Name of work: Raising of DIP on Bavla-Zamp Road between Km 8/0 to 12/0

RECAPITULATION

sub Estimate no 2 Road and diversion

Road estimate Rs
TOTAL

Add 1 % for Quality control

Add 1% for contingencies

Add 2 % for W.C. establishment

Grand TOTAL

SAY Rs

Dy Executive Engineer
Ahmedabad sub div
Ahmedabad

Superintending Engineer
Ahmedabad(R& B) circle 1
Ahmedabad

Prepared by: D. M. PATEL , A. A. E

Checked by:
 Road between Km 8/0 to 12/0

APITULATION

2 Road and diversion

13034400.00
13034400.00

130344.00

130344.00

260688.00
13555776.00

13555800.00

Executive Engineer
R&B Division, Ahmedabad
Ahmedabad

ending Engineer
ad(R& B) circle 1
hmedabad
Name of work: Raising of DIP on Bavla-Zamp Road between Km 8/0 to 12/0

ABSTRACT
Item No. qty Description Rate Per
1 10114.50 Earthwork for emankment including breacking clods.dressing
with all lead and lift including watering and consolidation of sub
grade in layers at OMC to requird dry dencity including filling the
dpression which occur during the process using vibratory roller
8 T to 10 T from borrow area within 2.00 km. lend using
selected earth C B R more than 5% including rolling & watering
etc.

156.55 CMT

2 1485.00 Providing laying & construction of granular sub-base by

providing corase granded material i.e combination of
unscreened gravel 53 to 9.5mm @25% B.T metal 20to 50 mm
size 25% & corase sand 9.5 to 2.36 mm @ 20% & corase sand
2.36mm & below @30%. spreading in uniform layers with motor
grader on prepared surface.mixing by mix in place method with
rotavator at OMC .and compacting with vibratory roller to
achieve the desired density.complete as per clause 401 with
material granding 1.& as per table 400-2of MORT&H
specification.

762.00 CMT
as per R.A

3 1974.06 Providing and laying 225 mm thickness of B.T.M.C.metal 40mm

to 63mm size including using 20% filler i.e. stone screening
13.2mm @ 0.16cmt & 0.08 cmt stone dust including spreding
watering consolidation and rolling etc.complete at site of work
including loading unloading and filling the boxes etc complete.

1611.96 CMT
Item No. qty Description Rate Per
4 2120.33 providing and laying spreading and compacting graded stone
aggregates to wet mix macadam as per MORTH specification
including premixing the material i.e. combination of B.T.Metal
25.4 mm to 45mm@30%. B.T.Kapehi 2.36mm to 22.4mm @
40% B.T.Stone dust 2.36mm to 075 mm @30% with water at
OMC in mechanical mix plant carriage of mixed material by
tipper to site laying in uniform layers with paver/mechanical
means in sub base/base course or well prepared surface and
compacting with vibratory roller to achive the desired density.As
per clause No.406MORT&H specifications.

1379.00 CMT
as per R.A

5 4278.70 Providing and applying priming coat using medium setting

embulsion bitumen as the rate of 7.5 kg/10smt on water bound
macadam /WMM surface including cleaning the surface etc.
comp.

19.59 SMT

6 5550.00 providing & laying 37.5 mm thick compacted Built up sprey grout
base course in single layers for bringing the road surface in to
camber and gradient over existing road surface with bitumen
grade 80/100 for tack coat at the rate of 2.50 kg/10 sq. mt. of
road surface area and using 0.50 cum of stone Aggregate per
10 sqm with asphalt for grouting @ 15 kg per 10 sqm of road
surface and using 0.13 cmt of key aggregate per 10 sqm of road
surface including heating and cosolidation in both layers by
vibratory roller as per MORT&H specification clause No 506
including cost of all materials.fuel labours, tools etc. completed.

127.26 SMT
Item No. qty Description Rate Per
7 24.00 Providing and fixing cautionary warning sign board made of
2mm aluminium sheet size 90x90x90 cms.equilateral triangle as
per the design of IRC-67-1977.pretreated with phospheting
process & acid catching with one coat of epoxy primer and two
coats of best quality epoxy paint.reflectioned with retro reflective
sheeting as per latest M.O.S.T specification.3.1 mt. long stand
post and frame fabricated from suyitable size iron angle of
35x35x3mm.75x75x6mm as required.painted with best quality
epoxy coating in black and white bends.the details of symbol for
board shall be as per the instruction of engineer in chage.The
fixing at site shall be in 1:2:4 cc block of size 45x45x60cms. for
each leg.including excavation curing etc.complete under the
supervision of engineer in charge.

3605.7 NO

8 12.00 Providing and fixinf Hazard marker sign board made of made of
2mm aluminium sheet size 90x30 cms.rectangle as per the
design /drawing attached (IRC) pre treated with phospheting
process & acid ctching with one coat of epoxy primer and two
coats of best quality epoxy paint reflectiorised with retro
reflective sheeting as per the latest M.O.S.T. specification 3.1
mt. long stand post and frame fabricted from suitable size iron
angle of 35x35x3mm and 50x50x5mm.painted with best quality
epoxy coating.the fixing at site shall be in 1:2:4 cc block of size
45x45x60cms. for each leg, including excavation curing
etc.complete under the supervision of engineer in charge.

2927.99 NO
Item No. qty Description Rate Per
9 18.00 Providing and fixing chavion sign board made of 2mm
aluminium sheet size 45x60 cms.rectngle as per the design
drawing attached (IRC) pre treated with phospheting process &
acid ctching with one coat of epoxy primer and two coats of best
quality epoxy paint reflectiorised with retro reflective sheeting as
per latest M.O.S.T specification.3.1 mt. long stand post and
frame fabricated from suitable size iron angle of 35x35x3mm
and 50x50x5mm.painted with best quality epoxy coating.the
fixing at site. shall be in 1:2:4 cc block of size 45x45x60cms. for
each leg.including excavation curing etc.complete under the
supervision of engineer in charge.

2927.99 NO

10 18.00 Providing and fixing pre-cost guard stone as per (IRC)type

design including white washing in fixing in cc 1.5.10 etc.
consider 223.21 NOS

11 18.00 Providing and fixing pre-cost indicator stone of approved pre-

cost stone as per the (IRC) design in cc 1:2:4 including white
washing etc. complete fixing in cc 1:5:10
296.94 NOS

12 360.00 Type A `W' metel Beam crash barrier (providing and ercting a
`W' metal beam crash barrier comprising of 3 mm thick
comugazed sheet metal beam roll,70 cm above road/ground
level fixed on 25 mc series channel retrical past 10x75x5mm
spaced 2m centre to cetre 1.8m high 1.1m below ground/road
level fixing all post in cc 1:2:4 including excavation and curing
etc. All sheet parts fitments to be glarolled by hot dip process all
fitting to confirm to is 1367 and is 1364.metal beam roll to be
fixed on the vertical post with a space of channel section
150x75x5 mm 330mm long complete as per close 8107.

2302.00 RMT
( NH 5 OR I 8.23 P/33)
Item No. qty Description Rate Per
13 717.00 Providing & Laying 50 mm thick B.M. with B.T. Aggregate as per
M.O.R.T & 11.specification clause no.504 & asphalt grade
80/100 for tack coat @ 2.5 kg/10 smt & mixing @34.00kg/M.T.
i.e 3.4% by weight of total mix including heating the aggregate &
asphalt by continuous batching of drum mix plant and spreading
the same by paver finisher & consolidation with vibratory roller
including providing all materials equipments ,tools & plants,fire
wood,oil ,kerosene,labour charges etc. complete using
contractor's own machinery drum mix plant & paver finisher etc.
complete.

2062 M.T

14 375.00 Providing & Laying 25 mm. thick S.D.B.C with B.T. Aggregate
as per M.O.R.T & 11. specification & asphalt Grade 60/70 for
mixing @50.00kg/M.T. i.e 5.0% by weight of total mix including
heating the aggregate & asphalt in continuous batching drum
mix plant and spreading providing all materials equipments,
tools & plants ,fire wood,oil,kerosene,labour charges etc.
complete using contractor's own machinery drum mix plant &
paver finisher etc.complete.

2486.00 M.T

TOTAL =
say Rs =

Dy Executive Engineer Executive Engineer

Ahmedabad sub div R&B Division, Ahmedabad
Ahmedabad Ahmedabad
Amount

1583425.0

1131570

3182105.76
Amount

2923938.52

83819.73

706293.0
Amount

86536.8

35135.88
Amount

52703.82

4017.78

5344.92

828720.00
 Amount

1478454.00

932250.00

13034315.18
13034400.00

cutive Engineer
vision, Ahmedabad
Ahmedabad
 Name of work: Raising of DIP on Bavla-Zamp Road between Km 8/0 to

MEASUREMENT
Item No.
1 Earthwork for emankment including breacking clods.dressing with all lead and lift including wa
consolidation of sub grade in layers at OMC to requird dry dencity including filling the dpressio
occur during the process using vibratory roller 8 T to 10 T from borrow area within 2.00 km. len
selected earth C B R more than 5% including rolling & watering etc.

for all 6 culvert 2 * 30.00 * 5.50 * 1.00 =

both side length width depth
FOR CD 10/1 DIVERSION CH 9.815 Km
1 * 155.00 * 5.50 * 1.35 =
FOR CD 10/2 DIVERSION CH 9.975 Km
1 * 155.00 * 5.50 * 1.55 =
FOR CD 11/1 DIVERSION CH 10.545 Km
1 * 170.00 * 5.50 * 1.45 =
FOR CD 12/1 DIVERSION CH 11.575 Km
1 * 280.00 * 5.50 * 1.70 =
FOR CD 12/2 DIVERSION CH 11.935 Km
1 * 140.00 * 5.50 * 1.25 =
FOR CD 13/1 DIVERSION CH 12.260 Km
1 * 240.00 * 5.50 * 1.80 =

2 Providing laying & construction of granular sub-base by providing corase granded material i.e c
of unscreened gravel 53 to 9.5mm @25% B.T metal 20to 50 mm size 25% & corase sand 9.5 to
20% & corase sand 2.36mm & below @30%. spreading in uniform layers with motor grader on
surface.mixing by mix in place method with rotavator at OMC .and compacting with vibratory r
achieve the desired density.complete as per clause 401 with material granding 1.& as per tabl
MORT&H specification.

GSB
for all 6 culvert 2 * 30.00 * 5.50 * 0.225 =
both side length width depth
FOR CD 10/1 DIVERSION CH 9.815 Km
1 * 155.00 * 5.50 * 0.225 =
FOR CD 10/2 DIVERSION CH 9.975 Km
1 * 155.00 * 5.50 * 0.225 =
FOR CD 11/1 DIVERSION CH 10.545 Km
1 * 170.00 * 5.50 * 0.225 =
FOR CD 12/1 DIVERSION CH 11.575 Km
1 * 280.00 * 5.50 * 0.225 =
FOR CD 12/2 DIVERSION CH 11.935 Km

Page 13 ROAD ESTIMATE.xls

 1 * 140.00 * 5.50 * 0.225 =
FOR CD 13/1 DIVERSION CH 12.260 Km
1 * 240.00 * 5.50 * 0.225 =

3 Providing and laying 225 mm thickness of B.T.M.C.metal 40mm to 63mm size including using
20% filler i.e. stone screening 13.2mm @ 0.16cmt & 0.08 cmt stone dust including spreding
watering consolidation and rolling etc.complete at site of work including loading unloading and
filling the boxes etc complete.

WBM
for all 6 culvert 2 * 30.00 * 7.50 * 0.225 =
both side length width depth
FOR CD 10/1 DIVERSION CH 9.815 Km
1 * 155.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 63.40 * 4.00 * 0.225 =
CULVERT
FOR CD 10/2 DIVERSION CH 9.975 Km
1 * 155.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 63.40 * 4.00 * 0.225 =
CULVERT
FOR CD 11/1 DIVERSION CH 10.545 Km
1 * 170.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 57.40 * 4.00 * 0.225 =
CULVERT
FOR CD 12/1 DIVERSION CH 11.575 Km
1 * 280.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 167.40 * 4.00 * 0.225 =
CULVERT
FOR CD 12/2 DIVERSION CH 11.935 Km
1 * 140.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 37.90 * 4.00 * 0.225 =
CULVERT
FOR CD 13/1 DIVERSION CH 12.260 Km
1 * 240.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 123.90 * 4.00 * 0.225 =
CULVERT

Page 14 ROAD ESTIMATE.xls

4 providing and laying spreading and compacting graded stone aggregates to wet mix macadam
as per MORTH specification including premixing the material i.e. combination of B.T.Metal 25.4
mm to 45mm@30%. B.T.Kapehi 2.36mm to 22.4mm @ 40% B.T.Stone dust 2.36mm to 075 mm
@30% with water at OMC in mechanical mix plant carriage of mixed material by tipper to site
laying in uniform layers with paver/mechanical means in sub base/base course or well prepare
surface and compacting with vibratory roller to achive the desired density.As per clause
No.406MORT&H specifications.

WMM
for all 6 culvert 2 * 30.00 * 5.50 * 0.225 =
both side length width depth
FOR CD 10/1 DIVERSION CH 9.815 Km
1 * 155.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 63.40 * 5.50 * 0.225 =
CULVERT
FOR CD 10/2 DIVERSION CH 9.975 Km
1 * 155.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 63.40 * 5.50 * 0.225 =
CULVERT
FOR CD 11/1 DIVERSION CH 10.545 Km
1 * 170.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 57.40 * 5.50 * 0.225 =
CULVERT
FOR CD 12/1 DIVERSION CH 11.575 Km
1 * 280.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 167.40 * 5.50 * 0.225 =
CULVERT
FOR CD 12/2 DIVERSION CH 11.935 Km
1 * 140.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 37.90 * 5.50 * 0.225 =
CULVERT
FOR CD 13/1 DIVERSION CH 12.260 Km
1 * 240.00 * 5.50 * 0.225 =
LEFT & RIGHT SIDE OF 1 * 123.90 * 5.50 * 0.225 =
CULVERT

Page 15 ROAD ESTIMATE.xls

5 Providing and applying priming coat using medium setting embulsion bitumen as the rate of 7.
kg/10smt on water bound macadam /WMM surface including cleaning the surface etc. comp.

for all 6 culvert 2 * 30.00 * 7.75 =

both side length width
FOR CD 10/1 CULVERT CH 9.815 Km
LEFT & RIGHT SIDE OF 1 * 93.40 * 5.50 =
CULVERT
FOR CD 10/2 CULVERT CH 9.975 Km
LEFT & RIGHT SIDE OF 1 * 93.40 * 5.50
CULVERT
FOR CD 11/1 CULVERT CH 10.545 Km
LEFT & RIGHT SIDE OF 1 * 87.40 * 5.50
CULVERT
FOR CD 12/1 CULVERT CH 11.575 Km
LEFT & RIGHT SIDE OF 1 * 197.40 * 5.50
CULVERT
FOR CD 12/2 CULVERT CH 11.935 Km
LEFT & RIGHT SIDE OF 1 * 67.90 * 5.50
CULVERT
FOR CD 13/1 CULVERT CH 12.260 Km
LEFT & RIGHT SIDE OF 1 * 153.90 * 5.50
CULVERT

6 providing & laying 37.5 mm thick compacted Built up sprey grout base course in single layers
for bringing the road surface in to camber and gradient over existing road surface with bitume
grade 80/100 for tack coat at the rate of 2.50 kg/10 sq. mt. of road surface area and using 0.50
cum of stone Aggregate per 10 sqm with asphalt for grouting @ 15 kg per 10 sqm of road
surface and using 0.13 cmt of key aggregate per 10 sqm of road surface including heating and
cosolidation in both layers by vibratory roller as per MORT&H specification clause No 506
including cost of all materials.fuel labours, tools etc. completed.

for all 6 culvert 2 * 30.00 * 10.00 =

BUSG both side length width
diversion 1.00 * 900.00 * 5.50 * 1.00 =

7 Providing and fixing cautionary warning sign board made of 2mm aluminium sheet size
90x90x90 cms.equilateral triangle as per the design of IRC-67-1977.pretreated with
phospheting process & acid catching with one coat of epoxy primer and two coats of best
quality epoxy paint.reflectioned with retro reflective sheeting as per latest M.O.S.T
specification.3.1 mt. long stand post and frame fabricated from suyitable size iron angle of
35x35x3mm.75x75x6mm as required.painted with best quality epoxy coating in black and whi
bends.the details of symbol for board shall be as per the instruction of engineer in chage.The
fixing at site shall be in 1:2:4 cc block of size 45x45x60cms. for each leg.including excavation
curing etc.complete under the supervision of engineer in charge.

Page 16 ROAD ESTIMATE.xls

 for all 6 culvert 4 * 6.00 =

8 Providing and fixinf Hazard marker sign board made of made of 2mm aluminium sheet size
90x30 cms.rectangle as per the design /drawing attached (IRC) pre treated with phospheting
process & acid ctching with one coat of epoxy primer and two coats of best quality epoxy paint
reflectiorised with retro reflective sheeting as per the latest M.O.S.T. specification 3.1 mt. long
stand post and frame fabricted from suitable size iron angle of 35x35x3mm and
50x50x5mm.painted with best quality epoxy coating.the fixing at site shall be in 1:2:4 cc block
of size 45x45x60cms. for each leg, including excavation curing etc.complete under the
supervision of engineer in charge.

for all 6 culvert 2 * 6.00 =

9 Providing and fixing chavion sign board made of 2mm aluminium sheet size 45x60 cms.rectng
as per the design drawing attached (IRC) pre treated with phospheting process & acid ctching
with one coat of epoxy primer and two coats of best quality epoxy paint reflectiorised with retr
reflective sheeting as per latest M.O.S.T specification.3.1 mt. long stand post and frame
fabricated from suitable size iron angle of 35x35x3mm and 50x50x5mm.painted with best
quality epoxy coating.the fixing at site. shall be in 1:2:4 cc block of size 45x45x60cms. for each
leg.including excavation curing etc.complete under the supervision of engineer in charge.

for all 6 culvert 3 * 6.00 =

10 Providing and fixing pre-cost guard stone as per (IRC)type design including white washing in
fixing in cc 1.5.10 etc. consider

for all 6 culvert 3 * 6.00 =

11 Providing and fixing pre-cost indicator stone of approved pre-cost stone as per the (IRC) design
in cc 1:2:4 including white washing etc. complete fixing in cc 1:5:10

for all 6 culvert 3 * 6.00 =

Page 17 ROAD ESTIMATE.xls

12 Type A `W' metel Beam crash barrier (providing and ercting a `W' metal beam crash barrier
comprising of 3 mm thick comugazed sheet metal beam roll,70 cm above road/ground level
fixed on 25 mc series channel retrical past 10x75x5mm spaced 2m centre to cetre 1.8m high
1.1m below ground/road level fixing all post in cc 1:2:4 including excavation and curing etc. Al
sheet parts fitments to be glarolled by hot dip process all fitting to confirm to is 1367 and is
1364.metal beam roll to be fixed on the vertical post with a space of channel section 150x75x5
mm 330mm long complete as per close 8107.

CRASH BARRIER
FOR CD 10/1 DIVERSION CH 9.815 Km
2 * 30.00 =
FOR CD 10/2 DIVERSION CH 9.975 Km
2 * 30.00 =
FOR CD 11/1 DIVERSION CH 10.545 Km
2 * 30.00 =
FOR CD 12/1 DIVERSION CH 11.575 Km
2 * 30.00 =
FOR CD 12/2 DIVERSION CH 11.935 Km
2 * 30.00 =
FOR CD 13/1 DIVERSION CH 12.260 Km
2 * 30.00 =

13 Providing & Laying 50 mm thick B.M. with B.T. Aggregate as per M.O.R.T & 11.specification
clause no.504 & asphalt grade 80/100 for tack coat @ 2.5 kg/10 smt & mixing @34.00kg/M.T. i
3.4% by weight of total mix including heating the aggregate & asphalt by continuous batching
of drum mix plant and spreading the same by paver finisher & consolidation with vibratory roll
including providing all materials equipments ,tools & plants,fire wood,oil ,kerosene,labour
charges etc. complete using contractor's own machinery drum mix plant & paver finisher etc.
complete.

FOR CD 10/1 CULVERT CH 9.815 Km

LEFT & RIGHT SIDE OF 1 * 93.40 * 5.50 =
CULVERT
FOR CD 10/2 CULVERT CH 9.975 Km
LEFT & RIGHT SIDE OF 1 * 93.40 * 5.50 =
CULVERT
FOR CD 11/1 CULVERT CH 10.545 Km
LEFT & RIGHT SIDE OF 1 * 87.40 * 5.50 =
CULVERT
FOR CD 12/1 CULVERT CH 11.575 Km
LEFT & RIGHT SIDE OF 1 * 197.40 * 5.50 =
CULVERT
FOR CD 12/2 CULVERT CH 11.935 Km
LEFT & RIGHT SIDE OF 1 * 67.90 * 5.50 =
CULVERT
FOR CD 13/1 CULVERT CH 12.260 Km
LEFT & RIGHT SIDE OF 1 * 153.90 * 5.50 =
CULVERT

Page 18 ROAD ESTIMATE.xls

 FOR ALL 6 CULVERT 6* 60 * 7.5 = =

QTY 6513.70 * 0.05 * 2.2 =

SAY =

14 Providing & Laying 25 mm. thick S.D.B.C with B.T. Aggregate as per M.O.R.T & 11. specification
& asphalt Grade 60/70 for mixing @50.00kg/M.T. i.e 5.0% by weight of total mix including
heating the aggregate & asphalt in continuous batching drum mix plant and spreading providin
all materials equipments, tools & plants ,fire wood,oil,kerosene,labour charges etc. complete
using contractor's own machinery drum mix plant & paver finisher etc.complete.

FOR CD 10/1 CULVERT CH 9.815 Km

LEFT & RIGHT SIDE OF 1 * 93.40 * 5.50 =
CULVERT
FOR CD 10/2 CULVERT CH 9.975 Km
LEFT & RIGHT SIDE OF 1 * 93.40 * 5.50 =
CULVERT
FOR CD 11/1 CULVERT CH 10.545 Km
LEFT & RIGHT SIDE OF 1 * 87.40 * 5.50 =
CULVERT
FOR CD 12/1 CULVERT CH 11.575 Km
LEFT & RIGHT SIDE OF 1 * 197.40 * 5.50 =
CULVERT
FOR CD 12/2 CULVERT CH 11.935 Km
LEFT & RIGHT SIDE OF 1 * 67.90 * 5.50 =
CULVERT
FOR CD 13/1 CULVERT CH 12.260 Km
LEFT & RIGHT SIDE OF 1 * 153.90 * 5.50 =
CULVERT

FOR ALL 6 CULVERT 6* 60 * 7.5 = =

QTY 6513.70 * 0.03 * 2.3 =

SAY =

Page 19 ROAD ESTIMATE.xls

en Km 8/0 to 12/0

ft including watering and

g the dpression which
in 2.00 km. lend using

330.00 cmt

1150.88 cmt

1321.38 cmt

1355.75 cmt

2618.00 cmt

962.50 cmt

2376.00 cmt

10114.50 cmt

d material i.e combination

ase sand 9.5 to 2.36 mm @
otor grader on prepared
with vibratory roller to
1.& as per table 400-2of

74.25 cmt

191.81 cmt

191.81 cmt

210.38 cmt

346.50 cmt

Page 20 ROAD ESTIMATE.xls

 173.25 cmt

297.00 cmt

1485.00 cmt

cluding using
ng spreding
unloading and

101.25 cmt

191.81 cmt

57.06 cmt

191.81 cmt

57.06 cmt

210.38 cmt

51.66 cmt

346.50 cmt

150.66 cmt

173.25 cmt

34.11 cmt

297.00 cmt

111.51 cmt
1974.06 cmt

Page 21 ROAD ESTIMATE.xls

 mix macadam
B.T.Metal 25.4
mm to 075 mm
tipper to site
or well prepared
r clause

74.25 cmt

191.81 cmt

78.46 cmt

191.81 cmt

78.46 cmt

210.38 cmt

71.03 cmt

346.50 cmt

207.16 cmt

173.25 cmt

46.90 cmt

297.00 cmt

153.33 cmt
2120.33 cmt

Page 22 ROAD ESTIMATE.xls

s the rate of 7.5
e etc. comp.

465.00 SMT

513.70 SMT

513.70 SMT

480.70 SMT

1085.70 SMT

373.45 SMT

846.45 SMT

4278.70 SMT

n single layers
ce with bitumen
and using 0.50
m of road
ng heating and
e No 506

600.00 SMT

4950.00
5550.00 cmt
eet size
with
ts of best
S.T
on angle of
black and white
in chage.The
ng excavation

Page 23 ROAD ESTIMATE.xls

 24.00 NOS

m sheet size
phospheting
ity epoxy paint
n 3.1 mt. long

1:2:4 cc block
der the

12.00 NOS

60 cms.rectngle
& acid ctching
orised with retro
d frame
d with best
60cms. for each
in charge.

18.00 NOS

e washing in

18.00 NOS

he (IRC) design

18.00 NOS

Page 24 ROAD ESTIMATE.xls

 rash barrier
ground level
tre 1.8m high
d curing etc. All
1367 and is
ction 150x75x5

60.00 RMT

60.00 RMT

60.00 RMT

60.00 RMT

60.00 RMT

60.00 RMT

360.00 RMT

pecification
@34.00kg/M.T. i.e
uous batching
h vibratory roller
ne,labour
r finisher etc.

513.70 SMT

513.70 SMT

480.70 SMT

1085.70 SMT

373.45 SMT

846.45 SMT

Page 25 ROAD ESTIMATE.xls

 2700 SMT

6513.70 SMT

716.51 M.T
717.00 M.T

1. specification
including
eading providing
tc. complete
.

513.70 SMT

513.70 SMT

480.70 SMT

1085.70 SMT

373.45 SMT

846.45 SMT

2700 SMT

6513.70 SMT

374.54 M.T
375.00 M.T

Page 26 ROAD ESTIMATE.xls

Name of work:

Raising of DIP on Bavla-Zamp Road between Km 8/0 to 12/0

RATE ANALYSIS

ITEM NO Providing laying & construction of granular sub-base by providing corase granded material i.e
2 of unscreened gravel 53 to 9.5mm @25% B.T metal 20to 50 mm size 25% & corase sand 9.5 to
20% & corase sand 2.36mm & below @30%. spreading in uniform layers with motor grader on
surface.mixing by mix in place method with rotavator at OMC .and compacting with vibratory
achieve the desired density.complete as per clause 401 with material granding 1.& as per table
MORT&H specification.

Unit = cum
Taking output = 300 cum Unit Quantity
a) Labour
Mate day 0.400
Mazdoor skilled day 2.000
Mazdoor unskilled day 8.000
b) Machinery
Motor Grader 110 HP @ 50 cum hour 6.000
Vibratory roller 8 -10 tonne hour 6.000
Tractor - Rotavator hour 12.000
Water tanker 6 KL capacity hour 3.000
c) Material
Close graded Granular sub-base Material as per table
400-1
For Grading-I Material
53 mm to 9.5 mm @ 25 per cent cum 67.200
20 mm to 50 mm @ 25 per cent cum 67.200
9.5 mm to 2.36 mm coarse sand @ 20 per cent cum 172.800
2.36 mm and below coarse sand @ 30 per cent cum 76.800
Cost of water KL 18.000
Rate per cum for grading-I Material
d) Overhead charges @ 15 % on (a+b)
d) Overhead charges @ 15 % on (a+b)
Cost for 300 cum = a+b+c+d+e
Rate per cum = (a+b+c+d+e)/300

DY Executive Enginner Executive Enginner

Ahmedabad(R)Sub Division Ahmedabad(R)Division
Ahmedabad Ahmedabad
ITEM NO providing and laying spreading and compacting graded stone aggregates to wet mix macadam
4 MORTH specification including premixing the material i.e. combination of B.T.Metal 25.4 mm t
B.T.Kapehi 2.36mm to 22.4mm @ 40% B.T.Stone dust 2.36mm to 075 mm @30% with water at
mechanical mix plant carriage of mixed material by tipper to site laying in uniform layers with
paver/mechanical means in sub base/base course or well prepared surface and compacting w
roller to achive the desired density.As per clause No.406MORT&H specifications.

Unit = cum
Taking output = 225 cum (495 tonne)
a) Labour
Mate day 0.480
Mazdoor skilled day 2.000
Mazdoor day 10.000
b) Machinery
Wet mix plant @ 75 tonne capacity per hour hour 6.600
Electric generator 125 KVA hour 6.000
Water tanker 6 KL capacity 5 km lead with one hour 4.500
trip per hour
Front end loader 1 cum bucket capacity hour 6.000
Tipper 10 tonne hour 24.000
Add 10 per cent of cost of carriage to cover
loading and unloading
Motor Grader 110 HP hour 6.000
Vibratory roller 8-10 t hour 3.900
c) Material
Close graded Granular sub-base Material as per table
400-1
For Grading-I Material
B T Kapchi 22.40 mm to 45.00 mm @ 30 per cent cum 89.100
B T Kapchi 2.36 mm to 22.40 mm @ 40 per cent cum 118.800
stone dust 2.36 mm below @ 30 per cent cum 89.100

Rate per cum for grading- Material

e) Contractor's profit @ 15 % on (a+b)
Cost for 225 cum = a+b+c+e
Rate per cum = (a+b+c+d+e)/225

DY Executive Enginner Executive Enginner

Ahmedabad(R)Sub Division Ahmedabad(R)Division
Ahmedabad Ahmedabad
item no Providing & Laying 50 mm thick B.M. with B.T. Aggregate as per M.O.R.T & 11.specification cl
13 asphalt grade 80/100 for tack coat @ 2.5 kg/10 smt & mixing @34.00kg/M.T. i.e 3.4% by weight
including heating the aggregate & asphalt by continuous batching of drum mix plant and spre
same by paver finisher & consolidation with vibratory roller including providing all materials e
,tools & plants,fire wood,oil ,kerosene,labour charges etc. complete using contractor's own m
mix plant & paver finisher etc. complete.

A Cost of Material
Metal 19 mm to 26.50 mm cum 0.0330
Kapachi 13.20 mm to 19 mm cum 0.1518
Grit 4.75 mm to 13.00 mm cum 0.3036
Grit 4.75 mm to 13.00 mm cum 0.0990
Stone dust cum 0.0726
Rate per cum for grading-I Material
cot per M.T 604.24 * (1000.00-34)
1000.000
B Cost of asphalt
asphalt for tack coat @2.5 kg /10 sqmt
1.0 M.T COVER 9.09 SQMT * 2.5 KG / 10 SQMT = 2.270
asphalt for mixing at 34 kg /M.T 34.00
36.270
Asphalt for mixing
cost of asphalt= 36.27 * 29027.990
1000.000

c cost of labour charges

Rate per M.T = (a+b+c)

DY Executive Enginner Executive Enginner

Ahmedabad(R)Sub Division Ahmedabad(R)Division
Ahmedabad Ahmedabad
ase granded material i.e combination
% & corase sand 9.5 to 2.36 mm @
s with motor grader on prepared
pacting with vibratory roller to
randing 1.& as per table 400-2of

Rate Rs Cost Rs

109.10 43.64
109.10 218.20
109.10 872.80

1545.00 9270.00
994.00 5964.00
245.00 2940.00
300.00 900.00

722.27 48536.54
1069.63 71879.14
324.67 56102.98
324.67 24934.66
50.00 900.00
222561.95
3031.30
3031.30
228624.54
762.08
say 762.00

DY Executive Enginner Executive Enginner

Ahmedabad(R)Sub Division Ahmedabad(R)Division
Ahmedabad Ahmedabad
es to wet mix macadam as per
of B.T.Metal 25.4 mm to 45mm@30%.
m @30% with water at OMC in
in uniform layers with
ace and compacting with vibratory
ifications.

109.10 52.37
109.10 218.20
109.10 1091.00

900.00 5940.00
450.00 2700.00
300.00 1350.00

520.00 3120.00
200.00 4800.00
480.00

629.00 3774.00
994.00 3876.60

1029.62 91739.14
1009.62 119942.86
752.12 67013.89

4110.33
310208.38
1378.70
say 1379.00

DY Executive Enginner Executive Enginner

Ahmedabad(R)Sub Division Ahmedabad(R)Division
Ahmedabad Ahmedabad
.T & 11.specification clause no.504 &
M.T. i.e 3.4% by weight of total mix
rum mix plant and spreading the
roviding all materials equipments
ng contractor's own machinery drum

1002.57 33.08
1002.57 152.19
935.07 283.89
867.57 85.89
677.57 49.19
604.24
= 583.70
583.70

KG
KG
KG

= 1052.85

425.00

2061.54
say 2062.00

DY Executive Enginner Executive Enginner

Ahmedabad(R)Sub Division Ahmedabad(R)Division
Ahmedabad Ahmedabad