Maseedupadu Estimate

GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
DETAILED ESTIMATE
Name of the work: Approach road from R&B road to Maseedupadu of Gopa
Estimate Amount Rs. 39.50 lakhs
GRANT:- CRR(SCP)
DISTRICT
WEST GODAVARI
CIRCLE
ELURU
DIVISION
ELURU
SUB-DIVISION
ELURU
MANDAL
DENDULURU
A PRADESH
DEPARTMENT
Maseedupadu of Gopannapalem GP
akhs
SPECIFICATION REPORT
Name of the work: Approach road from R&B road to Maseedupadu of Gopannapalem GP
The work "Approach road from R&B road to Maseedupadu of Gopannapalem GP",
Est.Cost.Rs.39.50 lakhs was administratively sanctioned under CRR(SCP) grant for the year 2014-15 vide
G.O Rt.No 310 of PR&RD(Prog.I) Dept.Dt 30.3.2015
The road connects Maseedupadu habitation to Eluru-Jangareddigudem R&B Road.
(Key Map enclosed).The surrounding area is full of horticultural fields and houses.Traffic
survey is conducted on the road and overloaded vehicles are also observed.Hence,pavement design was carried
out(Copy enclosed).As per the pavement design,200mm thick GSB,WBM Gr-II & WBM Gr-III layers are needed
along with B.T.
The existing GSB layer is sufficient and WBM Gr-II &Gr-III are proposed in the estimate.
C.C paved dip is proposed at 0/4
1.Picking old metal layer from 0/0 to 0/180
2.WBM Gr II&III layers from 0/0 to 0/900
3.Prime coat from 0/0 to 0/900
4.OGPC and seal coat from 0/0 to 0/900
Further lump sum provisions are made in the estimate for the following items:1)Provision for VAT @ 5.00%
2)QC charges @ 0.5%
The estimate is prepared as per the current SSR,i.e.2014-2015 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS after entrustment
Dy.Executive Engineer
PRI,Eluru
Asst.Executive Engineer
PRI,Eluru
s. 39.50 lakhs
esign was carried

yers are needed
n the estimate.
INSPECTION NOTE OF THE SUPERINTENDING ENGINEER,PR,ELURU

Present: Sri.T.Prakash Naidu,BE
Date of inspection
Name of the work
Nature of grant
Admn.Sanction Ref:
Officers Present:
:
Approach road from R&B road to Maseedupadu of Gopannapalem G
:CRR(SCSP)
Sri.P.V.S.Durga Prasad,Dy.Exe.Engineer,PR,Eluru
Sri.D.V.Srinivasa Rao,Asst.Exe.Engineer,PR,Eluru
INSPECTION NOTE
Approach road from R&B road to Maseedupadu of Gopannapalem GP was inspected on
Total length of the road is 0.90 Km.The reach from 0/0 to 0/180 is badly damaged BT Surface.Remaining reach
from 0/180 to 0/9 Km is OTG metal partially damaged.
The following instructions are issued to the field staff:1.The crust thickness may be verified and pavement design may be carried out after
conducting traffic survey.Pavement layers may be proposed accordingly.Embankment widening is also to be taken
up with carted earth
2.C.C paved dip may be proposed at 0/4 Km
As such,the Dy.Exe.Engineer,PRI,Eluru and the AEE,PRI,Eluru are instructed to prepare the

estimate with the above provisions for onward submission.
RINTENDING ENGINEER,PR,ELURU
rakash Naidu,BE
om R&B road to Maseedupadu of Gopannapalem GP
Prasad,Dy.Exe.Engineer,PR,Eluru
Rao,Asst.Exe.Engineer,PR,Eluru
TION NOTE
palem GP was inspected on

maged BT Surface.Remaining reach
ement design may be carried out after

mbankment widening is also to be taken
he AEE,PRI,Eluru are instructed to prepare the
EXECUTIVE ENGINEER
PANCHAYAT RAJ,ELURU
SEINORAGE CHARGES

S.No
1
Description of item
2
Material
3
Carting earth
Earth
0.00
0.00
GSB
Gravel
0.00
0.792
0.00
Sand
0.00
0.408
0.00
Quantity
4
Per cum/sqm
5
Total
6
Gravel
253.13
0.05
12.66
Picking metalled
surface
Grade II layer
Metal
1.45
0.00
Grade III layer
Metal
253.13
1.45
367.04
BT OGPC
Metal
3375.00
0.027
91.13
BT Seal coat
Sand
3375.00
0.006
20.25
GSB for shoulders
Gravel
1658.25
0.792
1313.33
Sand
1658.25
0.408
676.57
Earth work
Earth
24.30
24.30
10
Sand filling
Sand
4.05
1.05
4.25
11
M10 Concrete
Metal
4.05
0.9
3.65
Sand
4.05
0.45
1.82
Metal
9.18
0.9
8.26
Sand
9.18
0.45
4.13
Metal
0.00
0.9
0.00
Sand
0.00
0.45
0.00
Metal
19.13
0.9
17.22
Sand
19.13
0.45
8.61
12
13
14
M15 Concrete
Super structure
CC Road
apalem GP
s. 39.50 lakhs
Rate per Cum
7
Amount
8
22.00
0.00
22.00
0.00
40.00
0.00
22.00
278.44
50.00
0.00
50.00
18351.93
50.00
4556.25
50.00
1012.50
22.00
28893.35
40.00
27062.64
22.00
534.60
40.00
170.10
50.00
182.25
40.00
72.90
50.00
413.10
40.00
165.24
50.00
0.00
40.00
0.00
50.00
860.85
40.00
344.34
82898.49
DETAILED CUM ABSTRACT ESTIMATE
Name of the work: Approach road from R&B road to Maseedupadu of Gopannapal
Sl. Description of Item

No.
1
No
Length (m)
Width (m)
A)ROAD WORK ITEMS:1
Construction of Embankment with approved materials obtained from borrow pits with all lifts, transporting to site,
spreading, grading to required slope and compacting to meet requirement of Tables 300.1 and 300.2 with a lead upto 100
as per Technical Specification Clause 301.5 MORD / 305 MORTH
From 0/0 to 0/900
900.00
1.50
900.00
3.75
Picking old metalled surface to a depth of 40 to 100mm and spreading metal including watering with an initial lead of 2
hectometers and rolling with power rollers,watering and spreading gravel for blindage and power roller rolling including hir
charges of power roller(8 to 10T)barricading and diversion of traffic and wetting the new consolidation for a fortnight for
compacted thickness of 50mm(SSR item No.160)
From 0/0 to 0/180
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification
including spreading in uniform thickness, hand packing, rolling with smooth wheel roller 80-100 kN in stages to proper gra
and camber, applying and brooming, stone screenings to fill -up the interstices of coarse aggregate, watering and
compacting to the required density grading 2 as per Technical Specification Clause 405 MORD /404 MORTH. For
compacted thickness of 75mm.
From 0/0 to 0/900
180.00
3.75
Providing, laying, spreading and compacting stone aggregates of specific sizes to water bound macadam specification
including spreading in uniform thickness, hand packing, rolling with smooth wheel roller 80-100 kN in stages to proper gra
and camber, applying and brooming, stone screenings to fill -up the interstices of coarse aggregate, watering and
compacting to the required density grading 3 as per Technical Specification Clause 405 MORD /404 MORTH. For
compacted thickness of 75mm.
From 0/0 to 0/900
900.00
3.75
Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of granular base including cleanin
of road surface and spraying primer at the rate of 0.70-1.0 kg/sqm using mechanical means as per Technical Specificatio
Clause 502 MORD (for use on Water Bound Macadam)
Over WBM layer
From 0/0 to 0/900
900.00
3.75
900.00
3.75
900.00
3.75
Providing, laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and cross fall using
Type B as per Technical Specification Clause 510 MORD. (using Three wheel 80-100 kN static roller)
From 0/0 to 0/900
Providing, laying and rolling of Open-Graded premix carpet of 20mm thickness composed of 13.2 mm to 5.6 mm
aggregates either using penetration grade bitumen or emulsion to required line, grade and level to serve as wearing cours
on a previously prepared base, including mixing in HMP 30/40 t capacity plant, laying and rolling with a three wheel 80-1
kN static roller capacity, finished to required level and grades to be followed by seal coat of either type A or Type B or Typ
as per Technical Specification Clause 508 MORD.
From 0/0 to 0/900
Providing and applying tack coat with bitumen emulsion (RS-1) using emulsion distributor at the rate of 0.25 to 0.30 kg p
sqm on the prepared dry and hungry bituminous surface cleaned with Hydraulic broom as per Technical Specification Cla
503 MORD
From 0/0 to 0/900
900.00
3.75
Construction of granular shoulder by providing well graded material / Close graded material, spreading in uniform layers
with motor grader on prepared surface, mixing by mix in place method with rotavator at OMC, and compacting with smoo
wheel roller 80-100 kN / Vibratory Roller to achieve the desired density, complete as per Technical Specification Clause 4
MORD / MORTH
From 0/0 to 0/900
900.00
1.00
B)CONSTRUCTION OF C.C.DIP @ 0/4:-
10 Earth work in excavation for structures as per drawing and technical specifications clause 305.1 including settingout
construction of shoring and bracing, removal of stumps and other deleterious material and disposal up to lead of 50m,
dressing of sides and bottom and back filling in trenches with excavated suitable material as per clause 300(1) of MORD.
For toe walls A/R
45.00
0.60
11 Filling in foundation trenches as per drawing and technical specification clause 305.3.9 MORD and 304 MORTH for sand
filling
For toe walls A/R
45.00
0.60
12 Providing concreate for plain/reinforced concreate in open foundations using 40mm normal size graded hard stone
aggregate, mechanically mixed, placed in foundation and compacted by vibration including curingg for 14 days complete
per drawing and technical specifications clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH for bed
concrete
For toe walls A/R
45.00
0.60
13 Providing concreate for plain/reinforced concreate in open foundation complete as per drawing and technical specification
clause 802, 803, 1202 & 1203 for body walls
For toe walls A/R
45.00
(0.45+0.23)/2
14 Filling with stone dust below the C.C Pavement for levelling including all labour charges ete complete
For dip
15.00
7.50
15 Construction of Un-reinforced, plain cement concrete pavement, thickness as per design, over a prepared sub base w
M30 Grade concrete using 43 grade of any other type as per clause 1501.2.2 coarse and fine aggregates confirming to IS
383, maximum size of coarse aggregate not exceeding 25mm micron thick polythene film and the form work, spreading th
concrete with shovels, rakes, compacted using vibrators and finished in continuous operation including provision of
contraction and expansion, construction joints ,admixtures as approved, curing of concrete slabs for a period of 14 days
using curing compound (where specified) and water finishing to lines and grade etc complete
For dip
16 Provision for VAT @ 5.00%

17 QC charges @ 0.5%
18 Provision for seinorage charges
19 Provision for unforeseen items/Price
escalation
15.00
7.50
Deputy Executive Engineer,

PRI Sub-Division, Eluru
ACT ESTIMATE
to Maseedupadu of Gopannapalem GP
Thickness
(m)
6
Quantity
Unit
Rate
Amount
10
cum
168.91
228029
cum
2952.19
747288
sqm
45.51
30722
cum
3264.67
826386
h all lifts, transporting to site,

0.1 and 300.2 with a lead upto 1000m
0.500
1350.00
1350.00
er bound macadam specification

r 80-100 kN in stages to proper grade
se aggregate, watering and
05 MORD /404 MORTH. For
0.075
253.13
253.13
watering with an initial lead of 2

and power roller rolling including hire
w consolidation for a fortnight for
-----
675.00
675.00
er bound macadam specification

r 80-100 kN in stages to proper grade
se aggregate, watering and
05 MORD /404 MORTH. For
0.075
253.13
253.13
e of granular base including cleaning

eans as per Technical Specification
-----
3375.00
3375.00
sqm
29.40
99225
sqm
10.91
36821
sqm
162.06
546953
sqm
48.83
164801
cum
968.34
261452
cum
148.84
3617
utor at the rate of 0.25 to 0.30 kg per

as per Technical Specification Clause
-----
3375.00
3375.00
mposed of 13.2 mm to 5.6 mm

and level to serve as wearing course
and rolling with a three wheel 80-100
at of either type A or Type B or Type C
-----
3375.00
3375.00
ed levels, grade and cross fall using

kN static roller)
-----
3375.00
3375.00
aterial, spreading in uniform layers

t OMC, and compacting with smooth
er Technical Specification Clause 401
0.150
270.00
270.00
use 305.1 including settingout

and disposal up to lead of 50m,
rial as per clause 300(1) of MORD.
0.900
24.30
24.30
9 MORD and 304 MORTH for sand

0.150
4.05
4.05
cum
1747.70
7078
cum
4930.84
19970
9.18
cum
5655.01
51913
5.63
5.63
cum
1571.39
8847
cum
6840.48
130858
rmal size graded hard stone

ding curingg for 14 days complete as
00, 1700 & 2100 MORTH for bed
0.150
4.05
4.05
drawing and technical specifications

0.600
9.18
s ete complete
0.050
esign, over a prepared sub base with

nd fine aggregates confirming to ISilm and the form work, spreading the
eration including provision of
rete slabs for a period of 14 days
mplete
0.170
19.13
19.13
LS
158198
LS
15820
82898
529124
Total
3950000
Assistant Executive Engineer,

PRI, Eluru
Design of flexib
a)Traffic survey details:-
The area surrounding the road is filled with horticultural fields.Hence,there is no nee
non-harvesting season traffics to arrive at AADT.Hence,commercial vehicle traffic particulars are taken
S.No Date of
survey
No.of
Commercial
vehicles
HCVs
observed(C
Overloaded
Vs)
by 20%
Heavy Commercial vehicles (HCVs)

Laden HCVs
VDF for
Normally
VDF for
overloaded loaded HCV's normally
HCVs
loaded
HCVs
Unladen HCVs
Unladen
HCVs
4.5.15
41
5.35
2.58
5.5.15
44
5.35
2.58
6.5.15
43
5.35
2.58
Hence,average of the traffic count of above 3 days is taken as AADT.Now assuming 6% traffic growth and
Hence average annual daily traffic (AADT) =
N = To x4811xL =
202062
Assumed CBR value of the sub grade(For clayey soil) =

b)Pavement design:-
Hence,as per clause 3.5 of IRC SP:72 2007,the traffic commes under T 5 category.As per the pavem
crust is as given below:1.Modified/Improved sub grade with CBR not less than 10----150mm
2.Granular sub base with CBR not less than 20----175mm
3.WBM Base course with CBR not less than 100----75mm
4.Bitumen treated WBM with CBR not less than 100----75mm
The existing surface of the present road is as given below:Reach
0/0 to 0/900
Gravel sub base
WBM
200mm
0mm
The existing crust thickness is not sufficient for the projected traffic inten
Hence,it is proposed to provide 150mm thock GSB,WBM Gr II&WBM Gr
Design of flexible pavement
ds.Hence,there is no need to considered harvesting season&

ffic particulars are taken as per the details given below:-
s (HCVs)
Medium Commercial vehicles (MCVs)
Unladen HCVs
VDF for
normally
loaded
HCVs
Equivalent
Standard Axle MCVs
loads(ESALs) Overloaded
by 20%
Laden MCVs
VDF for
Normally
overloaded loaded
MCVs
MCV's
VDF for
normally
loaded
MCVs
Unladen MCVs
Unladen
VDF for
MCVs
normally
loaded
MCVs
0.31
38.62
0.65
0.34
0.02
0.31
38.12
0.65
0.34
0.02
0.31
38.93
0.65
0.34
0.02
ssuming 6% traffic growth and a design period of 10 years,the no.of cumulative ESAL applications
42
ategory.As per the pavement design catologes in Fig.4 of IRC SP:72-2007,the composition of the
BT
Remarks
he projected traffic intensity.Hence,it is necessary to provide additional layer of WBM.

B,WBM Gr II&WBM Gr III layers each 75mm thickness for the entire reach


PRI, Eluru
Equivalent
Standard
Axle
loads(ESAL
s)
Total
ESALs(To)
3.7
42.32
3.37
41.49
3.7
42.63
126.44
xecutive Engineer,
LEAD STATEMENT
Sl. No.
Description of Material
Unit
1
2
3
4
5
6
7
8
9
10
11
12
13
2
Coarse Sand for concrete
Coarse Sand for filling
Coarse Sand for mortor
Gravel
40mm HBG M/c Metal-SS5
Steel
Cement
Bitumen VG-30 grade bulk
Emulsion SS-I grade -- Packed
Emulsion RS-I grade -- Packed
Stone dust of size less than 2.36mm -- (IRC&MORTH)
3
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 MT
1.00 MT
1.00 MT
1.00 MT
1.00 MT
1.00 Cum
14
15
16
17
18
19
20
21
22
HBG of 2.36 to 5mm -- (IRC&MORTH)

HBG metal of 5 to 7mm -- (IRC&MORTH)
HBG metal of 9.5 to 11mm -- (IRC&MORTH)
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1.00 Cum
1. Certified that the above leads are correct to the best of my knowledge
2. Certified that the work spot lies within 12Km from the corporation limits
Deputy Executive Engineer

LEAD STATEMENT
napalem GP
Name of the Quarry
Lead in KM
4
Vadapalli
Vadapalli
Vadapalli
Vegiwada
I.Pangidi
I.Pangidi
I.Pangidi
5
73.00
73.00
73.00
14.00
76.00
76.00
76.00
Visakhapatnam
Visakhapatnam
Visakhapatnam
I.Pangidi
303.00
303.00
303.00
76.00
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
I.Pangidi
76.00
76.00
76.00
76.00
76.00
76.00
76.00
76.00
76.00
Conveyance
Charges
6
746.14
746.14
746.14
173.25
773.77
773.77
773.77
909.00
1060.50
1060.50
773.77
773.77
773.77
773.77
773.77
773.77
773.77
773.77
773.77
773.77
8
0.00
0.00
0.00
0.00
70.00
70.00
70.00
Machine
Crushing
Charges
9
0.00
0.00
0.00
0.00
155.00
259.00
173.00
36688.08
27673.36
28828.80
340.00
0.00
0.00
0.00
70.00
0.00
0.00
0.00
85.00
10
1356.14
1206.14
1418.14
276.25
1618.77
2138.77
1708.77
43000.00
6200.00
37597.08
28733.86
29889.30
1268.77
308.00
504.00
656.00
780.00
984.00
944.00
588.00
456.00
419.00
70.00
70.00
70.00
70.00
70.00
70.00
70.00
70.00
70.00
77.00
126.00
164.00
195.00
246.00
236.00
147.00
0.00
0.00
1228.77
1473.77
1663.77
1818.77
2073.77
2023.77
1578.77
1299.77
1262.77
Initial Cost
7
610.00
460.00
672.00
103.00
620.00
1036.00
692.00
43000.00
6200.00
Assistant Executive Engineer

PRI, Eluru
Blasting
Charges
Total Amount
1568.77 Seal Coat

1652.11 OGPC
1440.57 Gr-II
1667.87 Gr-III
1371.27 Type B Screenings
DATA SHEET
Index-Code
S. No.
1
ROAD WORK ITEMS:RBR-EECD-4
RBR-SBBS-1
RBR-BASC-1
RBR-BASC-2
RBR-BASC-14
RBR-BASC-17
CD WORK ITEMS:RBR-FNDN-1
10
RBR-FNDN-2
11
RBR-FNDN-4
12
RBR-FNDN-4
13
RBR-FNDN-2
14
RBR-CCPV-5
15

DATA SHEET
from R&B road to Maseedupadu of Gopannapalem GP
Estimate Amount R
Description
2
Unit
3
Qualitty
4
Rate Rs.
5
Construction of Embankment with Material Obtained from

Borrow Pits
Construction of Embankment with approved materials obtained
from borrow pits with all lifts, transporting to site, spreading,
grading to required slope and compacting to meet requirement of
Tables 300.1 and 300.2 with a lead upto 1000m as per Technical
Specification Clause 301.5 MORD / 305 MORTH
Unit = cum
Taking output = 100 cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Hydraulic Excavator 0.9 cum bucket capacity @ 60 cum per hour
Tipper 5.5 cum with 10 t capacity
Dozer D-80 for spreading @ 200 cum per hour
Motor grader for grading @ 200 cum per hour
Water tanker 6 kl capacity
Three wheel 80-100 kN Static Roller @ 80 cum per hour
c) Material
Water
c&d) Overheads & Contractors Profit@ 13.615%
Cost for 100 cum = a+b+c+d+e (3 Wheel Roller)
Rate per cum = (a+b+c+d+e)/100
Granular Sub-base with Well Graded Material / Close Graded
Material (Table 400.1)
By Mix in Place Method
Construction of granular sub-base by providing well graded
material / Close graded material, spreading in uniform layers with
motor grader on prepared surface, mixing by mix in place method
with rotavator at OMC, and compacting with smooth wheel roller
80-100 kN / Vibratory Roller to achieve the desired density,
complete as per Technical Specification Clause 401 MORD /
MORTH
day
day
1.04
295
hour
hour
hour
hour
hour
1.67
4.50
0.50
0.50
2.00
2848.50
922.00
2575.60
3216.00
624.00
hour
1.25
1146.70
kl
12
For Grading III Material (CBR Value minimum 20)

Unit = cum
a) Labour
Mate
Mazdoor (Skilled)
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Motor grader 110 HP @ 50 cum per hour
Tractor with Rotavator 25 cum per hour
c) Material
Well graded/ Close Graded graded sub-base material as per Table
400.1
9.5mm to 4.75 mm @ 66 per cent
2.36 mm below @ 34 per cent
day
day
day
2.40
8.00
295.00
295.00
hour
6.00
3216.00
hour
hour
hour
30.00
12.00
3.00
1146.70
422.00
624.00
cum
cum
255.00
129.00
276.25
1206.14
12.08
250.00
295.00
295.00
36.00
24.00
1146.70
624.00
WBM Grading 2
Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber,
applying and brooming, stone screenings to fill -up the interstices
of coarse aggregate, watering and compacting to the required
density grading 2 as per Technical Specification Clause 405
MORD /404 MORTH. For compacted thickness of 75mm.
By Manual Means
Unit = cum
a) Labour
Mate
Mazdoor (Skilled)
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
day
day
day
hour
hour
c) Material (Refer Tables 400.7,8,9 and 10 MORD/ 400.6,7,8 &9
MOTTH)
Aggregate
Grading 2 63 mm to 45 mmm @ 0.91 cum per 10 sqm for

compacted thickness of 75mm
Stone Screening
Type B 11.2mm for Grading 3 @ 0.18 cum/10 sqm
cum
435.60
1440.57
cum
86.40
1371.27
cum
kl
28.80
144.00
1268.77
0.00
12.08
250.00
295.00
295.00
36.00
24.00
1146.70
624.00
435.60
1667.87
cum
86.40
1371.27
cum
kl
28.80
144.00
1268.77
0.00
Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading 2 material
Water
WBM Grading 3
Providing, laying, spreading and compacting stone aggregates of
specific sizes to water bound macadam specification including
spreading in uniform thickness, hand packing, rolling with smooth
wheel roller 80-100 kN in stages to proper grade and camber,
applying and brooming, stone screenings to fill -up the interstices
of coarse aggregate, watering and compacting to the required
density grading 3 as per Technical Specification Clause 405
MORD /404 MORTH. For compacted thickness of 75mm.
By Manual Means
Unit = cum
a) Labour
Mate
Mazdoor (Skilled)
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
day
day
day
hour
hour
MOTTH)
Aggregate
Grading 3 53 mm to 22.4 mmm @ 0.91 cum per 10 sqm for
compacted thickness of 75mm
cum
Stone Screening
Type B 11.2mm for Grading 3 @ 0.18 cum/10 sqm
Binding Material
Binding Material @ 0.06 cum per 10 sqm for Grading 2 material
Water
Prime Coat
Low porosity
Providing and applying primer coat with bitumen emulsion (SS-1)
on prepared surface of granular base including cleaning of road
surface and spraying primer at the rate of 0.70-1.0 kg/sqm using
mechanical means as per Technical Specification Clause 502
MORD (for use on Wet Mix Macadam & WBM)
Unit = cum
Taking output = 1750 sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Hydraulic brom @ 1250 sqm per hour
Air compressor 210 cfm
day
day
1.04
295.00
hour
hour
1.40
1.40
357.00
507.50
hour
hour
Water tanker 6 kl capacity 1 trip per hour
MOTTH)
t
Bitumen emulsion (SS-1) @ 0.85 kg per sqm
kl
Water
1.00
0.50
860.00
624.00
1.48
3.00
28733.86
0.00
1.04
295.00
hour
hour
1.40
1.40
357.00
507.50
hour
MOTTH)
t
Bitumen emulsion (RS-1) @ 0.275 kg per sqm
1.00
860.00
0.48
29889.30
Bitumen emulsion pressure distributor @ 1750 sqm/hour
Cost for 1750 sqm = a+b+c+d+e (3 Wheel Roller)

Rate per sqm = (a+b+c+d+e)/1750
Providing and applying tack coat with bitumen emulsion (RS-1)
using emulsion distributor at the rate of 0.25 to 0.30 kg per sqm on
the prepared dry and hungry bituminous surface cleaned with
Hydraulic broom as per Technical Specification Clause 503 MORD
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Hydraulic brom @ 1250 sqm per hour
Air compressor 210 cfm
Bitumen emulsion pressure distributor @ 1750 sqm/hour
day
day
Cost for 1750 sqm = a+b+c+d+e (3 Wheel Roller)

20mm Open-Graded Premix Carpet using
(penetration grade/modified bitumen) Binder
Bituminous
Providing, laying and rolling of Open-Graded premix carpet of

20mm thickness composed of 13.2 mm to 5.6 mm aggregates
either using penetration grade bitumen or emulsion to required
line, grade and level to serve as wearing course on a previously
prepared base, including mixing a suitable plant, laying and rolling
with a three wheel 80-100 kN static roller capacity, finished to
required level and grades to be followed by seal coat of either type
A or Type B or Type C as per Technical Specification Clause 508
MORD.
Case - II By Mechanical Means

Bitumen (S-65)
Unit = cum
Taking output = 4000 sqm (80 cum)
a) Labour
Mate
Mazdoor (Unskilled)
Mazdoor (Semi-Skilled)
Add MA@25%
b) Machinery
HMP 30/40 t per hour
Electric generator set 125 KVA
Front end loader 1 cum bucket capacity
Tipper 5.5 cum - 10 t /5-6t capacity
Paver finisher
Three wheel 80-100 kN Static roller
c) Material
Bitumen VG-30 grade @ 14.60 kg per 10 sqm
Crushed stone chipping, 13.2 mm to 5.6mm @ 0.27 cum per 10
sqm
Cost for 4000 sqm = a+b+c+d+e
Seal Coat
Providing, laying seal coat sealing the voids in a bituminous
surface laid to the specified levels, grade and cross fall using Type
A, Type B and Type C as per Technical Specification Clause 510
MORD. (using Three wheel 80-100 kN static roller)
By Manual Means
Case - II : Type B (510 - MORD)
Bitumen (S-65)
day
day
day
hour
hour
hour
hour
hour
hour
t
cum
10.00
3.52
295.00
295.00
6.00
6.00
6.00
3.64
6.00
16.00
19120.00
1320.00
1646.00
889.40
2249.00
1146.70
5.84
37597.08
108.00
1652.11
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
b) Machinery
Mix all 6/10 t capacity
Three wheel 80-100 kN Static roller
Bitumen boiler oil fired 1000 litre capaciy fitted with spray set
c) Material
Bitumen VG-30 @ 6.80 kg per 10 sqm
Crushed sand or grit as passing 2.36 mm sieve and retained on
180 micron sieve applied @ 0.06 cum per 10 sqm
day
day
day
15.00
2.85
295.00
295.00
hour
hour
2.50
2.50
649.00
1146.70
hour
2.50
209.00
0.85
37597.08
cum
7.50
1356.14

Cost for 1250 sqm = a+b+c+d+e
Picking old metalled surface to a depth of 40 to 100mm and
spreading metal including watering with an initial lead of 2
hectometers and rolling with power rollers,watering and spreading
gravel for blindage and power roller rolling including hire charges
of power roller(8 to 10T)barricading and diversion of traffic and
wetting the new consolidation for a fortnight for compacted
thickness of 50mm(SSR item No.160)
Unit = Sqm
a)Labour
Labour charges for 50mm thickness(SSR Item No.161b)
Add MA@25%
b) Material
Gravel
Rate per cum = a+b+c+d
Excavation of structures:
Earth work in excavation for structures as per drawing and
technical specifications clause 305.1 including settingout
construction of shoring and bracing, removal of stumps and other
deleterious material and disposal up to lead of 50m, dressing of
sides and bottom and back filling in trenches with excavated
suitable material as per clause 300(1) of MORD.
Ordinary Soil
Up to 3m depth
sqm
1.00
21.00
cum
0.05
276.25
Unit = cum
taking output=10cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA@25%
Cost for 10cum=a+b+c
Rate per cum = (a+b+c)/10
day
day
day
day
3.64
295.00
0.31
295.00
cum
1.050
1356.14
T
cum
cum
0.220
0.45
0.9
6200.00
1356.14
1618.77
0.1
1.39
385.00
295.00
0.40
453.00
Filling in foundation trenches as per drawing and technical

specification clause 305.3.9 MORD and 304 MORTH
Sand filling
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA @ 25%
b) Material
Sand
Providing concreate for plain/reinforced concreate in open
foundations using 40mm normal size graded hard stone
aggregate, mechanically mixed, placed in foundation and
compacted by vibration including curingg for 14 days complete as
per drawing and technical specifications clause 802, 803, 1202 &
1203 MORD and 1500, 1700 & 2100 MORTH
P.C.C Grade M10

Normal mix 1:3:6
Unit = cum
Material
Cement
Coarse sand
40mm Aggregate
Labour
Mate
Mason(1st class)
Mazdoor (Unskilled)
Add MA @ 25%
Machinery
Mechanical concreate mixture 0.4/0.28 cum capacity fitted with
water measuring device and preferably also with load cell
day
day
day
Hour
Form work @ 4% on cost of material, labour & machinery (a+b+c)

0.04
Providing concreate for plain/reinforced concreate in open

foundation complete as per drawing and technical specifications
clause 802, 803, 1202 & 1203 for body walls
P.C.C Grade M15
Normal mix 1:2.5:5
Unit = cum
Material
Cement
Coarse sand
40mm Aggregate
20mm Aggregate
10mm Aggregate
Labour
Mate
Mason(1st class)
Mazdoor (Unskilled)
Add MA @ 25%
Machinery
Mechanical concreate mixture 0.4/0.28 cum capacity fitted with
water measuring device and preferably also with load cell
T
cum
cum
cum
cum
day
day
day
0.275
0.48
0.48
0.24
0.08
6200.00
1356.14
1618.77
2138.77
1708.77
0.1
1.39
Hour
0.40
Form work @ 10% on cost of material, labour & machinery

(a+b+c)
385.00
295.00
453.00
0.10
Filling with stone dust below the C.C Pavement for levelling
including all labour charges ete complete
Stone dust filling
Unit = cum
a) Labour
Mate
Mazdoor (Unskilled)
Add MA @ 25%
b) Material
Stone dust
day
day
cum
0.31
295.00
1.000
1268.77
Construction of Un-reinforced, plain cement concrete pavement,

thickness as per design, over a prepared sub base with M30
Grade concrete using 43 grade of any other type as per clause
1501.2.2 coarse and fine aggregates confirming to IS-383,
maximum size of coarse aggregate not exceeding 25mm micron
thick polythene film and the form work, spreading the concrete
with shovels, rakes, compacted using vibrators and finished in
continuous operation including provision of contraction and
expansion, construction joints ,admixtures as approved, curing of
concrete slabs for a period of 14 days using curing compound
(where specified) and water finishing to lines and grade etc
complete
Unit = cum
Taking output = 75 cum (172.5 T)
a) Labour
Mate
Mason (1st class)
Mason (2nd class)
Mazdoor (Un-Skilled)
Mazdoor (Skilled)
Surveior
Add MA@25%
b) Machinery
Concrete mixer 0.28/0.4 cum capacity (6 mixers) with weight
batcher and suitable capacity calibrated water tank
Needle vibrator
Screed vibrator
Plate vibrator
Water Tanker 6kl capacity
Air Compressor (1 hour initial + 1 hour final)
c) Material
Crushed stone coarse aggergates, grading will be as per clause
1501.2.4.1 (Table 1500.1) of specifications @ 0.90 cum / cum of
concrete
20mm
10mm
Sand as per IS:383 & conforming to clause 1500.2.4.2 @ 0.4 cum
of concrete
Cement @ 350 kg / cum of concrete
Polythene sheet 125 micron
Basic rate for 75 cum
Form work @ 3 % on (a+b+c)
Rate per 75 cum
Rate per 1 cum
day
day
day
day
day
day
day
5.00
5.00
150.00
6.00
2.00
6.00
385.00
345.00
295.00
295.00
345.00
295.00
hour
hour
hour
hour
hour
hour
36.00
9.00
9.00
9.00
5.00
2.00
453.00
165.70
48.00
48.00
624.00
507.50
t
cum
cum
44.55
22.95
2138.77
1708.77
cum
T
sqm
33.75
26.25
412.50
1356.14
6200.00
18.00
ve Engineer,

PRI, Eluru
Amount Rs.
6
306.80
76.70
4757.00
4149.00
1287.80
1608.00
1248.00
1433.38
2024.10
16890.78
168.91
Remarks
7
708.00
2360.00
767.00
19296.00
34401.00
5064.00
1872.00
70442.63
155592.11
39551.95
290502.74
968.34
3563.60
73750.00
19328.40
41281.20
14976.00
627512.29
118477.73
36540.63
0.00
127358.77
1062788.62
2952.19
3563.60
73750.00
19328.40
41281.20
14976.00
726524.17
118477.73
36540.63
0.00
140839.24
1175280.97
3264.67
306.80
76.70
499.80
710.50
860.00
312.00
42526.11
0.00
6166.49
51458.40
29.40
306.80
76.70
499.80
710.50
860.00
14346.86
2287.41
19088.07
10.91
2950.00
1038.40
997.10
114720.00
7920.00
9876.00
3237.42
13494.00
18347.20
219566.95
178427.88
77683.78
648258.73
162.06
4425.00
840.75
1316.44
1622.50
2866.75
522.50
31957.52
10171.05
7314.32
61036.83
48.83
21.00
5.25
13.81
5.45
45.51
1073.80
268.45
146.20
1488.45
148.84
91.45
22.86
1423.95
209.43
1747.70
1364.00
610.26
1456.89
38.50
410.05
112.14
181.20
166.92
590.89
4930.84
1705.00
650.95
777.01
513.31
136.70
38.50
410.05
112.14
181.20
452.49
677.67
5655.01
91.45
22.86
1268.77
188.31
1571.39
1925.00
1725.00
44250.00
1770.00
690.00
1770.00
13032.50
16308.00
1491.30
432.00
432.00
3120.00
1015.00
95282.29
39216.32
45769.74
162750.00
7425.00
438404.15
13152.12
61479.39
513035.66
6840.48
utive Engineer,
Approach road from R&B road to Maseedupadu of Gopannapalem GP


PRI, Eluru
pannapalem GP
cutive Engineer,

Maseedupadu Estimate

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

Maseedupadu Estimate

Uploaded by

Copyright:

Available Formats

GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

Estimate Amount Rs. 39.50 lakhs

esign was carried

INSPECTION NOTE OF THE SUPERINTENDING ENGINEER,PR,ELURU

As such,the Dy.Exe.Engineer,PRI,Eluru and the AEE,PRI,Eluru are instructed to prepare the

om R&B road to Maseedupadu of Gopannapalem GP

palem GP was inspected on

ement design may be carried out after

he AEE,PRI,Eluru are instructed to prepare the

Estimate Amount Rs. 39.50 lakhs

Grade III layer

GSB for shoulders

DETAILED CUM ABSTRACT ESTIMATE

Sl. Description of Item

A)ROAD WORK ITEMS:1

From 0/0 to 0/900

From 0/0 to 0/900

B)CONSTRUCTION OF C.C.DIP @ 0/4:-

16 Provision for VAT @ 5.00%

Deputy Executive Engineer,

h all lifts, transporting to site,

er bound macadam specification

watering with an initial lead of 2

er bound macadam specification

e of granular base including cleaning

utor at the rate of 0.25 to 0.30 kg per

mposed of 13.2 mm to 5.6 mm

ed levels, grade and cross fall using

aterial, spreading in uniform layers

use 305.1 including settingout

9 MORD and 304 MORTH for sand

rmal size graded hard stone

drawing and technical specifications

esign, over a prepared sub base with

Assistant Executive Engineer,

Heavy Commercial vehicles (HCVs)

Assumed CBR value of the sub grade(For clayey soil) =

The existing surface of the present road is as given below:Reach

Gravel sub base

Design of flexible pavement

ds.Hence,there is no need to considered harvesting season&

Medium Commercial vehicles (MCVs)

he projected traffic intensity.Hence,it is necessary to provide additional layer of WBM.

Deputy Executive Engineer,

Assistant Executive Engineer,

HBG of 2.36 to 5mm -- (IRC&MORTH)

Deputy Executive Engineer

Name of the Quarry

Assistant Executive Engineer

1568.77 Seal Coat

ROAD WORK ITEMS:RBR-EECD-4

Deputy Executive Engineer,

from R&B road to Maseedupadu of Gopannapalem GP

Construction of Embankment with Material Obtained from

For Grading III Material (CBR Value minimum 20)

Grading 2 63 mm to 45 mmm @ 0.91 cum per 10 sqm for

Three wheel 80-100 kN Static Roller @ 10 cum per hour

Bitumen emulsion pressure distributor @ 1750 sqm/hour

Cost for 1750 sqm = a+b+c+d+e (3 Wheel Roller)

Cost for 1750 sqm = a+b+c+d+e (3 Wheel Roller)

Providing, laying and rolling of Open-Graded premix carpet of

Case - II By Mechanical Means

c&d) Overheads & Contractors Profit@ 13.615%