Data (Tentative) : Schedule of Works

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 66

Job no .

74 (30) - UP - 2012 - 444


Sanction leter No . - NH 12014 / 64 / 2011 - UP -NH - II dated 27-06-2012
C.B. No. 02 / S.E. - 28 / 12 - 13 Dated 19 - 11 - 2012
Name of Work: Strengthening of road from Km 274.00 to 285.00 of NH-74 ( New NHContractor : Sri Nar Singh Tomar , Moti Jheel Colony , Etawah .
Division : National Highway Construction Division , P.W.D. , Bareilly.
Circle : 28 th ( NH ) , P.W. D. , Bareilly.
SCHEDULE OF WORKS

As per estimate

Sl.
No.

No.or
Qty.

RATE
Rs.

19807.00

58.30

8253.00

468.57

Construction of granular sub-base by


providing coarse graded material, (Grade
I) complete as per clause 401
Cum

13985.00

1546.48

Providing,
laying,
spreading
and
compacting graded stone aggregate to
wet mix macadam specification
Cum

14511.00

1653.86

1074.00

1824.16

Description of work

Unit

Excavation for road way in soil using


Cum
manual means.

Sand Filling in Foundation Trenches as


per Drawing & Technical Specification

Providing,
laying,
spreading
and
compacting stone aggregates of specific
sizes to water bound macadam (G-III)

Cum

Cum

Providing, laying and rolling of built-upspray grout layer the compacted layer
thickness being 75 mm.for pot holes and
patch repair
on existing bituminous Sqm
surface

17178

281.26

Providing and applying primer coat with


bitumen emulsion on prepared surface @
0.60 Kg. per Sqm.
Sqm

48370

23.45

Providing and applying tack coat with


bitumen emulsion at the rate of 0.25 kg
Sqm
per sqm

77000

10.35

Providing and applying tack coat with


bitumen emulsion at the rate of 0.20 kg
Sqm
per sqm

77000

8.51

10 Providing
and
laying
bituminous
macadam with 60/70 bituminous binder
Cum
(3.3%),

4065

5764.20

11 Providing and laying semi dense


bituminous concrete with HMP using
crushed aggregates of specified CRMBCum
55@ 5 per cent of mix

1925

7913.45

12 Earth work in cutting or in embankment in


ordinary soil in side shoulders /Patri ( as
Cum
per S.I. 253 a), including royalty

3502

69.00

13 Earth work in cutting or in embankment in


ordinary soil in side shoulders/Patri as per
S.I. 253 a) As per S.I.. 253a including
cartage of I KM.excluding royalty
Cum

19807

100.00

14 Earth work in cutting or in embankment in


ordinary soil in side shoulders/PatriAs per
S.I.. 253a including cartage of I KM.
Cum

5196

109.00

15 Construction of 2 X 1.2 M R.C.C. Hume


Pipe Culverts in between KM.274.000 to
285.000 i.e. culvert no. 276/1 , 277/1,
277/3, 280/1, 281/2 & 284/1,
Cum
( as per SI No. 251)

2368.8

50.00

16 Cement concrete with 4cm gauge


approved stone ballast, approved coarse
sand cement in the proportion of 6:3:1 as
per SI No. 280
Cum

111.18

3550.00

17 First Class Brick Work in 1:3 Cement and


Fine sand of 1.25 F.M. mortar as per SI
No. 307 )
Cum

548.46

3000.00

150

6132.30

19 Construction of granular sub-base by


providing coarse graded material, (Grade
I) complete as per clause 401
Cum

172.8

1546.48

20 Providing,
laying,
spreading
and
compacting graded stone aggregate to
wet mix macadam
Cum

172.8

1653.86

21 Struck pointing with cement mortar


consisting of one part cement and three
part of fine sand of 1.25 FM on Brick
workas per SI No. 574 )
Sqm

288.9

80.00

22 Construction of Drain in Habitation Area (


Total Length 2400 Rmt ) Excavation in
foundation in ordinary soil ( Loam, clay or
sand) including lift upto 1.5 M & lead upto
Cum
30 M as per SI 251.

2688

50.00

18

Providing and Fixing of 1200mm dia RCC


hume pipe NP-4 Class Provided in two
Rmt.
row )

23 Cement Concrete with 4 cm gauge


approved stone ballast,approved coarse
sand and cemant in ratio 8:4:1 as per SI
Cum
281,

336

3350.00

24 M-150 Brick Work in 1:4 cement & coarse


sand mortar in foundation as per SI 305 I Cum

1297.2

2730.00

25 12 mm thick Cement plaster in 1:3


cement and coarse sand mortar as per SI
Sqm
583,

6000

100.00

295.2

6000.00

27.84

53000.00

33.3

58.00

283.25

50.00

14.96

3550.00

26 R.C.C. work M-200 with cement,


approved coarse sand and 2 cm. gauge
approved stone grit in the proportion
1:1.5:3 in
slab excluding supply of Cum
reinforcement as per item description of
SI 284A
27 M.S. or Iron in plain work such as R.C.C.
work ( when not included in an overall
rates ) brought to required shqpe as
necessary including supply of steel and its MT.
wastage and overlapping and hooksand
also
including bending for proper
completion of work as per SI 504.
28 Rehabilitation of damaged R.C.C. Slab
Bridge No.282 /2 on N.H. - 74 at Apsara
River ( 1 X 25 m Span )
Excavation in soil mixed with moorum / Cum
shingle as per S.I. 252 ( Excluding royalty
)
29 Excavation infoundation in ordinary soil
complete as per S.I. No. 251 (excluding Cum
royalty )
30 Cement Concrete with 4 cm gauge
approved stone ballast,approved coarse
sand and cemant in ratio 8:4:1 including
supply of all material, labour and T&P etc.
required for proper completion of work as Cum
per SI 281,

31 Reinforced cement concrete of M-30


Grade
on
approach slab including
reinforcement and formwork complete as Cum
per drawing and Technical specification
32 M-150 Brick Work in 1:4 cement & coarse
sand mortar in foundation and plinth
including supply of all material, labour and
T&P etc. required for proper completion of Cum
work as per SI 305 I
33 Providing and laying of boulder apron laid
in wire crates made with 4mm dia GI wire
conforming to IS: 280 & IS:4826 in
100mm x 100mm mesh (weaved
diagonally) including 10 per cent extra for Cum
laps and joints laid with stone boulders
weighing not less than 40 kg each.on
L.H.S. & R.H.S. before bridge (i.e. on U/S
& D/S )
34 Granular filter material over the entire
surface underneath pitching in slope and
Cum
flat as per drawing and specification
35 Providing and laying Pitching on slopes
laid over prepared filter media including
boulder apron laid dry in front of toe of Cum
embankment complete as per drawing
and Technical specifications
36 Earth filling in patri of approach road
on both sides of bridge using carted earth
Cum
( 1 KM.lead ) S.I. 253
37 Struck pointing
with cement mortar
consisting of one part of cement and two
Sqm.
parts of fine sand as per S.I. No. 574

22.2

7894.24

115.7

2730.00

450

2657.76

30

1587.92

61.88

1743.83

1560

93.00

108.36

80.00

Total
Recommended for Sanction of Rs. 21302422.50 - 6584110.00 = 14718312.50 ( Excess )

Junior Engineer
N.H.Const. Div.
P.W.D., Bareilly

Assistant Engineer
N.H.Const. Div.
P.W.D., Bareilly

Note : The cause of above mentioned tentative variation is due to


1: Un-expected change in existing situation of road condition, since after submission of Estimate.
2 : No Bituminous work performed during this course of time.
3 : Being located in Tarai belt region , Water Table is high . Embankment is low. Thus there is increas
4 : Two complete rainy seasons have passed during the time of Sanctioning and tendering process
5: The stretches which were bituminous or less damaged during the stage of estimate preparation
Thus above variation is submitted for approval.

dated 27-06-2012

0 to 285.00 of NH-74 ( New NH-30) in the state of Uttar Pradesh.


y , Etawah .
W.D. , Bareilly.

As per estimate

As per Actual/(Proposed) tentative cost based on


+SDMC 25 mm) and in n

As per Agreement

AMOUNT
Rs.

AMOUNT
Rs.

No.or
Qty.Measured
upto Iind R/A
bill

No.or
Qty.

RATE
Rs.

1154748.00

19807.00

25.00

495175.00

4622.00

3867108.00

8253.00

300.00

2475900.00

3018.00

21627523.00

13985.00

1300.00

18180500.00

4922.00

23999162.00

14511.00

1800.00

26119800.00

9619.00

1959148.00

1074.00

1600.00

1718400.00

0.00

4831484.00

17178

200.00

3435600.00

0.00

1134277.00

48370

7.00

338590.00

0.00

796950.00

77000

7.00

539000.00

0.00

655270.00

77000

7.00

539000.00

0.00

23431473.00

4065

6500.00

26422500.00

0.00

15233391.00

1925

8000.00

15400000.00

0.00

241638.00

3502

30.00

105060.00

0.00

1980700.00

19807

25.00

495175.00

0.00

566364.00

5196

25.00

129900.00

0.00

118440.00

2368.8

50.00

118440.00

1187.00

394689.00

111.18

3500.00

389130.00

93.30

1645380.00

548.46

3000.00

1645380.00

286.00

919845.00

150

6000.00

900000.00

150.00

267232.00

172.8

1000.00

172800.00

72.21

285787.00

172.8

1000.00

172800.00

0.00

23112.00

288.9

1000.00

288900.00

341.00

134400.00

2688

50.00

134400.00

0.00

1125600.00

336

3000.00

1008000.00

0.00

3541356.00

1297.2

2700.00

3502440.00

0.00

600000.00

6000

50.00

300000.00

0.00

1771200.00

295.2

5000.00

1476000.00

0.00

1475520.00

27.84

40000.00

1113600.00

0.00

1931.00

33.3

25.00

832.50

0.00

14163.00

283.25

25.00

7081.25

0.00

53108.00

14.96

3000.00

44880.00

0.00

175252.00

22.2

5000.00

111000.00

0.00

315861.00

115.7

2700.00

312390.00

0.00

1195992.00

450

1000.00

450000.00

0.00

47638.00

30

100.00

3000.00

0.00

107908.00

61.88

100.00

6188.00

0.00

145080.00

1560

50.00

78000.00

0.00

8669.00

108.36

60.00

6501.60

0.00

115847399.00

4718312.50 ( Excess )

108636363.35

Executive Engineer
N.H.Const. Div.
P.W.D., Bareilly

since after submission of Estimate.

bankment is low. Thus there is increase in stretches of Boggie action affected areas.
of Sanctioning and tendering process.
ring the stage of estimate preparation , now have been severely damaged and needs at least one levelling coat ( b

ubmitted for approval.

DATA ( TE

r Actual/(Proposed) tentative cost based on contractor's rate ( Prop #1)= Boggie action(Sand 450mm+GSB (150+150)+WMM 150
+SDMC 25 mm) and in non boggie action (GSB 150mm+WMM 150mm+SDBC 25mm)

Measurements

No.or
Qty. To
execute

Total

Rate

,Boggie Action=1880*12*0.75

16920.00

21542.00

25.00

538550.00

,Boggie Action=1880*12*0.45

10152.00

13170.00

300.00

3951000.00

9684.00

14606.00

1300.00

18987800.00

,=6*1000*7*0.15

6300.00

15919.00

1800.00

28654200.00

0.00

0.00

1600.00

0.00

,Boggie
Action=1880*12*0.15+1880*7*0.1
5 Non- Boggie =4120*7*0.15,

AMOUNT
Rs.

0.00

0.00

200.00

0.00

,=11*1000*7

77000.00

77000.00

7.00

539000.00

,=11*1000*7

77000.00

77000.00

7.00

539000.00

,=5*1000*7

42000.00

42000.00

7.00

294000.00

,=5*1000*7*0.05

1750.00

1750.00

6500.00

11375000.00

,=11*1000*7*0.025

1925.00

1925.00

8000.00

15400000.00

0.00

0.00

30.00

0.00

,=2*11*1000*2.5*0.30

16500.00

16500.00

25.00

412500.00

0.00

0.00

25.00

0.00

0.00

1187.00

50.00

59350.00

0.00

93.30

3500.00

326550.00

0.00

286.00

3000.00

858000.00

0.00

150.00

6000.00

900000.00

0.00

72.21

1000.00

72210.00

0.00

0.00

1000.00

0.00

0.00

341.00

1000.00

341000.00

As per estimate

2688

2688.00

50.00

134400.00

As per estimate

336

336.00

3000.00

1008000.00

As per estimate

1297.2

1297.20

2700.00

3502440.00

As per estimate

6000

6000.00

50.00

300000.00

As per estimate

295.2

295.20

5000.00

1476000.00

As per estimate

27.84

27.84

40000.00

1113600.00

As per estimate

33.3

33.30

25.00

832.50

As per estimate

283.25

283.25

25.00

7081.25

As per estimate

14.96

14.96

3000.00

44880.00

As per estimate

22.2

22.20

5000.00

111000.00

As per estimate

115.7

115.70

2700.00

312390.00

As per estimate

450

450.00

1000.00

450000.00

As per estimate

30

30.00

100.00

3000.00

As per estimate

61.88

61.88

100.00

6188.00

As per estimate

1560

1560.00

50.00

78000.00

As per estimate

108.36

108.36

60.00

6501.60

91802473.35

eas.

eeds at least one levelling coat ( before W.M.M.) through out length and breadh of carriageway except the boggie- a

DATA ( TENTATIVE )

As per Actual/(Proposed) tentative cost based on contractor's rate ( Prop #2) =


Boggie action(Sand 450mm+GSB
25 mm) and in non boggie action (GSB 100 mm+WMM 150mm+SDBC 25mm)

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

4622.00

,Boggie Action=1880*12*0.75

16920.00

21542.00

3018.00

,Boggie Action=1880*12*0.45

10152.00

13170.00

8242.00

13164.00

4922.00

,Boggie
Action=1880*12*0.15+1880*7*0.1
5 Non- Boggie =4120*7*0.10,

9619.00

,=6*1000*7*0.15

6300.00

15919.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

,=11*1000*7

77000.00

77000.00

0.00

,=11*1000*7

77000.00

77000.00

0.00

,=5*1000*7

35000.00

35000.00

0.00

,=5*1000*7*0.05

1750.00

1750.00

0.00

,=11*1000*7*0.025

1925.00

1925.00

0.00

0.00

0.00

0.00

,=2*11*1000*2.5*0.30

16500.00

16500.00

0.00

0.00

0.00

1187.00

0.00

1187.00

93.30

0.00

93.30

286.00

0.00

286.00

150.00

0.00

150.00

72.21

0.00

72.21

0.00

0.00

0.00

341.00

0.00

341.00

0.00

As per estimate

2688.00

2688.00

0.00

As per estimate

336.00

336.00

0.00

As per estimate

1297.20

1297.20

0.00

As per estimate

6000.00

6000.00

0.00

As per estimate

295.20

295.20

0.00

As per estimate

27.84

27.84

0.00

As per estimate

33.30

33.30

0.00

As per estimate

283.25

283.25

0.00

As per estimate

14.96

14.96

0.00

As per estimate

22.20

22.20

0.00

As per estimate

115.70

115.70

0.00

As per estimate

450.00

450.00

0.00

As per estimate

30.00

30.00

0.00

As per estimate

61.88

61.88

0.00

As per estimate

1560.00

1560.00

0.00

As per estimate

108.36

108.36

except the boggie- action affected region.

action(Sand 450mm+GSB (150+150)+WMM 150 +SDMC


SDBC 25mm)

Rate

AMOUNT
Rs.

As per Actual/(Proposed) tentative cost based on contractor's rate

( Prop #3) =

(1

No.or
Qty.Measured upto Iind R/A bill

25.00

538550.00

4622.00

300.00

3951000.00

3018.00

1300.00

17113200.00

4922.00

1800.00

28654200.00

9619.00

1600.00

0.00

0.00

200.00

0.00

0.00

7.00

539000.00

0.00

7.00

539000.00

0.00

7.00

245000.00

0.00

6500.00

11375000.00

0.00

8000.00

15400000.00

0.00

30.00

0.00

0.00

25.00

412500.00

0.00

25.00

0.00

0.00

50.00

59350.00

1187.00

3500.00

326550.00

93.30

3000.00

858000.00

286.00

6000.00

900000.00

150.00

1000.00

72210.00

72.21

1000.00

0.00

0.00

1000.00

341000.00

341.00

50.00

134400.00

0.00

3000.00

1008000.00

0.00

2700.00

3502440.00

0.00

50.00

300000.00

0.00

5000.00

1476000.00

0.00

40000.00

1113600.00

0.00

25.00

832.50

0.00

25.00

7081.25

0.00

3000.00

44880.00

0.00

5000.00

111000.00

0.00

2700.00

312390.00

0.00

1000.00

450000.00

0.00

100.00

3000.00

0.00

100.00

6188.00

0.00

50.00

78000.00

0.00

60.00

6501.60

0.00

89878873.35

tentative cost based on contractor's rate

( Prop #3) =

Boggie action(Sand 450mm+GSB (150+150+150)mm) and in non boggie ac


(150+150 mm)

Measurement

No.or
Qty. To execute

Total

Rate

,Boggie Action=1880*12*0.75

16920.00

21542.00

25.00

,Boggie Action=1880*12*0.45

10152.00

13170.00

300.00

,Boggie
Action=1880*12*0.15+1880*7*0.15
Non- Boggie =4120*7*0.15,
Boggie+Non
Boggie=6000*7*0.15

15984.00

20906.00

1300.00

0.00

9619.00

1800.00

0.00

0.00

1600.00

0.00

0.00

200.00

,=5*7*1000

35000.00

35000.00

7.00

,=5*7*1000

35000.00

35000.00

7.00

,=5*7*1000

35000.00

35000.00

7.00

,=5*7*1000*0.05

1750.00

1750.00

6500.00

0.00

0.00

8000.00

0.00

0.00

30.00

,=2*11*1000*2.5*0.30

16500.00

16500.00

25.00

0.00

0.00

25.00

0.00

1187.00

50.00

0.00

93.30

3500.00

0.00

286.00

3000.00

0.00

150.00

6000.00

0.00

72.21

1000.00

0.00

0.00

1000.00

0.00

341.00

1000.00

As per estimate

2688.00

2688.00

50.00

As per estimate

336.00

336.00

3000.00

As per estimate

1297.20

1297.20

2700.00

As per estimate

6000.00

6000.00

50.00

As per estimate

295.20

295.20

5000.00

As per estimate

27.84

27.84

40000.00

As per estimate

33.30

33.30

25.00

As per estimate

283.25

283.25

25.00

As per estimate

14.96

14.96

3000.00

As per estimate

22.20

22.20

5000.00

As per estimate

115.70

115.70

2700.00

As per estimate

450.00

450.00

1000.00

As per estimate

30.00

30.00

100.00

As per estimate

61.88

61.88

100.00

As per estimate

1560.00

1560.00

50.00

As per estimate

108.36

108.36

60.00

mm) and in non boggie action GSB

Remark

AMOUNT
Rs.

538550.00

3951000.00

27177800.00

17314200.00

0.00

1.88 Km Boggie Action and


4.12 Km Non Boggie action
effected area Out of 6 Km

0.00

245000.00

245000.00

245000.00

11375000.00

0.00

0.00

412500.00

0.00

59350.00

326550.00

858000.00

900000.00

72210.00

0.00

341000.00

134400.00

1008000.00

3502440.00

300000.00

1476000.00

1113600.00

832.50

7081.25

44880.00

111000.00

312390.00

450000.00

3000.00

6188.00

78000.00

6501.60

72615473.35

DATA ( TENTATIVE )
Job no . 74 (30) - UP - 2012 - 444
Sanction leter No . - NH 12014 / 64 / 2011 - UP -NH - II dated 27-06-2012
C.B. No. 02 / S.E. - 28 / 12 - 13 Dated 19 - 11 - 2012
Name of Work: Strengthening of road from Km 274.00 to 285.00 of NH-74 ( New NH-30) in the state of Uttar Pradesh.
Contractor : Sri Nar Singh Tomar , Moti Jheel Colony , Etawah .
Division : National Highway Construction Division , P.W.D. , Bareilly.
Circle : 28 th ( NH ) , P.W. D. , Bareilly.
SCHEDULE OF WORKS

As per estimate

Sl.
No.

As per Actual/(Proposed) tentative cost based on contractor's rate ( Prop #2) =


Boggie action(S
(150+150)+WMM 150 +SDMC 25 mm) and in non boggie action (GSB 100 mm+WMM 150mm+SDBC 2

As per Agreement

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

495175.00

4622.00

,Boggie
Action=1880*12*0.75

16920.00

21542.00

25.00

300.00

2475900.00

3018.00

,Boggie
Action=1880*12*0.45

10152.00

13170.00

300.00

13985.00

1300.00

18180500.00

4922.00

8242.00

13164.00

1300.00

23999162.00

14511.00

1800.00

26119800.00

9619.00

,=6*1000*7*0.15

6300.00

15919.00

1800.00

1824.16

1959148.00

1074.00

1600.00

1718400.00

0.00

0.00

0.00

1600.00

17178

281.26

4831484.00

17178

200.00

3435600.00

0.00

0.00

0.00

200.00

Sqm

48370

23.45

1134277.00

48370

7.00

338590.00

0.00

,=11*1000*7

77000.00

77000.00

7.00

Providing and applying tack coat with


bitumen emulsion at the rate of 0.25 kg per
sqm

Sqm

77000

10.35

796950.00

77000

7.00

539000.00

0.00

,=11*1000*7

77000.00

77000.00

7.00

Providing and applying tack coat with


bitumen emulsion at the rate of 0.20 kg per
sqm

Sqm

77000

8.51

655270.00

77000

7.00

539000.00

0.00

,=5*1000*7

35000.00

35000.00

7.00

Cum

4065

5764.20

23431473.00

4065

6500.00

26422500.00

0.00

,=5*1000*7*0.05

1750.00

1750.00

6500.00

Cum

1925

7913.45

15233391.00

1925

8000.00

15400000.00

0.00

,=11*1000*7*0.025

1925.00

1925.00

8000.00

Description of work

Unit

No.or
Qty.

RATE
Rs.

AMOUNT
Rs.

No.or
Qty.

RATE
Rs.

Excavation for road way in soil using manual


means.

Cum

19807.00

58.30

1154748.00

19807.00

25.00

Sand Filling in Foundation Trenches as per


Drawing & Technical Specification

Cum

8253.00

468.57

3867108.00

8253.00

Cum

13985.00

1546.48

21627523.00

Cum

14511.00

1653.86

Cum

1074.00

Providing, laying and rolling of built-up-spray


grout layer the compacted layer thickness
being 75 mm.for pot holes and patch repair
on existing bituminous surface

Sqm

Providing and applying primer coat with


bitumen emulsion on prepared surface @
0.60 Kg. per Sqm.

Construction of granular sub-base by


providing coarse graded material, (Grade I)
complete as per clause 401

Providing, laying, spreading and compacting


graded stone aggregate to wet mix
macadam specification
Providing, laying, spreading and compacting
stone aggregates of specific sizes to water
bound macadam (G-III)

10 Providing and laying bituminous macadam


with 60/70 bituminous binder (3.3%),
11 Providing and laying semi dense bituminous
concrete
with
HMP
using
crushed
aggregates of specified CRMB-55@ 5 per
cent of mix

AMOUNT
Rs.

,Boggie
Action=1880*12*0.15+1
880*7*0.15 Non- Boggie
=4120*7*0.10,

12 Earth work in cutting or in embankment in


ordinary soil in side shoulders /Patri ( as per
S.I. 253 a), including royalty

Cum

3502

69.00

241638.00

3502

30.00

105060.00

0.00

0.00

0.00

30.00

13 Earth work in cutting or in embankment in


ordinary soil in side shoulders/Patri as per
S.I. 253 a) As per S.I.. 253a including
cartage of I KM.excluding royalty

Cum

19807

100.00

1980700.00

19807

25.00

495175.00

0.00

,=2*11*1000*2.5*0.30

16500.00

16500.00

25.00

14 Earth work in cutting or in embankment in


ordinary soil in side shoulders/PatriAs per
S.I.. 253a including cartage of I KM.

Cum

5196

109.00

566364.00

5196

25.00

129900.00

0.00

0.00

0.00

25.00

Cum

2368.8

50.00

118440.00

2368.8

50.00

118440.00

1187.00

0.00

1187.00

50.00

Cum

111.18

3550.00

394689.00

111.18

3500.00

389130.00

93.30

0.00

93.30

3500.00

Cum

548.46

3000.00

1645380.00

548.46

3000.00

1645380.00

286.00

0.00

286.00

3000.00

Rmt.

150

6132.30

919845.00

150

6000.00

900000.00

150.00

0.00

150.00

6000.00

Cum

172.8

1546.48

267232.00

172.8

1000.00

172800.00

72.21

0.00

72.21

1000.00

Cum

172.8

1653.86

285787.00

172.8

1000.00

172800.00

0.00

0.00

0.00

1000.00

Sqm

288.9

80.00

23112.00

288.9

1000.00

288900.00

341.00

0.00

341.00

1000.00

Cum

2688

50.00

134400.00

2688

50.00

134400.00

0.00

As per estimate

2688.00

2688.00

50.00

23 Cement Concrete with 4 cm gauge


approved stone ballast,approved coarse
sand and cemant in ratio 8:4:1 as per SI
281,

Cum

336

3350.00

1125600.00

336

3000.00

1008000.00

0.00

As per estimate

336.00

336.00

3000.00

24 M-150 Brick Work in 1:4 cement & coarse


sand mortar in foundation as per SI 305 I

Cum

1297.2

2730.00

3541356.00

1297.2

2700.00

3502440.00

0.00

As per estimate

1297.20

1297.20

2700.00

25 12 mm thick Cement plaster in 1:3 cement


and coarse sand mortar as per SI 583,

Sqm

6000

100.00

600000.00

6000

50.00

300000.00

0.00

As per estimate

6000.00

6000.00

50.00

15 Construction of 2 X 1.2 M R.C.C. Hume Pipe


Culverts in between KM.274.000 to 285.000
i.e. culvert no. 276/1 , 277/1, 277/3, 280/1,
281/2 & 284/1,
( as per SI No. 251)
16 Cement concrete with 4cm gauge approved
stone ballast, approved coarse sand cement
in the proportion of 6:3:1 as per SI No. 280

17 First Class Brick Work in 1:3 Cement and


Fine sand of 1.25 F.M. mortar as per SI No.
307 )
18

Providing and Fixing of 1200mm dia RCC


hume pipe NP-4 Class Provided in two row )

19 Construction of granular sub-base by


providing coarse graded material, (Grade I)
complete as per clause 401
20 Providing, laying, spreading and compacting
graded stone aggregate to wet mix
macadam
21 Struck pointing with cement mortar
consisting of one part cement and three
part of fine sand of 1.25 FM on Brick workas
per SI No. 574 )
22 Construction of Drain in Habitation Area
( Total Length 2400 Rmt ) Excavation in
foundation in ordinary soil ( Loam, clay or
sand) including lift upto 1.5 M & lead upto 30
M as per SI 251.

26 R.C.C. work M-200 with cement, approved


coarse sand and 2 cm. gauge approved
stone grit in the proportion 1:1.5:3 in slab
excluding supply of reinforcement as per
item description of SI 284A

Cum

295.2

6000.00

1771200.00

295.2

5000.00

1476000.00

0.00

As per estimate

295.20

295.20

5000.00

MT.

27.84

53000.00

1475520.00

27.84

40000.00

1113600.00

0.00

As per estimate

27.84

27.84

40000.00

Cum

33.3

58.00

1931.00

33.3

25.00

832.50

0.00

As per estimate

33.30

33.30

25.00

Cum

283.25

50.00

14163.00

283.25

25.00

7081.25

0.00

As per estimate

283.25

283.25

25.00

30 Cement Concrete with 4 cm gauge


approved stone ballast,approved coarse
sand and cemant in ratio 8:4:1 including
supply of all material, labour and T&P etc.
required for proper completion of work as
per SI 281,

Cum

14.96

3550.00

53108.00

14.96

3000.00

44880.00

0.00

As per estimate

14.96

14.96

3000.00

31 Reinforced cement concrete of M-30 Grade


on approach slab including reinforcement
and formwork complete as per drawing and
Technical specification

Cum

22.2

7894.24

175252.00

22.2

5000.00

111000.00

0.00

As per estimate

22.20

22.20

5000.00

Cum

115.7

2730.00

315861.00

115.7

2700.00

312390.00

0.00

As per estimate

115.70

115.70

2700.00

Cum

450

2657.76

1195992.00

450

1000.00

450000.00

0.00

As per estimate

450.00

450.00

1000.00

27 M.S. or Iron in plain work such as R.C.C.


work ( when not included in an overall rates )
brought to required shqpe as necessary
including supply of steel and its wastage and
overlapping and hooksand also including
bending for proper completion of work as
per SI 504.

28 Rehabilitation of damaged
R.C.C. Slab
Bridge No.282 /2 on N.H. - 74 at Apsara
River ( 1 X 25 m Span )
Excavation in soil mixed with moorum /
shingle as per S.I. 252 ( Excluding royalty )

29 Excavation infoundation in ordinary soil


complete as per S.I. No. 251 (excluding
royalty )

32 M-150 Brick Work in 1:4 cement & coarse


sand mortar in foundation and plinth
including supply of all material, labour and
T&P etc. required for proper completion of
work as per SI 305 I

33 Providing and laying of boulder apron laid in


wire crates made with 4mm dia GI wire
conforming to IS: 280 & IS:4826 in 100mm x
100mm mesh (weaved diagonally) including
10 per cent extra for laps and joints laid with
stone boulders weighing not less than 40 kg
each.on L.H.S. & R.H.S. before bridge (i.e.
on U/S & D/S )

34 Granular filter material over the entire


surface underneath pitching in slope and
flat as per drawing and specification

Cum

30

1587.92

47638.00

30

100.00

3000.00

0.00

As per estimate

30.00

30.00

100.00

Cum

61.88

1743.83

107908.00

61.88

100.00

6188.00

0.00

As per estimate

61.88

61.88

100.00

36 Earth filling in patri of approach road on


both sides of bridge using carted earth ( 1
KM.lead ) S.I. 253

Cum

1560

93.00

145080.00

1560

50.00

78000.00

0.00

As per estimate

1560.00

1560.00

50.00

37 Struck pointing
with cement mortar
consisting of one part of cement and two
parts of fine sand as per S.I. No. 574

Sqm.

108.36

80.00

8669.00

108.36

60.00

6501.60

0.00

As per estimate

108.36

108.36

60.00

35 Providing and laying Pitching on slopes laid


over prepared filter media including boulder
apron laid dry in front of toe of embankment
complete as per drawing and Technical
specifications

Total
Recommended for Sanction of Rs. 21302422.50 - 6584110.00 = 14718312.50 ( Excess )

Junior Engineer
N.H.Const. Div.
P.W.D., Bareilly

Assistant Engineer
N.H.Const. Div.
P.W.D., Bareilly

115847399.00

108636363.35

Executive Engineer
N.H.Const. Div.
P.W.D., Bareilly

Note : The cause of above mentioned tentative variation is due to


1: Un-expected change in existing situation of road condition, since after submission of Estimate.
2 : No Bituminous work performed during this course of time.
3 : Being located in Tarai belt region , Water Table is high . Embankment is low. Thus there is increase in stretches of Boggie action affected areas.
4 : Two complete rainy seasons have passed during the time of Sanctioning and tendering process.
5: The stretches which were bituminous or less damaged during the stage of estimate preparation , now have been severely damaged and needs at least one levelling coat ( before W.M.M.) through out length and breadh of carriageway ex
action affected region.
Thus above variation is submitted for approval.

TIVE )

esh.

As per Actual/(Proposed) tentative cost based on contractor's rate ( Prop #2) =


Boggie action(Sand 450mm+GSB
(150+150)+WMM 150 +SDMC 25 mm) and in non boggie action (GSB 100 mm+WMM 150mm+SDBC 25mm)
Remark

AMOUNT
Rs.

538550.00

3951000.00

17113200.00

28654200.00

0.00

0.00

539000.00

539000.00

245000.00

11375000.00

15400000.00

1.88 Km Boggie Action and


4.12 Km Non Boggie action
effected area Out of 6 Km

0.00

412500.00

0.00

59350.00

326550.00

858000.00

900000.00

72210.00

0.00

341000.00

134400.00

1008000.00

3502440.00

300000.00

1476000.00

1113600.00

832.50

7081.25

44880.00

111000.00

312390.00

450000.00

3000.00

6188.00

78000.00

6501.60
89878873.35

ected areas.

d and needs at least one levelling coat ( before W.M.M.) through out length and breadh of carriageway except the boggie-

DATA ( TENTATIVE )
Job no . 74 (30) - UP - 2012 - 444
Sanction leter No . - NH 12014 / 64 / 2011 - UP -NH - II dated 27-06-2012
C.B. No. 02 / S.E. - 28 / 12 - 13 Dated 19 - 11 - 2012
Name of Work: Strengthening of road from Km 274.00 to 285.00 of NH-74 ( New NH-30) in the state of Uttar Pradesh.
Contractor : Sri Nar Singh Tomar , Moti Jheel Colony , Etawah .
Division : National Highway Construction Division , P.W.D. , Bareilly.
Circle : 28 th ( NH ) , P.W. D. , Bareilly.

SCHEDULE OF WORKS

As per estimate

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+W
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and s

As per Agreement

Sl.
No.

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

495175.00

4622.00

,Boggie Action=2200*12*0.75

19800.00

24422.00

25.00

300.00

2475900.00

3018.00

,Boggie Action=2200*12*0.45

11880.00

14898.00

300.00

13985.00

1300.00

18180500.00

4922.00

,Boggie
Action=2200*12*0.15+2200*7*
0.15 Non- Boggie area
3800*7*0.1,

8930.00

13852.00

1300.00

23999162.00

14511.00

1800.00

26119800.00

9619.00

Boggie action 2200*7*0.15


+Non boggie action
2*3800*7*0.15

10290.00

19909.00

1800.00

1824.16

1959148.00

1074.00

1600.00

1718400.00

0.00

0.00

0.00

1600.00

17178

281.26

4831484.00

17178

200.00

3435600.00

0.00

0.00

0.00

200.00

Providing and applying primer coat


with bitumen emulsion on prepared
surface @ 0.60 Kg. per Sqm.
Sqm

48370

23.45

1134277.00

48370

7.00

338590.00

0.00

,=11*1000*7

77000.00

77000.00

7.00

Providing and applying tack coat with


bitumen emulsion at the rate of 0.25
Sqm
kg per sqm

77000

10.35

796950.00

77000

7.00

539000.00

0.00

work already done+ to be done


11*1000*7,

77000.00

77000.00

7.00

Providing and applying tack coat with


bitumen emulsion at the rate of 0.20
Sqm
kg per sqm

77000

8.51

655270.00

77000

7.00

539000.00

0.00

work already done 5.2*1000*7,

36400.00

36400.00

7.00

Description of work

Unit

Excavation for road way in soil using


manual means.
Cum
Sand Filling in Foundation Trenches
as per Drawing & Technical Cum
Specification
Construction of granular sub-base by
providing coarse graded material,
(Grade I) complete as per clause Cum
401
Providing, laying, spreading and
compacting graded stone aggregate
to wet mix macadam specification
Cum

Providing, laying, spreading and


compacting stone aggregates of
specific sizes to water bound Cum
macadam (G-III)
Providing, laying and rolling of builtup-spray grout layer the compacted
layer thickness being 75 mm.for pot
holes and patch repair on existing Sqm
bituminous surface

No.or
Qty.

RATE
Rs.

AMOUNT
Rs.

No.or
Qty.

RATE
Rs.

19807.00

58.30

1154748.00

19807.00

25.00

8253.00

468.57

3867108.00

8253.00

13985.00

1546.48

21627523.00

14511.00

1653.86

1074.00

AMOUNT
Rs.

SCHEDULE OF WORKS

As per estimate

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+W
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and s

As per Agreement

Sl.
No.

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

26422500.00

0.00

,=5.20*1000*7*0.05

1820.00

1820.00

6500.00

8000.00

15400000.00

0.00

,=5.2*1000*7*0.025

910.00

910.00

8000.00

3502

30.00

105060.00

0.00

0.00

0.00

30.00

1980700.00

19807

25.00

495175.00

0.00

Qty as available in excavation


in item 1

24422.00

24422.00

25.00

109.00

566364.00

5196

25.00

129900.00

0.00

0.00

0.00

25.00

2368.8

50.00

118440.00

2368.8

50.00

118440.00

1187.00

0.00

1187.00

50.00

Cement concrete with 4cm gauge


approved stone ballast, approved
coarse sand cement in the
proportion of 6:3:1 as per SI No. 280 Cum

111.18

3550.00

394689.00

111.18

3500.00

389130.00

93.30

0.00

93.30

3500.00

First Class Brick Work in 1:3 Cement


and Fine sand of 1.25 F.M. mortar as
Cum
per SI No. 307 )

548.46

3000.00

1645380.00

548.46

3000.00

1645380.00

286.00

0.00

286.00

3000.00

Providing and Fixing of 1200mm dia


RCC hume pipe NP-4 Class
Rmt.
Provided in two row )

150

6132.30

919845.00

150

6000.00

900000.00

150.00

0.00

150.00

6000.00

No.or
Qty.

RATE
Rs.

Providing and laying bituminous


macadam with 60/70 bituminous
Cum
binder (3.3%),

4065

Providing and laying semi dense


bituminous concrete with HMP using
crushed aggregates of specified
Cum
CRMB-55@ 5 per cent of mix

Description of work

10

11

12

13

14

15

16

17

18

Unit

Earth work in cutting or in


embankment in ordinary soil in side
shoulders /Patri ( as per S.I. 253 a), Cum
including royalty
Earth work in cutting or in
embankment in ordinary soil in side
shoulders/Patri as per S.I. 253 a) As
per S.I.. 253a including cartage of I Cum
KM.excluding royalty

Earth work in cutting or in


embankment in ordinary soil in side
shoulders/PatriAs per S.I.. 253a
Cum
including cartage of I KM.

Construction of 2 X 1.2 M R.C.C.


Hume Pipe Culverts in between
KM.274.000 to 285.000 i.e. culvert
no. 276/1 , 277/1, 277/3, 280/1,
Cum
281/2 & 284/1,
( as per SI No. 251)

AMOUNT
Rs.

No.or
Qty.

RATE
Rs.

5764.20

23431473.00

4065

6500.00

1925

7913.45

15233391.00

1925

3502

69.00

241638.00

19807

100.00

5196

AMOUNT
Rs.

SCHEDULE OF WORKS

As per estimate

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+W
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and s

As per Agreement

Sl.
No.

19

20

21

22

23

24

25

26

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

172800.00

72.21

0.00

72.21

1000.00

1000.00

172800.00

0.00

0.00

0.00

1000.00

288.9

1000.00

288900.00

341.00

0.00

341.00

1000.00

134400.00

2688

50.00

134400.00

0.00

As per estimate

2688.00

2688.00

50.00

3350.00

1125600.00

336

3000.00

1008000.00

0.00

As per estimate

336.00

336.00

3000.00

1297.2

2730.00

3541356.00

1297.2

2700.00

3502440.00

0.00

As per estimate

1297.20

1297.20

2700.00

6000

100.00

600000.00

6000

50.00

300000.00

0.00

As per estimate

6000.00

6000.00

50.00

295.2

6000.00

1771200.00

295.2

5000.00

1476000.00

0.00

As per estimate

295.20

295.20

5000.00

No.or
Qty.

RATE
Rs.

No.or
Qty.

RATE
Rs.

172.8

1546.48

267232.00

172.8

1000.00

Providing, laying, spreading and


compacting graded stone aggregate
Cum
to wet mix macadam

172.8

1653.86

285787.00

172.8

Struck pointing with cement mortar


consisting of one part cement and
three part of fine sand of 1.25 FM on
Sqm
Brick workas per SI No. 574 )

288.9

80.00

23112.00

2688

50.00

Cement Concrete with 4 cm gauge


approved stone ballast,approved
coarse sand and cemant in ratio
8:4:1 as per SI 281,
Cum

336

M-150 Brick Work in 1:4 cement &


coarse sand mortar in foundation as
Cum
per SI 305 I
12 mm thick Cement plaster in 1:3
cement and coarse sand mortar as
Sqm
per SI 583,

Description of work

Unit

Construction of granular sub-base by


providing coarse graded material,
(Grade I) complete as per clause Cum
401

Construction of Drain in Habitation


Area ( Total Length 2400 Rmt )
Excavation in foundation in ordinary
soil ( Loam, clay or sand) including
lift upto 1.5 M & lead upto 30 M as Cum
per SI 251.

R.C.C. work M-200 with cement,


approved coarse sand and 2 cm.
gauge approved stone grit in the
proportion 1:1.5:3 in slab excluding
supply of reinforcement as per item Cum
description of SI 284A

AMOUNT
Rs.

AMOUNT
Rs.

SCHEDULE OF WORKS

As per estimate

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+W
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and s

As per Agreement

Sl.
No.

Description of work

27

M.S. or Iron in plain work such as


R.C.C. work ( when not included in
an overall rates ) brought to required
shqpe as necessary including supply
of steel and its wastage and
overlapping and hooksand also
including
bending
for
proper
completion of work as per SI 504.

Unit

No.or
Qty.

RATE
Rs.

MT.

27.84

53000.00

AMOUNT
Rs.

No.or
Qty.

RATE
Rs.

1475520.00

27.84

40000.00

AMOUNT
Rs.

1113600.00

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

0.00

As per estimate

27.84

27.84

40000.00

SCHEDULE OF WORKS

As per estimate

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+W
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and s

As per Agreement

Sl.
No.

28

29

30

31

32

33

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

832.50

0.00

As per estimate

33.30

33.30

25.00

25.00

7081.25

0.00

As per estimate

283.25

283.25

25.00

14.96

3000.00

44880.00

0.00

As per estimate

14.96

14.96

3000.00

175252.00

22.2

5000.00

111000.00

0.00

As per estimate

22.20

22.20

5000.00

2730.00

315861.00

115.7

2700.00

312390.00

0.00

As per estimate

115.70

115.70

2700.00

2657.76

1195992.00

450

1000.00

450000.00

0.00

As per estimate

450.00

450.00

1000.00

No.or
Qty.

RATE
Rs.

AMOUNT
Rs.

33.3

58.00

Excavation infoundation in ordinary


soil complete as per S.I. No. 251
Cum
(excluding royalty )

283.25

Cement Concrete with 4 cm gauge


approved stone ballast,approved
coarse sand and cemant in ratio
8:4:1 including supply of all material,
labour and T&P etc. required for
proper completion of work as per SI
Cum
281,

Description of work

Unit

Rehabilitation of damaged R.C.C.


Slab Bridge No.282 /2 on N.H. - 74
at Apsara River ( 1 X 25 m Span )
Excavation in soil mixed with
moorum / shingle as per S.I. 252
Cum
( Excluding royalty )

Reinforced cement concrete of M-30


Grade on approach slab including
reinforcement
and
formwork
complete as per drawing and Cum
Technical specification

M-150 Brick Work in 1:4 cement &


coarse sand mortar in foundation
and plinth including supply of all
material, labour and T&P etc.
required for proper completion of Cum
work as per SI 305 I

Providing and laying of boulder


apron laid in wire crates made with
4mm dia GI wire conforming to IS:
280 & IS:4826 in 100mm x 100mm
mesh (weaved diagonally) including
10 per cent extra for laps and joints
laid with stone boulders weighing not
less than 40 kg each.on L.H.S. & Cum
R.H.S. before bridge (i.e. on U/S &
D/S )

No.or
Qty.

RATE
Rs.

AMOUNT
Rs.

1931.00

33.3

25.00

50.00

14163.00

283.25

14.96

3550.00

53108.00

22.2

7894.24

115.7

450

SCHEDULE OF WORKS

As per estimate

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+W
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and s

As per Agreement

Sl.
No.

Description of work

34

35

36

37

Unit

Granular filter material over the


entire surface underneath pitching
in slope and flat as per drawing and Cum
specification
Providing and laying Pitching on
slopes laid over prepared filter media
including boulder apron laid dry in
front of toe of embankment complete
as per drawing and Technical Cum
specifications

Earth filling in patri of approach


road on both sides of bridge using
carted earth ( 1 KM.lead ) S.I. 253 Cum

Struck pointing with cement mortar


consisting of one part of cement and
two parts of fine sand as per S.I. Sqm.
No. 574

No.or
Qty.

RATE
Rs.

30

1587.92

61.88

AMOUNT
Rs.

No.or
Qty.Measured upto
Iind R/A bill

Measurements

No.or
Qty. To execute

Total

Rate

3000.00

0.00

As per estimate

30.00

30.00

100.00

100.00

6188.00

0.00

As per estimate

61.88

61.88

100.00

1560

50.00

78000.00

0.00

As per estimate

1560.00

1560.00

50.00

108.36

60.00

6501.60

0.00

As per estimate

108.36

108.36

60.00

No.or
Qty.

RATE
Rs.

AMOUNT
Rs.

47638.00

30

100.00

1743.83

107908.00

61.88

1560

93.00

145080.00

108.36

80.00

8669.00

Total

115847399.00

108636363.35

Substitute Item
S.I.-1

S.I. -2

Open graded premix surfacing 20


mm thk

Sqm

Proposed (5.8*1000*7)

40600.00

40600.00

114.00

Seal Coat type A

Sqm

Proposed (5.8*1000*7)

40600.00

40600.00

60.00

Note : The cause of above mentioned tentative variation is due to


1: Un-expected change in existing situation of road condition, since after submission of Estimate.
2 : No Bituminous work performed during this course of time.
3 : Being located in Tarai belt region , Water Table is high . Embankment is low. Thus there is increase in stretches of Boggie action affected areas.
4 : Two complete rainy seasons have passed during the time of Sanctioning and tendering process.

5: The stretches which were bituminous or less damaged during the stage of estimate preparation , now have been severely damaged and needs at least one levelling coat ( before W.M.M.) through out length and breadh of carriageway except the
affected region.
Thus above variation is submitted for approval.

Junior Engineer
N.H.Const. Div.
P.W.D. , Bareilly

Assistant Engineer
N.H.Const. Div.
P.W.D. , Bareilly

Executive Engineer
N.H.Const. Div.
P.W.D. , Bareilly

TATIVE )

esh.

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+WMM 150 +SDBC
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and seal coat type A)

Remark

AMOUNT
Rs.

610550.00

4469400.00

18007600.00

35836200.00

0.00

0.00

539000.00

539000.00

254800.00

2.2
Km
Boggie
Action and 3.8 Km
Non Boggie action
effected area Out of
6 Km

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+WMM 150 +SDBC
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and seal coat type A)

Remark

AMOUNT
Rs.

11830000.00

7280000.00

0.00

610550.00

0.00

59350.00

326550.00

858000.00

900000.00

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+WMM 150 +SDBC
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and seal coat type A)

Remark

AMOUNT
Rs.

72210.00

0.00

341000.00

134400.00

1008000.00

3502440.00

300000.00

1476000.00

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+WMM 150 +SDBC
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and seal coat type A)

Remark

AMOUNT
Rs.

1113600.00

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+WMM 150 +SDBC
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and seal coat type A)

Remark

AMOUNT
Rs.

832.50

7081.25

44880.00

111000.00

312390.00

450000.00

As per Actual/(Proposed) tentative cost based on contractor's rate Boggie action(Sand 450mm+GSB (150+150)+WMM 150 +SDBC
25 /P.C.20and seal Coat type A ) and in non boggie action (GSB 100 mm+WMM 2x150mm+SDBC 25/P.C.20 and seal coat type A)

Remark

AMOUNT
Rs.

3000.00

6188.00

78000.00

6501.60

91088523.35

4628400.00
2436000.00

fected areas.

d and needs at least one levelling coat ( before W.M.M.) through out length and breadh of carriageway except the boggie- action

Analysis of rates
511

Open - Graded Premix Surfacing


Providing, laying and rolling of open - graded premix surfacing of 20 mm thickness composed of 13.2 mm to 5.6 mm aggregates either
using penetration grade bitumen or cut-back or emulsion to required line, grade and level to serve as wearing course on a previously
prepared base, including mixing in a suitable plant, laying and rolling with a smooth wheeled roller 8-10 tonne capacity, finished to
required level and grades.

(i)

Unit = sqm
Taking output = 10250 sqm (205 cum)
Case - I: Mechanical method using Penetration grade Bitumen and HMP of
appropriate capacity not less than 75 tonnes/hour .
a) Labour
Mate
Mazdoor working with HMP, road sweeper, paver and roller
Skilled mazdoor for checking line & levels
Machinery
i) Batch type HMP 75 tonne per hour
ii) Electric Generator Set 250 KVA
iii) Front end loader 1 cum bucket capacity
iv) Tipper 10 tonne capacity
Add 10 per cent of cost of carriage to cover cost of loading and unloading
v) Paver finisher hydrostatic with sensor attachment
iv) Smooth wheeled/tandom roller 8-10 tonnes weight

day
day
day

0.840
16.000
5.000

125.00
120.00
130.00

hour
hour
hour
tonne.km

6.000
6.000
6.000
450 x 2

11167.00
450.00
520.00
1.74

hour
hour

6.000
6.000

629.00
297.00

tonne
cum

14.970
276.750

38963.00
980.18

b)

Add Escalation on machinery @ 35%


c)

d)

Material
Bitumen VG 30 @ 14.60 kg per 10 sqm
Crushed stone chipping,13.2 mm to 5.6 mm @ 0.27 cum per 10 sqm
a+b+c
Overhead charges @ input on (a+b+c)

e) Contractor's profit @ input on (a+b+c+d)


Cost for 10250 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/10250
say

Analysis of rates
513

Seal Coat
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade
and cross fall using Type A

(i)

Unit = sqm
Taking output = 10250 sqm (92.25 cum)
Case - I : Type A
a) Labour
Mate
Mazdoor
b)

Machinery
Hydraulic self propelled chip spreader
Tipper 5.5 cum capacity
Front end loader 1 cum bucket capacity
Bitumen pressure distributor @ 1750 sqm per hour
Smooth wheeled roller 8 -10 tonne weight

day
day

0.240
6.000

125.00
120.00

hour
hour
hour
hour
hour

6.000
6.000
6.000
6.000
6.000

1700.00
200.00
520.00
516.00
297.00

tonne
cum

10.050
92.250

38963.00
980.18

Add Escalation on machinery @ 35%


c)

d)

Material
Bitumen@ 9.80 kg per 10 sqm
Crushed stone chipping of 6.7 mm size defined as 100 per cent passing 11.2 mm
sieve and retained on 2.36 mm sieve applied @ 0.09 cum per 10 sqm
Overhead charges @ input on (a+b+c)

e) Contractor's profit @ input on (a+b+c+d)


Cost for 10250 sqm = a+b+c+d+e
Rate per sqm = (a+b+c+d+e)/10250
say

105.00
1920.00
650.00
2675.00
67002.00
2700.00
3120.00
1566.00
156.60
3774.00
1782.00
80100.60
28035.21

108135.81
583276.11
271264.82
854540.93
965351.74
96535.17
1061886.91
106188.69
1168075.60
113.96
114.00

30.00
720.00
750.00
10200.00
1200.00
3120.00
3096.00
1782.00
19398.00
6789.30
26187.30
391578.15
90421.61
481999.76

508937.06
50893.71
559830.76
55983.08
615813.84
60.08
60.00

You might also like