PMGSY PHASE VIII - Batch I (Revised cost required due to increase in Material cost)

Estimate Rate (Rs /MT)

Sl.N District
o
Name

Block Name

Road name

Cement
Total
Total
Total
Quantity
Total
Bitumen Emulsion Emulsion required
Length
qty
(RS1)qty (SS1)qty
for all
(in km)
(in MT)
(in MT)
(in MT)
Cement
Works

Current rate (Rs /MT)

As per MoRD sanction (Rs

in Lakhs)

Insrease in cost (Rs /MT)

Bitumen

Emulsion
RS1

Emulsion
SS1

Cement

Bitumen

Emulsion
RS1

Emulsion
SS1

Cement

17

Emulsion
Emulsion
Bitumen
SS1
cement
RS1
( Col14( Col17( Col15Col 10)
( Col16- Col 13)
Col 11)
Col 12)

18

19

20

As per Revised Material cost

(Rs in Lakhs)

Total cost of
pavement

Total cost of
CD works

Total cost of
pavement

Total cost of
CD works

21

22

23

24

25

10

11

12

13

14

15

16

THENI

Chinnamanur

Chinnapottipuram to
Ramakrishnapuram

1.050

8.48

1.12

3.47

130.54

43563.00

39374.00

75639.00

4400.00

50291.00

44091.00

79300.00

4560.00 6728.00

4717.00 3661.00

160.00

2245342.00

1989774.00

2340822.00

2012697.00

THENI

Periyakulam

Bomminaickenpatti to
Renganathapuram

1.865

17.21

1.94

6.00

124.97

43563.00

39374.00

75639.00

4400.00

50291.00

44091.00

79300.00

4560.00 6728.00

4717.00 3661.00

160.00

3831415.00

1824574.00

3996637.00

2081437.00

THENI

Andipatty

G.Usilampatty to
Ramalingapuram

1.000

9.35

1.05

3.26

38.23

43563.00

39374.00

75639.00

4400.00

50291.00

44091.00

79300.00

4560.00 6728.00

4717.00 3661.00

160.00

2368591.00

543402.00

2458333.00

551276.00

THENI

Cumbum

Cumbum to
Angoorpalayam

4.200

38.52

4.34

13.42

217.28

43563.00

39374.00

75639.00

4400.00

50291.00

44091.00

79300.00

4560.00 6728.00

4717.00 3661.00

160.00

9108148.00

3403382.00

9477857.00

3447926.00

THENI

Cumbum

Angoorpalayam -Gudalur
to KM Patty

2.550

23.97

2.70

8.35

67.63

43563.00

39374.00

75639.00

4400.00

50291.00

44091.00

79300.00

4560.00 6728.00

4717.00 3661.00

160.00

5837793.00

1072478.00

5977867.00

1087857.00

Total cost of
Construction
( Col 22 + Col
23) (Rs in
Lakhs)

Average cost
Revised cost Average cost per Km as
Differnce in
for
per Km
per Revised
cost per
Construction
MoRD
material cost
Km(Rs in
( Col 24 + Col Sanction
Lakhs)
25)
(Rs in
( Col29- Col
(Rs in
(Rs in Lakhs) Lakhs)
28)
Lakhs)
(Col 26/ col 5) (Col 27 / Col
5)

26

27

28

29

30

4235116.00

4353519.00

4033443.81

4146208.57

112764.76

5655989.00

6078074.00

3032701.88

3259020.91

226319.03

2911993.00

3009609.00

2911993.00

3009609.00

97616.00

12511530.00

12925783.00

2978935.71

3077567.38

98631.67

6910271.00

7065724.00

2709910.20

2770872.16

60961.96