add 14% for over head charges & Contractors profit
(excl.4%VAT)
Add for conveyance for Gravel
Rate per cum
2.48
10.00
285.00
250.00
706.80
2500.00
hour
hour
hour
hour
6.00
30.00
12.00
5.00
920.60
367.00
372.00
0.00
27618.00
4404.00
1860.00
cum
384.00
75.00
28800.00
kl
30.00
0.00
0.00
65888.80
219.63
30.75
cum
1.28
85.80
250.38
109.82
360.20
Cement Concrete Pavement
RBR-CCPV-5
day
day
Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain cement concrete
pavement, thickness as per design, over a prepared sub base, with 43 grade cement or any other type as per
clause 1501.22 M25(Grade), coarse and fine agregates conforming to IS:383 maximum size of coarse agregate
not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and appropriate weigh
batcher using approved mix design, laid in approved fixed side form work (steel channel, laying and fixing
of 125 micron thick polythene film, wedges, steel plates including levelling the form work as per drawing),
spreading the concrete with shovels, rakes, compacted using needle, screed and plate vibrators and finished
in continous operation including provision of contraction and expansion, construction joints, applying
debonding strips, primer, sealant, dowel bars, near approachs to bridge/culvert and construction joint,
admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified) and water
finishing to lines and grade as per drawing and technical specification clause 1501.22 including overhead
charges & Contractors profit but excluding VAT & Seignorage charges.
Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a)
Labour
Mason (1st class)
day
5.00
315.00
Mason (2nd class)
day
5.00
285.00
1,575.00
1,425.00
Mazdoor (unskilled)
day
150.00
250.00
37,500.00
Mazdoor(skilled)
day
6.00
250.00
1,500.00
Surveyor
day
2.00
285.00
570.00
Mazdoor (semi-skilled)
day
6.00
250.00
1,500.00
Black smith for cutting of dowel bars including removal

of burrs, fabrications & fixing of dowel bars
day
1.00
285.00
285.00
44355.00
b)
Machinery
Page 7 of 18
Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with

weight batcher and suitable capacity calibrated water
tank
Needle vibrator
Hour
36.00
370.00
13,320.00
Screed vibrator
Plate vibrator
Hour
9.00
40.00
360.00
Hour
9.00
40.00
360.00
Water tanker 6 Kl. Capacity
Hour
5.00
372.00
1,860.00
Air compressor ( 1hour initial + 1 hour final)
Hour
2.00
402.00
Hour
804.00
16,704.00
c)
(I)
(ii)
Material
Crushed stone coarse aggregates, grading will be as per clause 1501.2.4.1 (Table 1500.1) of specifications @
0.90 Cum/cum of concrete
20mm
Cum
44.55
1183.75
52,736.06
10mm
Cum
22.95
811.25
18,618.19
Sand as per IS:383 and conforming to clause 1500.2.4.2.

@ 0.45 cum of concrete
Cement @ 350 Kg/cum of concrete
cum
33.75
335.00
11,306.25
tonne
26.25
4400.00
115,500.00
(iii)
sqm
412.5
15.00
6,187.50
(iv) Polythene sheet 125 micron
(v) Mild steel dowel bar 25mm dia of grade S 240.500 mm long 20 Nos. at culvert/bridge slab and at
construction joiont including 5 percent wastage
(4x20x0.500) + 5 per cent wastage = 42m @ 2.80 Kg per

m = 117.6 kg. (September 2012 Rate)
Bitumen primer @ 200ml. Per joint for 23 joints
Kg
117.6
45.50
tonne
0.005
0.00
0.00
Bitumenous sealant 800 ml. Per joint for 23 joints
Litre
19.00
46.20
877.80
Jute rope 12mm dia including 5 per cent wastage
90.00
5.00
450.00
Debonding strips 3.75m. (length) x 10mm (width) x 5

mm (thick) cut-out of rubber filler board or similar
material including 5 per cent wastage
90.00
9.00
810.00
Polythene sheathing, covering 2/3rd dowel bars (20x23)

and tight fit including 5 per cent wastage
No
483.00
0.50
241.50
Plasticizer 0.5 per cent by weight of cement
Litre
122.00
75.00
9150.00
Curing compound (if used) @ 0.33 litre per sqm
Litre
131.25
123.00
16143.75
Joint filler board 20mm thick as per IS:1838
sqm
3.00
570.00
1710.00
(4x3.75x0.200 = 3 sqm)
5350.8
239081.85
300140.85
(d)
Form work @ 3% on (a+b+c)
9004.23
Cost for 75 cum = a+b+c+d
(e)
309145.08
Rate per Cum = (a+b+c+d+e)/75

Over head charges & contracots profit @ 14.00% on (a+b+c+d)
4121.93
Rate per cum
4699.01
577.07
Conveyance charges
(I)
(ii)
Crushed stone coarse aggregates, grading will be as per clause 1501.2.4.1 (Table 1500.1) of
specifications @ 0.90 Cum/cum of concrete
20mm & 10mm
Cum
0.90
242.60
218.34
Sand as per IS:383 and conforming to clause 1500.2.4.2.

@ 0.45 cum of concrete
Total Conveyance charges
cum
0.45
242.60
109.17
327.51
Conveyance charges per cum
327.51
Form work @ 3% on conveyance charges
9.83
Rate per cum including conveyance
5036.35
RBR Construction of granular Shoulders by providing local materials (Table 400.13) spreading in uniform layers mixing by
SBBS- mix in place method as per Technical Specification. including overhead charges & Contractor profit, but excluding VAT
& Seignorage charges.
1
a)
Unit = Cum
Taking output = 300 cum
Labour
Mazdoor (Skilled)
Mazdoor (Unskilled)
day
day
Page 8 of 18
2.48
10.00
285.00
250.00
706.80
2500.00
b)
Machinery
Motor grader for grading 110 HP @ 50 cum per hour
c)
Vibratory Roller 80-100 KN @ 10 cum per hour

Tractor with rotavator @ 25 cum per hour
Water tanker 6kl capacity
Material
Naturally occurring gravel (Local materials as per Table
400.13)
a)
c)
Water
Basic rate of Granular shoulder for 300 cum
Basic rate of Granular shoulder per cum
Add 14% for over head charges & Contractors profit
(excl.4%VAT)
Add for conveyance for Gravel
Rate per cum
hour
hour
hour
hour
6.00
30.00
12.00
5.00
372.00
0.00
0.00
0.00
1860.00
cum
384.00
75.00
28800.00
kl
30.00
0.00
0.00
33866.80
112.89
15.80
cum
1.28
85.80
128.69
109.82
238.51
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
Page 9 of 18
LEAD STATEMENT (AS PER SSR 2012-13)

Name of the work : Laying of CC Road in --------------------------- village of ----------------------- Mandal
Sl
No.
Description in Material
Name of the
Quarry
Lead in
Km
Initial
Conveyance
charges
Blasting
Charges
Machine
Crushing
Charges
Total Amount with out

seignorage &
conveyance charges
Gravel
Local
6.00
75.00
85.80
75.00
Sand for Mortar
20.00
335.00
242.60
335.00
20 mm HBG metal-(SS5)
20.00
891.00
242.60
70.00
222.75
1183.75
10 mm HBG Metal-(SS5)
20.00
593.00
242.60
70.00
148.25
811.25
Cement Sep' 12
Local
4400.00
4400.00
CERTIFICATE:1) The Leads Provided above are true and nearest to the site to the best of my knowledge and belief.
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
SEIGNEORAGE CHARGES STATEMENT

Qty of Material
Sl. No
Description of item
Unit
Qty
Gravel/
Sand
Earth
1
2
3
4
5
6
1
Granular Sub-Base
Cum
246.00
314.88
2
CC Pavement
Cum
307.50
138.38
3
Granular Shoulders
Cum
164.00
209.92
TOTAL
138.38
209.92
Seigneorage Charges per CUM in Rs.
40.00
22.00
5535.00
Total Seigneorage Charges
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
4618.24
23991.00
Metal
7
276.75
276.75
50.00
13837.50
PRE MEASUREMENTS
Name of the work : Laying of CC Road in --------------------------- village of ---------------------Mandal
Sl.
No
1
1
Description of Item
Nos
Length
Width
Thick
ness
2
3
4
5
6
Premeasurements of built-up spray grout layer over prepared base consisting of a
two layer composite 75mm thick
1/2 to 1/4 km
1
1.20
0.30
0.075
1
5.00
0.20
0.075
1/4 to 1/6 km
2
3.00
0.20
0.075
1
3.00
0.50
0.075
1/6 to 1/8 km
1
30.00
0.30
0.075
1
5.00
0.20
0.075
1/8 to 2/0 km
2
30.00
0.20
0.075
2/0 to 2/2 km
1
0.60
0.25
0.075
3/0 to 3/2 km
1
0.60
0.45
0.075
1
10.00
0.20
0.075
1
6.00
0.45
0.075
1
0.60
0.25
0.075
3
1.20
0.20
0.075
1
1.20
0.20
0.075
3/2 to 3/4 km
1
6.00
0.70
0.075
2
1.80
0.40
0.075
3
1.00
0.90
0.075
1
0.90
3.75
0.075
1
3.00
0.50
0.075
3
0.50
0.30
0.075
2
0.70
0.60
0.075
2
4.20
0.50
0.075
3/4 to 3/6 km
2
6.00
1.50
0.075
2
0.60
0.30
0.075
3
0.90
0.40
0.075
2
0.60
0.45
0.075
3
0.50
1.00
0.075
3/6 to 3/8 Km
1
3.00
1.00
0.075
1
1.00
1.50
0.075
CC to be laid
3/8 to 4/0 Km
4/0 to 4/2 km
2
1.00
0.50
0.075
1
0.20
3.75
0.075
3
0.60
0.45
0.075
4/2 to 4/4 km
3
1.80
1.20
0.075
1
1.20
1.00
0.075
1
1.50
0.50
0.075
1
7.00
1.50
0.075
1
0.50
1.00
0.075
3
0.60
0.40
0.075
1
0.65
0.50
0.075
WMM
4/4 to 4/650 km
4/8 to 5/0 Km
3
1.50
1.00
0.075
2
1.80
0.90
0.075
2
0.60
0.50
0.075
2
3.00
0.60
0.075
3
0.45
0.60
0.075
1
1.50
0.50
0.075
1
30.00
0.30
0.075
5/0 to 5/2 km
1
3.00
0.30
0.075
2
75.00
0.20
0.075
5/2 to 5/4 km
1
2.20
0.55
0.075
2
1.50
0.80
0.075
2
3.00
0.50
0.075
5/4 to 5/6 km
3
0.45
0.30
0.075
1
5.00
0.25
0.075
2
1.00
0.50
0.075
2
0.50
0.30
0.075
1
0.30
0.30
0.075
Page 12 of 18
Qty
0.03
0.08
0.09
0.11
0.68
0.08
0.90
0.01
0.02
0.15
0.20
0.01
0.05
0.02
0.32
0.11
0.20
0.25
0.11
0.03
0.06
0.32
1.35
0.03
0.08
0.04
0.11
0.23
0.11
0.08
0.06
0.06
0.49
0.09
0.06
0.79
0.04
0.05
0.02
0.34
0.24
0.05
0.27
0.06
0.06
0.68
0.07
2.25
0.09
0.18
0.23
0.03
0.09
0.08
0.02
0.01
Sl.
No
Description of Item
Nos
Length
Width
Thick
ness
Qty
3
1
1
2
2
1
2
2
1
3
1
2
1
3
2
2
2
1
2
1
2
2
3
1
2
2
1
1
3
1
3
2
2
1
3
2
3
3
2
3
2
1
1
1
3
1
2
1
3
2
2
2
3
1
2
3
2
2
2
2
2
1
1
2
2
1
4
1.00
0.50
0.30
2.00
0.75
0.90
0.60
0.80
0.70
1.00
0.60
0.80
0.70
0.50
0.60
0.25
6.00
0.60
2.20
1.50
3.00
0.30
5.00
1.00
0.50
0.30
2.00
2.00
1.50
2.90
1.40
0.75
50.00
0.70
3.00
2.20
0.65
0.60
0.90
0.60
1.00
0.75
0.60
0.90
40.00
0.60
0.80
0.70
0.50
0.40
0.50
0.60
1.50
0.45
0.50
0.60
0.75
0.45
1.00
1.20
0.50
11.00
2.00
0.40
0.40
5
1.00
0.30
0.30
0.30
0.60
0.30
0.45
0.50
0.55
0.70
0.45
0.50
0.55
0.60
0.25
0.90
0.30
0.25
0.55
0.80
0.50
0.45
0.25
0.50
0.30
0.30
0.30
1.50
0.45
0.50
0.75
0.45
0.30
0.35
0.45
0.45
0.90
0.30
0.40
0.45
0.50
0.60
0.45
0.50
0.25
0.45
0.50
0.55
0.60
0.30
0.90
0.30
3.75
0.30
0.25
0.45
0.40
0.30
0.50
0.45
1.00
1.30
1.00
0.25
0.25
6
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
7
0.08
0.01
0.01
0.09
0.03
0.04
0.04
0.03
0.09
0.05
0.04
0.03
0.09
0.05
0.02
0.03
0.14
0.02
0.09
0.18
0.23
0.03
0.09
0.08
0.02
0.01
0.05
0.68
0.05
0.33
0.16
0.05
1.13
0.06
0.20
0.22
0.13
0.03
0.08
0.04
0.04
0.03
0.02
0.10
0.75
0.04
0.03
0.09
0.05
0.02
0.07
0.04
0.42
0.02
0.03
0.04
0.05
0.02
0.08
0.08
0.04
1.07
0.30
0.02
0.01
1
6/0 to 6/2 km
6/2 to 6/4 km
6/4 to 6/6 km
6/6 to 6/8 km
6/8 to 7/0 km
7/0 to 7/2 km
7/8 to 8/0 km
8/0 to 8/2 km
8/2 to 8/4 km
8/4 to 8/6 km
8/6 to 8/8 km
8/8 to 9/0 km
9/0 to 9/2 km
9/4 to 9/6 km
9/6 to 9/8 km
9/8 to 10/0 km
10/0 to 10/2 km
Page 13 of 18
Sl.
No
Description of Item
2
10/4 to 10/6 km
10/6 to 10/8 km
10/8 to 11/0 km
11/0 to 11/2 km
11/2 to 11/4 km
11/4 to 11/6 km
11/6 to 11/8 km
11/8 to 12/0 km
12/0 to 12/2 km
12/2 to 12/4 km
12/4 to 12/6 km
Nos
Length
Width
Thick
ness
Qty
3
1
3
1
1
1
1
2
1
2
1
2
1
1
1
2
1
2
3
4
1
2
1
2
2
2
1
2
2
3
1
2
3
2
1
1
2
1
3
2
2
1
3
2
2
1
2
2
2
3
1
3
2
1
3
1
2
3
1
2
2
1
2
1
1
3
4
0.40
0.80
0.40
1.50
1.50
2.50
1.50
2.00
1.00
45.00
0.50
2.50
0.50
1.00
3.00
1.00
1.50
0.65
0.45
0.45
3.00
0.45
5.00
1.30
1.00
2.20
1.50
3.00
1.50
13.00
2.50
1.00
2.00
0.50
1.00
0.40
11.00
2.60
0.60
1.50
3.00
6.80
3.00
1.50
9.50
0.80
1.00
0.60
2.00
1.50
2.90
1.40
9.00
1.20
5.50
1.00
2.20
0.80
3.40
1.20
0.50
2.00
0.80
8.00
3.40
5
0.20
0.35
0.20
0.30
0.30
1.20
3.75
2.00
3.00
0.15
3.75
1.20
0.60
1.50
1.20
0.70
3.00
0.35
0.25
0.25
2.00
0.60
0.45
0.45
0.40
0.55
0.80
0.50
0.80
1.60
0.60
0.25
1.00
1.20
0.50
3.75
1.60
0.90
0.45
3.00
1.00
1.50
2.00
2.00
1.10
0.45
1.00
1.50
1.50
0.45
0.50
0.75
1.20
0.50
0.60
0.45
0.90
0.35
0.20
0.35
0.60
0.40
0.40
0.70
0.60
6
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
7
0.01
0.06
0.01
0.03
0.03
0.23
0.84
0.30
0.45
0.51
0.28
0.23
0.02
0.11
0.54
0.05
0.68
0.05
0.03
0.01
0.90
0.02
0.34
0.09
0.06
0.09
0.18
0.23
0.27
1.56
0.23
0.06
0.30
0.05
0.04
0.23
1.32
0.53
0.04
0.68
0.23
2.30
0.90
0.45
0.78
0.05
0.15
0.14
0.68
0.05
0.33
0.16
0.81
0.14
0.25
0.07
0.45
0.02
0.10
0.06
0.02
0.12
0.02
0.42
0.46
Page 14 of 18
Sl.
No
Description of Item
Nos
Length
Width
Thick
ness
3
2
2
4
2
3
3
4
3
2
2
3
4
1.40
0.95
1.90
3.00
2.20
0.65
2.50
1.80
1.00
2.20
1.00
5
0.65
0.70
0.30
0.45
0.45
0.90
0.70
0.40
0.40
0.60
0.40
6
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
0.075
12/6 to 12/8 km
12/8 to 13/0 km
2
Qty
7
0.14
0.10
0.17
0.20
0.22
0.13
0.53
0.16
0.06
0.20
0.09
43.10
Premeasurements of pot holes and removal of loose material, trimming of sides, cleaning of
surface by providing tack coat, 20mm thick
2/2 to 2/4 km
3/0 to 3/2 km
3/2 to 3/4 km
3/4 to 3/6 km
3/6 to 3/8 km
3/8 to 4/0 Km
4/0 to 4/2 Km
4/2 to 4/4 Km
5/0 to 5/2 Km
5/2 to 5/4 Km
5/4 to 5/6 Km
5/6 to 5/8 Km
5/8 to 6/0 Km
6/0 to 6/2 Km
6/2 to 6/4 Km
6/4 to 6/6 Km
2
1
1
1
1
1
1
1
1
1
6
1
5
1
1
1
1
2
1
1
3
2
2
1
5
1
4
2
10
2
3
10
10
2
5
3
1
1
3
1
2
3
4
4
1
17
3
10
1
1
10
0.40
1.50
0.60
1.20
0.75
0.30
1.20
1.20
1.80
10.00
1.00
5.00
0.50
1.20
5.00
2.00
7.00
1.00
7.00
3.00
10.00
30.00
15.00
10.00
0.45
3.75
1.20
10.00
0.60
1.50
1.00
0.90
0.40
0.30
0.45
0.40
0.50
1.00
0.40
1.00
2.60
0.60
0.45
0.50
0.10
0.40
1.20
0.40
1.00
1.50
0.40
Page 15 of 18
0.30
0.60
0.50
0.50
0.30
0.90
0.50
0.40
0.45
1.00
0.50
1.00
0.30
0.50
1.50
1.00
1.00
0.50
1.50
1.00
1.50
1.25
1.50
1.50
0.30
0.35
0.45
1.20
0.20
0.50
0.90
0.50
0.25
0.25
0.30
0.25
0.50
0.50
0.30
1.00
0.50
0.40
0.30
0.30
3.75
0.30
0.30
0.25
0.30
0.50
0.20
0.24
0.90
0.30
0.60
0.23
0.27
0.60
0.48
0.81
10.00
3.00
5.00
0.75
0.60
7.50
2.00
7.00
1.00
10.50
3.00
45.00
75.00
45.00
15.00
0.68
1.31
2.16
24.00
1.20
1.50
2.70
4.50
1.00
0.15
0.68
0.30
0.25
0.50
0.36
1.00
2.60
0.72
0.54
0.60
0.38
2.04
1.08
1.00
0.30
0.75
0.80
Sl.
No
Description of Item
Nos
Length
Width
3
5
3
2
1
5
1
3
2
6
1
2
1
1
1
3
1
3
3
3
5
2
7
10
6
2
3
2
4
1
6
3
4
4
2
5
2
1
2
1
2
4
5
3
7
3
6
6
3
6
6
5
2
2
3
6
1
1
2
1
3
1
1
1
1
3
2
4
0.40
1.80
3.00
1.00
0.30
1.00
0.40
3.00
0.20
0.40
1.00
1.80
0.20
1.00
0.40
1.00
0.75
0.70
2.00
0.40
0.90
0.65
0.50
0.60
2.20
1.50
1.00
0.60
4.20
0.55
0.50
0.60
0.45
5.00
1.80
3.00
1.00
2.00
0.60
2.60
3.00
1.70
2.00
0.40
0.60
0.45
0.50
0.90
0.90
0.90
0.90
0.50
1.50
5.10
2.90
0.35
1.80
0.20
1.00
0.40
1.00
0.50
0.50
1.00
0.40
3.00
5
0.25
0.40
0.60
0.50
0.20
0.50
0.30
2.00
0.20
0.30
0.50
0.30
3.75
3.75
0.30
1.00
0.45
0.40
0.30
0.30
0.40
0.30
0.30
0.45
0.45
0.55
0.45
0.30
0.50
0.40
0.40
0.40
0.30
0.80
0.40
0.60
0.50
0.60
0.30
0.50
0.40
0.90
1.00
0.25
0.35
0.35
0.30
0.45
0.45
0.45
0.50
0.70
0.90
1.20
0.60
0.25
0.30
3.75
3.75
0.30
0.40
1.00
0.50
0.50
0.30
2.00
1
6/6 to 6/8 Km
6/8 to 7/0 Km
7/2 to 7/4 Km
7/6 to 7/8 km
7/8 to 8/0 km
8/0 to 8/2 km
8/2 to 8/4 km
8/4 to 8/6 km
8/6 to 8/8 km
8/8 to 9/0 km
9/0 to 9/2 km
9/2 to 9/4 km
9/4 to 9/6 km
9/6 to 9/8 km
9/8 to 10/0 km
10/4 to 10/6 km
11/0 to 11/2 km
11/2 to 11/4 km
11/6 to 11/8 km
Page 16 of 18
Thick
ness
Qty
7
0.50
2.16
3.60
0.50
0.30
0.50
0.36
12.00
0.24
0.12
1.00
0.54
0.75
3.75
0.36
1.00
1.01
0.84
1.80
0.60
0.72
1.37
1.50
1.62
1.98
2.48
0.90
0.72
2.10
1.32
0.60
0.96
0.54
8.00
3.60
3.60
0.50
2.40
0.18
2.60
4.80
7.65
6.00
0.70
0.63
0.95
0.90
1.22
2.43
2.43
2.25
0.70
2.70
18.36
10.44
0.09
0.54
1.50
3.75
0.36
0.40
0.50
0.25
0.50
0.36
12.00
Sl.
No
Description of Item
Nos
Length
Width
3
2
1
6
6
4
7
2
2
3
6
5
3
4
2
12
4
7
3
4
0.60
4.20
0.55
6.00
3.50
4.20
0.50
1.50
5.10
2.90
2.10
4.00
3.40
6.00
0.40
0.60
0.50
0.50
5
0.30
0.50
0.40
0.55
1.20
1.00
0.70
0.90
1.20
0.60
0.50
0.70
0.40
1.20
0.20
0.35
0.35
1.00
12/0 to 12/2 km
12/2 to 12/4 km
12/4 to 12/6 km
12/6 to 12/8 km
12/8 to 13/0 km
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
Page 17 of 18
Thick
ness
Qty
7
0.36
2.10
1.32
19.80
16.80
29.40
0.70
2.70
18.36
10.44
5.25
8.40
5.44
14.40
0.96
0.84
1.23
1.50
666.42
Road Furniture Sub-Estimate

Name of the work : Laying of CC Road in --------------------------- village of ----------------------Mandal
S.No
Description of work
Quantity
Rate
Per
Amount
1
1
2
Supply and fixing of Name Board including cost of
materials, fixing, painting, lettering etc., complete
1.00
5850.00
Each
5850.00
Supply and fixing of Caution Board including cost of

4.00
2500.00
Each
10000.00
Supply and fixing of Village Board including cost of

1.00
2500.00
Each
2500.00
Supply and fixing of KM Stones including cost of

2.00
1200.00
Each
2400.00
5.00
400.00
Each
2000.00
Supply and fixing of HM Stones including cost of

TOTAL
22750.00
Asst. Exe.Engineer,
Executive Engineer,
(PR) PIU Division,
Page 18 of 18

CC Road Model Estimate With SSR 2012-13 Excel

Uploaded by

Copyright:

Available Formats

CC Road Model Estimate With SSR 2012-13 Excel

Uploaded by

Document Information

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

CC Road Model Estimate With SSR 2012-13 Excel

Uploaded by

Copyright:

Available Formats

Name of the Work:

Laying of CC Road in --------------------------- village of ----------------------- Mandal

Grant:- MRR 2012-13

(Devunuri Ramesh (H) to I. Rajamouli (H

unuri Ramesh (H) to I. Rajamouli (H))

Laying of CC Road in --------------------------- village of ----------------------- Mandal

Grant:- MRR 2012-13

Cost of Civil Work

LS For Sign board

Provision for QC Charges at 0.5%

LS For Unfore-seen items of work

TOTAL ESTIMATE COST Rs.

DETAILED AND ABSTRACT ESTIMATE

Est. Cost :- Rs. 100.00 Lakhs

1 Construction of granular Sub-Base by providing local materials (Table 400.13)

2 Construction of un-reinforced, dowel jointed at expansion and construction joint only,

3 Construction of granular Shoulders by providing local materials (Table

(PR) PIU Sub Division,

(PR) PIU Sub Division,

(PR) PIU Division,

DATA - SHEET (As per 2012-13)

Vibratory Roller 80-100 KN @ 10 cum per hour

Cement Concrete Pavement

Mason (2nd class)

Black smith for cutting of dowel bars including removal

Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with

Water tanker 6 Kl. Capacity

Air compressor ( 1hour initial + 1 hour final)

Sand as per IS:383 and conforming to clause 1500.2.4.2.

(4x20x0.500) + 5 per cent wastage = 42m @ 2.80 Kg per

Bitumenous sealant 800 ml. Per joint for 23 joints

Jute rope 12mm dia including 5 per cent wastage

Debonding strips 3.75m. (length) x 10mm (width) x 5

Polythene sheathing, covering 2/3rd dowel bars (20x23)

Plasticizer 0.5 per cent by weight of cement

Curing compound (if used) @ 0.33 litre per sqm

Joint filler board 20mm thick as per IS:1838

Form work @ 3% on (a+b+c)

Cost for 75 cum = a+b+c+d

Rate per Cum = (a+b+c+d+e)/75

Rate per cum

Sand as per IS:383 and conforming to clause 1500.2.4.2.

Conveyance charges per cum

Form work @ 3% on conveyance charges

Rate per cum including conveyance

Vibratory Roller 80-100 KN @ 10 cum per hour

LEAD STATEMENT (AS PER SSR 2012-13)

Total Amount with out

Sand for Mortar

(PR) PIU Sub Division,

(PR) PIU Sub Division,

(PR) PIU Division,

SEIGNEORAGE CHARGES STATEMENT

(PR) PIU Sub Division,

(PR) PIU Sub Division,

Road Furniture Sub-Estimate

Supply and fixing of Caution Board including cost of

Supply and fixing of Village Board including cost of

Supply and fixing of KM Stones including cost of

Supply and fixing of HM Stones including cost of