Sl. No.

Description
Source (name of
quarry)
Unit Cost at source
Lead in
K.M.
Conveyanc
e Charges
Deduct 14 %
contractor
profit
Seign-
charges
Total Rate.
1 Cost of Cement OPC Local 4000.00 4000.00
2 Cost of Sand for Mortor Concrete Items Jalleru 1 Cum 462.00 7.00 109.30 13.42 40.00 597.88
3 Cost of Sand for Motor Jalleru 1 Cum 606.00 7.00 109.30 13.42 40.00 741.88
4 Cost of Sand for filling Jalleru 1 Cum 342.00 7.00 109.30 13.42 40.00 477.88
5 Aggregates 6 mm Nominal size EGK Road 1 Cum 735.00 45.00 556.60 68.35 50.00 1273.25
6 Aggregates 10 mm Nominal size EGK Road 1 Cum 935.00 45.00 556.60 68.35 50.00 1473.25
7 Aggregates 13.2/12.5 mm Nominal size EGK Road 1 Cum 1097.00 45.00 556.60 68.35 50.00 1635.25
8 Aggregates 20 mm Nominal size EGK Road 1 Cum 1365.00 45.00 556.60 68.35 50.00 1903.25
9 Aggregates 25 mm Nominal size EGK Road 1 Cum 1313.00 45.00 556.60 68.35 50.00 1851.25
10 Aggregates 40 mm Nominal size EGK Road 1 Cum 845.00 45.00 556.60 68.35 50.00 1383.25
11 Aggregates below 5.6mm EGK Road 1 Cum 557.00 45.00 556.60 68.35 50.00 1095.25
12 Aggregates 22.4 mm to 2.36mm EGK Road 1 Cum 914.00 45.00 556.60 68.35 50.00 1452.25
13 Aggregates 22.4 mm to 5.60 mm EGK Road 1 Cum 1040.00 45.00 556.60 68.35 50.00 1578.25
14 Aggregates 45 mm to 22.4 mm EGK Road 1 Cum 1145.00 45.00 556.60 68.35 50.00 1683.25
15 Aggregates 63 mm to 45 mm EGK Road 1 Cum 662.00 45.00 556.60 68.35 50.00 1200.25
16 Aggregates 11.2 mm to 0.09 mm EGK Road 1 Cum 704.00 45.00 556.60 68.35 50.00 1242.25
17 Aggregates 13.2 mm to 0.09 mm EGK Road 1 Cum 798.00 45.00 556.60 68.35 50.00 1336.25
18 Aggregates 13.2 mm to 5.6 mm EGK Road 1 Cum 919.00 45.00 556.60 68.35 50.00 1457.25
19 Aggregates 53 mm to 22.4 mm EGK Road 1 Cum 872.00 45.00 556.60 68.35 50.00 1410.25
20 Aggregates10 mm to 5 mm EGK Road 1 Cum 875.00 45.00 556.60 68.35 50.00 1413.25
21 Aggregates 25 mm to 10 mm EGK Road 1 Cum 1129.00 45.00 556.60 68.35 50.00 1667.25
22 Aggregates Below 5.6 mm EGK Road 1 Cum 557.00 45.00 556.60 68.35 50.00 1095.25
23 Cost of Gravel janampeta 1 Cum 103.00 5 84.10 10.33 22.00 198.77
24 Cost of Stone Dust/ EGK Road 1 Cum. 357.00 45.00 556.60 68.35 50.00 895.25
Quarry rubbish 1 Cum. 81.00 45.00 556.60 68.35 50.00 619.25
25 Cost of Steel Local 1 MT 44000 44.00
28 Cost of Bricks
29 20 MM HBG Metal (Graded) 0.70 cm 1903.25 1332.27
0.10 cm 1635.25 163.52
0.10 cm 1473.25 147.32
0.10 cm 1273.25 127.32
1770.45
20 MM HBG Metal (Graded)
6 mm HBG Metal
JANGAREDDYGUDEM NAGARPANCHAYAT
Material Lead Statement for 2014-15
20mmHBG Metal
12mmHBG Metal
10 mm HBG Metal
Ordinary soil
Manual Means Upto 3m depth unit -
1.00 Cum
Taking out put 10 Cum
Labour
Mate
Mazdoor (Unskiled) day 3.64 295.00 1073.80
20% labour 214.76
Total 1288.56
14% over heads and contractor profit 180.40
1468.96 10 Cum
146.90 1 Cum
ii
Unit = cum
Taking output = 300 cum
a)Labour
Mate day -
Mazdoor (Skilled) day 2.48 385.00 954.80
Mazdoor (Unskilled) day 10.00 295.00 2950.00
M.A 20% on Labour 780.96
b) Machinery
Motor grader 110 HP 50 cum per
hour
hour 6.00 0.00 0.00
Three wheel 80-100 kN static roller
@10 cum per hour P.No.43
hour 30.00 1718.70 51561.00
Water tanker 6 kl capacity hour 5.00 80.48 402.38
Tractor with Rotavator 25 cum per
hour
hour 12.00 0.00 0.00
c) Material 0.00
Naturally Occuring Stone Dust (local
materials as per Table 400.13) cum 300.00 895.25 268573.68
Seigniorage 300.00 0.00 0.00
Water - P-34 KL 30.00 103.00 3090.00
328312.82
d&e) Overheads & Contractors
Profit @ 14%
45963.79
JANGAREDDYGUDEM NAGARPANCHAYAT
DATA - 2014-15
Granular Sub Base with Stone Dust
Granular sub-base/base/surface course with local materials (Table 400.13) by mix in
place method normal Construction of granular sub-base by providing local material
spreading in uniform layers with motor grader on prepared surface, mixing by mix in
place method with rotavator at once and compacting with smooth wheel roller to
achieve the desired density complete as per Clause 401.4 as per Technical Specification
Clause 408 MORD - RBR-SBBS-12 P.338
Earthwork in excavation for structures as per drawing and technical specifications Clause
305.1 including setting out, construction of shoring and bracing, removal of stumps and other
deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and
backfilling in trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH (Page No.484) RBR FN-DN1 and as directed by the departmental officer in-
charge of work as per s.s
2
Cost for 300 cum = a+b+c+d+e 374276.61
Rate per cum = (a+b+c+d+e)/300 1247.59 /1 Cum
ii
Unit = cum
Taking output = 300 cum
a)Labour
Mate day -
Mazdoor (Skilled) day 2.40 385.00 924.00
Mazdoor (Unskilled) day 8.00 295.00 2360.00
Add 20% 3284.00
b) Machinery
Motor grader 110 HP 50 cum per
hour
hour 6.00
- -
Three wheel 80-100 kN static roller
@10 cum per hour
hour 30.00 1718.70 51561.00
Water tanker 6 kl capacity hour 5.00 80.48 402.38
Tractor with Rotavator 25 cum per
hour
hour 12.00
- -
c) Material
Soil gravel mixture/quarry waste
(Local material as per Table400.13)
(Gravel)
cum 300.00 198.77 59631.58
Gravel 75% 0.00 0.00 0.00
Seigniorage Gravel 0.00 0.00 0.00
Water kl 30.00 103.00 3090.00
121252.95
d&e) Overheads & Contractors
Profit @ 14%
16975.41
Cost for 300 cum = a+b+c+d+e 138228.37
Rate per cum = (a+b+c+d+e)/300
460.76 /1 Cum
Granular sub-base/base/surface course with local materials (Table 400.13) by mix in
place method normal Construction of granular sub-base by providing local material
spreading in uniform layers with motor grader on prepared surface, mixing by mix in
place method with rotavator at once and compacting with smooth hand roller to achieve
the desired density complete as per Clause 401.4 as per Technical Specification Clause
408 MORD.
Granular Sub Base Gravel for side berms
3
L B D
1 x 1 1010.00 4.50 0.10 454.50
or Say 460.00 cum 1247.59 cum 573890.808
1 x 1 1010.00 4.50 0.10 454.50
or Say 460.00 cum 857.752 cum 394565.962
1
1 X 1 1010.00 4.30 0.20 868.60 cum 2,373.03 1cum 2061211
2
1 X 1 1010.00 4.00
4040.00 sqm
8.83
1sqm 35664
3
1 X 1 1010.00 4.00 0.025 101.00 cum 7236.92 1cum 730929
4
JANGAREDDYGUDEM NAGARPANCHAYAT
Detailed cum Abstract Estimate
Name of Work: Providing B.T. road from Akshitha Hospital (Srinivasapuram Road) to By-Pass Road via Saibaba
Temple, in 18th Ward of Jangareddygudem Nagarpanchayat
Estimate Amt: Rs. 34,60,000.00
Sl.
No
Description of Item Nos
Measurments
Quantity Rate
Supply and Delivery of Quary Dust from approved Quary including cost and
conveyance senries of materials from approved Quary including spreading of Quary
Dust and rolling with road roller for low lying road portion
Granular sub-base/base/surface course with local materials (Table 400.13) by mix
in place method normal Construction of granular sub-base by providing local
material spreading in uniform layers with motor grader on prepared surface,
mixing by mix in place method with rotavator at once and compacting with smooth
hand roller to achieve the desired density complete as per Clause 401.4 as per
Technical Specification Clause 408 MORD.
per Amount
Providing laying, spreading and compacting graded HBG crushed stone aggregate to Wet
Mix macadem specifictation including cost, seigniorage of all materials and including
premixing the material with water at OMC in Mechanical mix plant carriage of mixed
material by tripper to site, laying in uniform layers with paver in base coursed on well
prepared surface and compacting with Vibratory rooler to acheive the desired density
etc., complete as per SS and as directed by the departmental officer in charge of the
work. (in Two layers)
Providing and applying tack coat with bitumen emulsion using emulsion pressure
distributor at the rate of 0.20 kg per sqm on the prepared bituminous/granular surface
cleaned with mechanical broom as per Tech. specification No 503 MORTH
Providing 25 mm thick compacted Semi-Dense Bituminous Concrete by hot mix plant
using hard blasted granite crushed aggregates of Grading -2 as per table 500-15 of
specification 508 of MoRT&H (4th Revision), premixed with bituminous binder 60/70
grade @ 5% of mix and filler, transporting the hot mix to work site, laying with
mechanical paver finisher to the required grade, level and alignment, rolling with smooth
wheeled,vibratory and tandem rollers to achieve the desired compaction as per
MoRT&H Specification 508 (4th Revision) complete for finished item of work in all
respects as directed by Engineer-in-charge.
Providing and laying surface dressing in single coat using 6 mm nominal size IRC HBG
machine crushed stone aggregates @ 0.004 cum / sqm on a layer of bitumen binder of
80/100 grade @ 0.75 kg / sqm laid on prepared surface and rolling with 8-10 T Power
1 X 1 1010.00 4.00 4040.00 sqm 38.54 1 sqm 155697
5
1 x 2 1010.00 1.00 0.20 404.00 cum 460.76 1cum 186147
3169648
6 Provision for VAT at 5.00% 158482
7 Provision for labour cess @ 1% 31696
8 Provision for TC & SC CHarges @ 3 % 95089
9 provision for unforeseen items 5000
Total 3459916
Say 3460000
Granular sub-base/base/surface course with local materials (Table 400.13) by mix in
place method normal Construction of granular sub-base by providing local material
spreading in uniform layers with motor grader on prepared surface, mixing by mix in
place method with hand roller and ramming to achieve the desired density complete as
per Clause 401.4 as per Technical Specification Clause 408 MORD. - for side berms