Data (Tentative) : Schedule of Works
Data (Tentative) : Schedule of Works
Data (Tentative) : Schedule of Works
As per estimate
Sl.
No.
No.or
Qty.
RATE
Rs.
19807.00
58.30
8253.00
468.57
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
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
48370
23.45
77000
10.35
77000
8.51
10 Providing
and
laying
bituminous
macadam with 60/70 bituminous binder
Cum
(3.3%),
4065
5764.20
1925
7913.45
3502
69.00
19807
100.00
5196
109.00
2368.8
50.00
111.18
3550.00
548.46
3000.00
150
6132.30
172.8
1546.48
20 Providing,
laying,
spreading
and
compacting graded stone aggregate to
wet mix macadam
Cum
172.8
1653.86
288.9
80.00
2688
50.00
18
336
3350.00
1297.2
2730.00
6000
100.00
295.2
6000.00
27.84
53000.00
33.3
58.00
283.25
50.00
14.96
3550.00
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
dated 27-06-2012
As per estimate
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
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
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 )
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
Rate
AMOUNT
Rs.
( 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
( Prop #3) =
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
Remark
AMOUNT
Rs.
538550.00
3951000.00
27177800.00
17314200.00
0.00
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 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
Sqm
77000
10.35
796950.00
77000
7.00
539000.00
0.00
,=11*1000*7
77000.00
77000.00
7.00
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.
Cum
19807.00
58.30
1154748.00
19807.00
25.00
Cum
8253.00
468.57
3867108.00
8253.00
Cum
13985.00
1546.48
21627523.00
Cum
14511.00
1653.86
Cum
1074.00
Sqm
AMOUNT
Rs.
,Boggie
Action=1880*12*0.15+1
880*7*0.15 Non- Boggie
=4120*7*0.10,
Cum
3502
69.00
241638.00
3502
30.00
105060.00
0.00
0.00
0.00
30.00
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
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
Cum
336
3350.00
1125600.00
336
3000.00
1008000.00
0.00
As per estimate
336.00
336.00
3000.00
Cum
1297.2
2730.00
3541356.00
1297.2
2700.00
3502440.00
0.00
As per estimate
1297.20
1297.20
2700.00
Sqm
6000
100.00
600000.00
6000
50.00
300000.00
0.00
As per estimate
6000.00
6000.00
50.00
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
Cum
14.96
3550.00
53108.00
14.96
3000.00
44880.00
0.00
As per estimate
14.96
14.96
3000.00
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
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 )
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
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
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
TIVE )
esh.
AMOUNT
Rs.
538550.00
3951000.00
17113200.00
28654200.00
0.00
0.00
539000.00
539000.00
245000.00
11375000.00
15400000.00
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
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
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
48370
23.45
1134277.00
48370
7.00
338590.00
0.00
,=11*1000*7
77000.00
77000.00
7.00
77000
10.35
796950.00
77000
7.00
539000.00
0.00
77000.00
77000.00
7.00
77000
8.51
655270.00
77000
7.00
539000.00
0.00
36400.00
36400.00
7.00
Description of work
Unit
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
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
111.18
3550.00
394689.00
111.18
3500.00
389130.00
93.30
0.00
93.30
3500.00
548.46
3000.00
1645380.00
548.46
3000.00
1645380.00
286.00
0.00
286.00
3000.00
150
6132.30
919845.00
150
6000.00
900000.00
150.00
0.00
150.00
6000.00
No.or
Qty.
RATE
Rs.
4065
Description of work
10
11
12
13
14
15
16
17
18
Unit
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
172.8
1653.86
285787.00
172.8
288.9
80.00
23112.00
2688
50.00
336
Description of work
Unit
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
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
283.25
Description of work
Unit
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
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
Sqm
Proposed (5.8*1000*7)
40600.00
40600.00
114.00
Sqm
Proposed (5.8*1000*7)
40600.00
40600.00
60.00
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
(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)
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)
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
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)
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