Model Data

Name of Work : Type the name of work
Estimate Amount : Rs.50 Lakhs Job Code :
Basic Data Adopted in this Estimate for the above Work

Schedule of Rates adopted in this estimate for the year : 2017-18 (Revised)
Bitumen / Emulsion
DATA of Bitumen DATA of Emulsion
VG10 : Rs.24340.00/MT Emulsion SS1 : Rs.52911.00/MT
VG30 : Rs.25140.00/MT Emulsion RS1 : Rs.30559.00/MT
VG40 : Rs.25640.00/MT Drum Deduction : Rs.1500.00/MT
Source : Manali Source : Irunkattukottai
C.G.S.T. in % : C.G.S.T. in % :
S.G.S.T. in % : S.G.S.T. in % :
Storage Charges : 5 %
Storage Charges : 5 % Deduct Drum Cost(-) : 1500/-
Conveyance Factor : 0.99924 Conveyance Factor : 1.690
Lead to Mid of Project Road: 170 Km Lead to Mid of Project Road: 150 Km
Terrian Classification (for conveyance) : Plains

Lead to CMP site Plains Hills
Metal Lead : 10 Km
Bitumen Lead : 140 Km CMP to Work Site (GSB) : 1 Km
Cost of Fuel Details

Diesel : 58.55 /Lit
Furnace oil : 26480.00 /MT
Kerosene : 49.47 /Lit
Details of other allowances.

Night work : No Area Type : Normal
Area Details : 9m Paver involved: No
Road Data - Rev-17.5 1 Revised during - OCT. 2017

Metal lead to Site Metal lead
Chainage Name/ location of quarry Plain Hll
Km 0/0 - 1/0 Metal Qry1 1
Gravel lead to site Gravel lead

Km 0/0 - 1/0 Grl Qry1 21
Sand lead to site Sand lead

Km 0/0 - 1/0 Snd Qry1 150

Carted Earth lead to site Carted Earth Lead
Name/ location of quarry Plain Hills
Km 0/0 - 1/0 Earth qry1 81

Highways Schedule of Rates for 2017-18 (Revised)
IRC HBG Metal Rates for 2017-18 (Revised)
Area : Normal, Location : , Locally Quarried Materials: Yes
Size Rate
90mm 384.76/Cum
75mm 429.52/Cum
63mm 556.19/Cum
53mm 676.19/Cum
46.50mm 907.62/Cum
45mm 907.62/Cum
37.50mm 926.67/Cum
26.50mm 875.24/Cum
25mm 875.24/Cum
22.40mm 1270.48/Cum
13.20mm 1178.10/Cum
11.20mm 800.00/Cum
6.70mm 593.33/Cum
6mm 593.33/Cum
5.60mm 593.33/Cum
4.75mm & Below 524.76/Cum
Labour Charges
Description Rate
Bitumen Sprayer Man 423.30/Day
Bitumen Raker Man 441.29/Day
Heat Master Operator 441.29/Day
Mini Hot Mix Plant Operator 441.29/Day
Gunnuting Plant Operator 369.32/Day
Gunnuting Gun Operator 401.52/Day
Road Mazdoor Gr.- I 364.58/Day
Road Mazdoor Gr.-II 326.70/Day
Head Mazdoor 375.95/Day

Hire charges for machinery
Hire Charges for Power Roller 788.57
Fuel For Roller per Hour 2.50
Hire Charges for Water Sprinkler per Day 1103.81
Fuel For Water Sprinkler per Hour (WBM) 3.50
Hire Charges for Mini Hot Mix Plant per Day 1594.29
Fuel for Mini Hot Mix Plant per Hour 15.00
Hire Charges for Bitumen Boiler per Day 192.38
Fuel for Bitumen Boiler per Day 25.00
Hire Charges for Vibrator Roller/ Hr 646.19
Water / KL 130.00
Fuel For Water Sprinkler per Hour (others) 3.25
Fuel For heating aggregate 45.00
Central Hot Mixing Plant-per day 9234.29
Vibratory Roller-per day 5169.52
Paver Finisher-per day 2330.48
Tipper Trucks-per day (10 Tonnes) 1041.90
Loader 5 cum capacity-per day 1147.62
Water tanker -per day 814.29
Motor grader-per day (110 HP) 12888.57
Pug mill-per day 6360.95
Generator-per day 4932.38
Tractor per hour 336.19
Tipper Trucks-per tonne /km 2.00
Fuel for water tanker per day 25.00
Rotovator per hour 17.00
Wet Mix Plant 75 tonne capacity/ day 8507.62
Bitumen emulsion sprayer / 10 sqm 15.00
Paver Finisher (9m)-per hour -including fuel 2546.67
Pneumatic tyred roller including fuel per hr 1183.81
Tractor - Rotovator (including fuel per day) 2689.52
Water tanker for Mix in place method (GSB) 1909.52

Rate of Materials (Other than Stones) PWD RATES 2017-18 (Revised)
Description Rate
Gravel 174.29/Cum
Well Gravel 142.86/Cum
Quarry Rubbish 85.14/Cum
Stone Dust 108.95/Cum
Crushed Stone Sand (M-Sand) 434.29/Cum
Sand for Mortar 168.00/Cum
Sand for Filling 168.00/Cum
Shell Lime (Slaked & Screened) 1223.81/Cum
Binding Wire (Black 18G) 39.11/Kg
Binding Wire (Galvanised - 18G) 39.11/Kg
Cost of Cement (including storage 5%) 5575.53/MT
Cost of Steel (including storage 5%) 38657.88/MT
Cost of Earth (as per GO (D) 107 Industries 100.00/Cum
(MMC.2) Department dated 06.07.2017)
Rates of Works
Description Rate
Clearing Heavy Jungle 4.21/Sqm
Clearing Light Jungle 3.17/Sqm
Clearing Scrub Jungle 2.89/Sqm
Earth Work Excavation SS 20A 61.65/Cum
Earth Work Excavation SS 20B 57.86/Cum
Earth Work Excavation SS 20B for Foundation 115.72/Cum
Refilling with excavated Sand 17.80/Cum
Refilling with excavated soil (other than Sand ) 20.27/Cum
Vibrator Charges for PCC rate per Cum. 36.17/Cum
Vibrator Charges for RCC rate per Cum. 48.67/Cum
Mixing Mortar Cement by Manual 59.94/Cum
Mixing Mortar Cement by Machine 79.55/Cum
Conveyance Charges for Plains and Hills
Rough Stone, Jelly,Sand,Gravel (Rs. Per Km )
Km Plain Hills
0 - 10 Km 9.16 18.32
10-20 Km 7.84 15.68
20-40 Km 6.75 13.50
40-80 Km 6.33 12.66
80 & Above 5.31 10.62

Cement Rate With Storage 2017-18 (Revised)
Cost of Cement as per PWD Schedule of Rates Rs.5318.00
Deduct loading and unloading charges (-) Rs.167.42

Rs.5150.58
Basic Cement Rate = 5150.58
Add Storage Charges at 5% of Basic Cost = 5150.58 X 5.00

= 257.53
100.00
Cost of Cement including Storage at 5% of Basic Rate= 5318 + 257.53
=Rs.5575.53/MT
Steel Rate with Storage Charges 2017-18 (Revised)
Cost of Steel as per PWD Schedule of Rates Rs.36825.00
Deduct loading and unloading charges (-) Rs.167.42

Rs.36657.58
Basic Steel Rate = 36657.58
Add Storage Charges at 5 % of Basic Cost = 36657.58 X 5.00 = 1832.88

100.00
Cost of Steel including Storage Charges at 5% of Basic

= Rate
36825 + 1832.88
=Rs.38657.88/MT

Name of Work : Type the name of work
Job Code : Estimate Amount : 50.00 Lakhs

DATA ABSTRACT
Sl
Description Unit Rate
No.
GENERAL RATES (As Per Schedule of Rates)
1 Clearing Heavy Jungle /Sqm. 4.21
2 Clearing Light Jungle /Sqm. 3.17
3 Clearing Scrub Jungle /Sqm. 2.89
4 Earth Work Excavation SS 20A /Cum. 61.65
5 Earth Work Excavation SS 20B /Cum. 57.86
6 Earth Work Excavation SS 20B For Foundation /Cum. 115.72
7 Refilling With Excavated Sand /Cum. 17.80
8 Refilling With Excavated Soil (Other Than Sand ) /Cum. 20.27
9 Picking the Existing BT Surface /Sqm. 9.84
10 GSB Grade - V Plant Mix /Cum. 1236.75
11 GSB Grade - III Plant Mix /Cum. 1315.71
12 Wet Mix Macadam /Cum. 1532.88

Sl
No.
13 Crusher Run Macadam 300mm Thick /Cum. 1450.95
14 Prime Coat Over WBM / WMM Surface /Sqm. 59.88
15 Prime Coat Over CRM Surface /Sqm. 70.74
16 Tack Coat Over Primed Non-Bituminous GB /Sqm. 11.17
17 Tack Coat Over Existing BT Surface /Sqm. 14.58
18 Tack Coat Over Dry Lean Cement Surface /Sqm. 12.71
19 Dense Bituminous Macadam 50mm Thick Using CMP /Cum. 6016.14
20 Dense Bituminous Macadam 75mm Thick Using CMP /Cum. 5612.67
21 Bituminous Macadam 50mm Thick Using CMP /Cum. 5138.02
22 Bituminous Macadam 80mm Thick Using CMP /Cum. 5211.14
23 Close Graded Premix Carpet 20mm Thick (CMP) /Sqm. 118.49
24 C.G.P.C. 20mm Thick (CMP) Using Plastic Waste /Sqm. 117.73
25 Bituminous Concrete 30/ 40mm Thick Using CMP /Cum. 6430.90
26 B.C. 30/ 40mm Thick (CMP) Using Plastic Waste /Cum. 6380.50
27 Bituminous Concrete 50mm Thick Using CMP /Cum. 6194.62

Sl
No.
Km 0/0 -
KM
1/0
28 Patch Work Using 45mm IRC Metal /Cum. 2296.92
29 Patch Work Using 13.20mm IRC Metal /Cum. 2567.40
30 Premix Carpet With Seal Coat using Mini Hot Mix Plant /Sqm. 157.58
31 BM 50mm (For Patch Work) using Mini Hot Mix Plant /Cum. 4669.94
32 Dry Lean Cement Concrete for Sub-Base /Cum. 3178.69
KM
28 Patch Work Using 45mm IRC Metal /Cum.

29 Patch Work Using 13.20mm IRC Metal /Cum.
30 Premix Carpet With Seal Coat using Mini Hot Mix Plant /Sqm.
31 BM 50mm (For Patch Work) using Mini Hot Mix Plant /Cum.
32 Dry Lean Cement Concrete for Sub-Base /Cum.

WORKING OUT METAL RATE FOR GRANULAR SUB BASE
Granular Sub Base Grade - V
Cost of 53mm to 9.50mm Broken Stone
Cost of 53mmMetal @Rs 676.19 /Cum.

Cost of 46.50mmMetal @Rs 907.62 /Cum.
Average Rate @Rs 935.24 /Cum.
Cost of 9.50mm to 2.36mm Broken Stone
Cost of 6.70mm Metal @Rs 593.33 /Cum.

Cost of 6mm Metal @Rs 593.33 /Cum.
Cost of 2.36mm & Below of Sand
Cost of 4.75mm & BelowMetal @Rs 524.76 /Cum.

METAL RATE FOR GRANULAR SUB BASE (TABLE NO.400.1)
Granular Sub Base Grade - III
Cost of 46.50 - 26.50 mm Broken Stone

Average Rate of 46.50 - 26.50 mm @Rs 904.29 /Cum.
Cost of 26.50 - 4.75mm Broken Stone

Average Rate of 26.50 - 4.75 mm @Rs 843.40 /Cum.
Cost of 4.75mm & Below of Sand
Cost of 4.75mm & BelowMetal @Rs 524.76 /Cum.

Average Rate of 2.36 & Below @Rs 524.76 /Cum.

WORKING OUT METAL RATE FOR
WET MIX MACADAM
Cost of 45mm to 22.40mm Broken Stone

Cost of 22.40mm to 2.36mm Broken Stone

Cost of 6mm Metal @Rs 593.33 /Cum.

WORKING OUT METAL RATE FOR
CLOSED GRADED PREMIX CARPET
Cost of 13.20 mm to 11.20mm Broken Stone
Cost of 11.20 mm Metal @Rs 800.00 /Cum.
Average Rate of 13.20 - 11.20mm @Rs 800.00 /Cum.
Cost of 11.20 mm to 5.60 mm Broken Stone

Cost of 6 mm Metal @Rs 593.33 /Cum.
Average Rate of 11.20-5.6mm @Rs 593.33 /Cum.
Cost of 5.6 mm to 2.80mm Broken Stone
Cost of 4.75mm & below metal @Rs 524.76 /Cum.
Average Rate of 5.60-2.80mm @Rs 524.76 /Cum.

BITUMEN RATE TO SITE
VG 10 VG 30
VG 10 VG 30 CRMB 55
Basic Rate 24340.00 25140.00 18590.00
C.G.S.T. % 0.00 0.00 #VALUE!
S.G.S.T. % 0.00 0.00 #VALUE!
2974.40
Basic Rate 24340.00 25140.00 #VALUE!
Storage Charges 5% of basic price 1217.00 1257.00 929.50
25557.00 26397.00 929.50
Conveyance at Rs.0.99924 per km for 170 km 339.74 339.74 339.74

140 25896.74 26736.74 1269.24
round 2
EMULSION BITUMEN RATE TO SITE

Slow Setting - Rapid Setting-I
I For Tack for Tack Coat
Coat Application
Application (R/C Drums)
Basic Rate ( R/C52911.00
Drums) 30559.00
C.G.S.T. % 0.00 0.00
S.G.S.T. % 0.00 0.00
Basic Rate 52911.00 30559.00
Deduct Drum cost -1500.00 -1500.00
Conveyance at Rs.1.69 per km for 150 km 253.50 253.50
54310.05 30840.45

BITUMEN RATE TO CMP
VG 40 VG 30 VG 10
VG 40 VG 30 VG 10
Basic Rate 25640.00 25140.00 24340.00
C.G.S.T. % 0.00 0.00 0.00
S.G.S.T. % 0.00 0.00 0.00
Basic Rate 25640.00 25140.00 24340.00

26922.00 26397.00 25557.00
Conveyance at Rs.0.99924per km for 140 km 279.79 279.79 279.79

27201.79 26676.79 25836.79
Selected Grade of Bitumen for BC VG30 26676.79

Name of Work Type the name of work
ROAD METAL RATE - SITE

Plains
Lead in Km Kind of Cost of Cost of Stacking
Reach in Km Quarry Total
Plains Hills Materials material Conveyance Charges
Km 0/0 - 1/0 Grl Qry1 21 Gravel 174.29 176.75 2.89 353.93
Km 0/0 - 1/0 Earth qry1 81 Earth for embankment 177.86 563.51 741.37

ROAD METAL RATE FOR CMP
CMP Site: Km 98/4 of SCKAT Road
Metal Source: Km 25/2 of WSA Road
Lead in Km Cost of Cost of Stacking
Kind of Materials Total
Plains Hills material Conveyance Charges
10 53 - 9.5mm(GSB-V) 935.24 91.60 -- 1026.84

10 9.50-2.36mm(GSB-V) 565.90 91.60 -- 657.50
10 2.36mm & Below(GSB-V) 524.76 91.60 -- 616.36
10 46.5 - 26.5 mm(GSB-III) 904.29 91.60 -- 995.89
10 26.50 - 4.75 mm(GSB-III) 843.40 91.60 -- 935.00
10 4.75 mm&below (GSB-III) 524.76 91.60 -- 616.36
10 45 - 22.40mm(WMM) 971.05 91.60 -- 1062.65
10 22.40-2.36mm(WMM) 793.33 91.60 -- 884.93
10 2.36 & below(WMM) 524.76 91.60 -- 616.36
10 13.20mm-11.20mm(CGPS) 800.00 91.60 -- 891.60
10 11.20mm-5.60mm (CGPS) 593.33 91.60 -- 684.93
10 5.60mm-2.8mm (CGPS) 524.76 91.60 -- 616.36
10 2.80mm and below (CGPS) 524.76 91.60 -- 616.36

CONSTRUCTION OF EARTHEN EMBANKMENT (Only for new formation of subgrade)
Formation of embankment with earth from quarrying place and compaction by power roller
(100% compaction) including cost and conveyance of the earth to worksite, including all labour
charges for laying, spreading etc, including all hire and fuel charges all tools and plants
Hire charges for Machineries
Power Roller8-10 tonne

Hire charges excluding fuel charges per day =Rs. 788.57
Fuel charges per day (Diesel) 2.50 lit/Hr x 8.00 Hrs. x 58.55 /lit =Rs. 1171.00
Total Hire charges per day including Fuel =Rs. 1959.57
Daily Out turn 425 Cum.
Hire charges of Power Roller per 10 sqm. 1959.57 =Rs. 4.61 /Cum
425
Water Sprinklers
Hire charges of Water Sprinklers per 10 sqm. 2626.11 =Rs. 2.63 /Cum
1000
Total Hire charges for Machineries per10sqm = 4.61 + 2.63 =Rs. 7.24 /Cum
Labour charges for Laying Earth for 100cum
2.00 Nos. of Mazdoor Ist Class @Rs. 364.58 /E =Rs. 729.16

Total Labour charges for laying earth per 100cum =Rs. 729.16
Total Labour charges for laying earth per Cum 729.16 =Rs. 7.29 /Cum
100
Total Hire and Labour charges = 7.24 + 7.29 =Rs. 14.53 /Cum
Cost of Earth (as per GO (D) 107 Industries (MMC.2) =Rs. 100.00 /Cum
Department dated 06.07.2017)
Excavation Charges as per PWD rates (SS 20 B) =Rs. 57.86 /Cum
Seigniorage fee per cum ( GO (Ms) No. 6, Industries =Rs. 20.00 /Cum
(MMB1) Department dated 11.1.2001)
Cost of earth per cum at quarrying place =Rs. 177.86 /Cum

Earth work for formation of embankment (100% compaction)
(For new formation of subgrade)
Km 0/0 - 1/0
1.16 Cum. Cost of Earth incl. conveyanceat Rs. 741.37 /Cum. = 859.99
1.00 Cum. Hire and Labour charges at Rs. 14.53 /cum. = 14.53
Rate for 1.00 cum. Rs. 874.52
1.16 Cum. Cost of Earth incl. conveyanceat Rs. /Cum. =

1.00 Cum. Hire and Labour charges at Rs. 14.53 /cum. =
Rate for 1.00 cum. Rs.







Earth work for formation of embankment (100% compaction)



Granular Sub-Base with Close Graded Material (Table:- 400-1)
Description Unit Quantity Rate (Rs) Cost (Rs)

A Plant Mix Method
Construction of granular sub-base by providing close graded Material, mixing in a
mechanical mix plant at OMC, carriage of mixed Material to work site, spreading in
uniform layers with motor grader on prepared surface and compacting with vibratory
power roller to achieve the desired density, complete as per clause 401
Taking output = 225 cum (450 tonne)
a) Labour
Mate day 0.400 375.95 150.38
Mazdoor skilled day 2.000 364.58 729.16
Mazdoor day 8.000 326.70 2613.60
3493.14
b) Machinery
Wet Mix Plant 75 tonne capacity/ hr hour 6.000 1063.45 6380.70
Electric generator 125 KVA hour 6.000 616.55 3699.30
Water tanker 6 KL capacity 5 km lead with hour 4.500 284.76 1281.42
one trip per hour
Front end loader 1 cum bucket capacity hour 6.000 728.95 4373.70
Tipper 10 tonne; conveyance: 1 km tonne.km 450 x L 2.00 900.00
Add 10 per cent of cost of carriage to cover 90.00
loading and unloading
Motor Grader 110 HP hour 6.000 1611.07 9666.42
Vibratory roller 8-10 t hour 6.000 792.57 4755.42
31146.96
c) Material as per table 400-1
For Grading-V Material (Drainage/ Top Layer)
Cost of 53mm to 9.50mm Broken Stone cum 144.000 1026.84 147864.96
Cost of 9.50mm to 2.36mm Broken Stone cum 100.000 657.50 65750.00
Cost of 2.36mm & Below of Sand cum 43.000 616.36 26503.48
Cost of water KL 27.000 130.00 3510.00
243628.44
For Grading-III Material (Bottom Layer if thickness more than 300mm)
46.5 mm to 26.50 mm cum 101.000 995.89 100584.89
26.5 mm to 4.75 mm cum 130.000 935.00 121550.00
4.75 mm below cum 58.000 616.36 35748.88
Cost of water KL 27.000 130.00 3510.00
261393.77
(i) Rate per cum for grading-V Material
Cost for 225 cum = a+b+c 278268.54
Rate per cum = (a+b+c)/225 Rs.1236.75/Cum.
(ii) Rate per cum for grading-III Material

Cost for 225 cum = a+b+c 296033.87
Rate per cum = (a+b+c)/225 Rs.1315.71/Cum.

WET MIX MACADAM
Providing and laying, spreading and compacting graded stone aggregates to Wet Mix Macadam
250 mm thick specification including premixing the materials with water at OMC in mechnanical
mix plant carriage of mixed material by tipper to site laying in uniform layers with pavers in Sub
Base/ Base course on well prepared surface and compacting with vibratory roller to acheive the
desired density including cost of material, labour charges, rentals for machinery, fuel and all
other incidental charges etc., complete as per clause 406 of MORTH Rev-5
Hire Charges for Machineries
Loader 5 Cum. Capacity
Fuel charges per day 80 lit.of diesel 58.55 /lit =Rs. 4684.00

Total Hire charges per Hour including Fuel =Rs. 728.95
Tipper
Fuel charges per day 3.25lit.of diesel x 8hrs 58.55 /lit =Rs. 1522.30
Water Tankers
Fuel charges per day 25lit.of diesel 58.55 /lit =Rs. 1463.75
Vibratory Power Roller 8-10 tonne
Fuel charges per day 3.00lit.of diesel x 8hrs 58.55 /lit =Rs. 1405.20
Motor Grader including fuel per Hour (Local Rate) =Rs. 1611.07
Base Mix Plant (pug mill) including fuel per hour (local rate) =Rs. 795.12
Total Hire Charges for machineries for 100 Cum of WMM

1. Loader for 6 Hours 728.95 /hr. =Rs. 4373.70
2. Base Mix Plant (Pug Mill) for 6 Hours 795.12 /hr. =Rs. 4770.72
3. Tipper for 24 Hours 320.53 /hr. =Rs. 7692.72
4. Water Tanker for 24 Hours 284.76 /hr. =Rs. 6834.24
5. Motor Grader for 4 Hours 1611.07 /hr. =Rs. 6444.28
6. Vibratory Roller for 6 Hours 821.84 /hr. =Rs. 4931.04
Total Hire Charges for machineries for 100 Cum of WMM =Rs. 35046.70
Total Hire Charges for machineries for 1.00 Cum of WMM =Rs. 350.47 /Cum.

Labour Charges for 100 cum of WMM
0.50 Nos. of Head Mazdoor @ Rs. 375.95 /E =Rs. 187.98
8.63 Nos. of Mazdoor Ist Class @ Rs. 364.58 /E =Rs. 3146.33
2.00 Nos. of Mazdoor IIst Class @ Rs. 326.70 /E =Rs. 653.40
Total Labour Charges of 100 cum of WMM =Rs. 3987.71
Total Labour Charges of 1.00 cum of WMM =Rs. 39.88 /Cum.

Total Hire and Labour charges = 350.47 + 39.88 =Rs. 390.35 /Cum.
WET MIX MACADAM 250 mm thick
0.396 Cum. Cost of 45-22.40mm IRC at Rs. 1062.65 /cum. = 420.81

0.528 Cum. Cost of 22.40-2.36mm IRC at Rs. 884.93 /cum. = 467.24
0.396 Cum. Cost of 2.36mm IRC at Rs. 616.36 /cum. = 244.08
0.08 KL Cost of water at Rs. 130.00 / KL = 10.40
1.00 cum. Hire & Labour charges at Rs. 390.35 /cum. = 390.35

Prime Coat Over WBM/ WMM Surface
Providing and laying Prime Coat over WBM/ WMM surface using 7 Kg of Emulsion Bitumen
(SS1) per 10 sqm for preparatory to another bituminous construction over it, including cost of
material, labour charges, rentals for machinery, fuel and all other incidental charges etc.,
complete as perClause 502 of MORTH Rev-5
Labour Charges per 500 sqm for preparation of surface
10.00 Nos Mazdoor Ist Grade @Rs 364.58 /each =Rs 3645.80
16.00 Nos Mazdoor IIst Grade @Rs 326.70 /each =Rs 5227.20
For Applying Primer
Total Labour Charges per 500 sqm =Rs 10179.80
Total Labour Charges per 10 sqm = 10179.80 x10 Rs. 203.60

500
Rate for Prime Coat over WBM/ WMM surface
7.00 Kgs Cost of Bitumen Emulsion - SS1 @Rs 54310.05 /MT =Rs 380.17
10.00 Sqm Hire for Bitumen Sprayer @Rs 15.00 /10sqm =Rs 15.00
10.00 Sqm Labour Charges @Rs 203.60 /10sqm =Rs 203.60
Rate for 10 sqm =Rs 598.77
Rate per 1.00 sqm =Rs 59.88 /sqm
Prime Coat Over CRM/ Gravel base

Providing and laying Prime Coat over CRM/ Gravel base using 9 Kg of Emulsion Bitumen
(SS1) per 10 sqm for preparatory to another bituminous construction over it including cost of
material, labour charges, rentals for machinery, fuel and all other incidental charges etc.,
complete as perClause 502 of MORTH Rev-5
Labour Charges per 500 sqm for preparation of surface
10.00 Nos Mazdoor Ist Grade @Rs 364.58 /each =Rs 3645.80
For Applying Primer
Total Labour Charges per 500 sqm =Rs 10179.80
Total Labour Charges per 10 sqm =

10179.80 x10 Rs. 203.60
500
Rate for Prime Coat over Crusher Run Macadam surface
9.00 Kgs Cost of Bitumen Emulsion (SS1) @Rs 54310.05 /MT =Rs 488.79
10.00 Sqm Hire for Bitumen Sprayer @Rs 15.00 /10sqm =Rs 15.00
10.00 Sqm Labour Charges @Rs 203.60 /10sqm =Rs 203.60
Rate for 10 sqm =Rs 707.39
Rate per 1.00 sqm =Rs 70.74 /sqm

CLOSE GRADED PREMIX SURFACING 20MM COMPACTED THICK
Providing laying and rolling of close graded premix carpet of compacted 20mm thickness using
using 0.0162 cum of 13.20-11.20mm, 0.1404 cum of 11.2-5.6mm, 0.0729 cum of 5.60-
2.80mm, 0.0405 cum of 2.80mm and below (Type B) graded HBG metal using 19kg of VG30
bitumen for 10sqm including premixing at CMP, conveyance by tipper lorry, laying by paver
finisher and rolling by Vibratory Roller including cost and conveyance of all materials, hire
charges of all T&P all labour charges, fuel and and all other incidental charges etc., Complete
as per specification using CMP as per clause 508 of MORTH Rev-5
HIRE CHARGES FOR MACHINERIES

1. CENTRAL HOT MIX PLANT
Hire charges excluding fuel charges per hour 9234.29 /8 =Rs. 1154.29
Fuel charges per Hour
For running the Plant :30 litres of diesel 58.55 /lit =Rs. 1756.50
For heating the bitumen 25 litres of furnace oil 25.40 /lit =Rs. 635.00
For heating the aggregates : 170 litres of furnace oil 25.40 /lit =Rs. 4318.00
Hire Charges including fuel charges per hour Rs. 7863.79
Out turn of CMP per Hour for SDBC = 270sqm. of 25 mm thick
Hire Charges for CMP per 10sqm. = 7863.79 X 10 =Rs. 291.25

270
2.BITUMEN BOILER
Since Bitumem boiler is attached with CMP unit hire charges for separate bitumen boiler is not
necessary
3.VIBRATORY ROLLERS :
Hire charges excluding fuel charges per Hour 5169.52/8 =Rs. 646.19
Fuel charges per day 2.50 litres x 58.55 /lit =Rs. 146.38
Hire Charges including fuel charges per Hour Rs. 792.57
Out turn of Vibratory Roller per hour= 500sqm. of 25 mm thick
Hire Charges for Vibratory roller per 10sqm. = 792.57 X 10 =Rs. 15.85
500
4. PAVER FINISHER
Fuel charges per hour 6 litres per hour X 58.55 /lit =Rs. 351.30
Hire Charges including fuel charges per DAY Rs. 642.61
Out turn of Paver Finisher per hour = 270 sqm. of 25 mm thick
Hire Charges for paver finisher per 10sqm. = 642.61 X 10 =Rs. 23.80
270

5. TIPPER TRUCKS
Fuel charges per hour 3.25 litres per hour X 58.55 /lit =Rs. 190.29
Hire Charges including fuel charges per DAY Rs. 320.53
Out turn of Tipper Truck per hour = 270 sqm. of 25 mm thick
Number of tipper required per CMP unit = 6 trucks
Hire Charges for Tipper per 10sqm. = 320.53 x6x10 =Rs. 71.23
270
Total hire charges for machineries per 10 sqm =291.25 15.85 23.80 71.23
= 402.13 /10sqm
LABOUR CHARGES PER 2000SQM
For loading materials into CMP
26.40 Nos Mazdoor Ist Class @Rs. 364.58 /each = 9624.91
20.00 Nos Mazdoor IInd Class @Rs. 326.70 /each = 6534.00
For attending Paver Finisher
8.00 Nos Mazdoor Ist Class @Rs. 364.58 /each = 2916.64
Total Labour Charges per 2000sqm = 19075.55
Labour Charges per 10sqm. = 19075.55 X 10 =Rs. 95.38

2000
RATE 10SQM OF CLOSE GRADED PREMIX SURFACING 20MM COMPACTED THICK
0.0162 Cum Cost of 13.20mm -11.20mm Metalat Rs. 891.60 /Cum. = 14.44
0.1404 Cum Cost of 11.20mm-5.6mm Metal at Rs. 684.93 /Cum. = 96.16
0.0729 Cum Cost of 5.60mm-2.80 Metal at Rs. 616.36 /Cum. = 44.93
0.0405 Cum Cost of 2.80mm and below Metal at Rs. 616.36 /Cum. = 24.96
19.00 Kg Cost of VG30 grade Bitumen at Rs. 26676.79 /MT = 506.86
10.00 Sqm Hire charges at Rs. 402.13 /10sqm = 402.13
10.00 Sqm Labour charges at Rs. 95.38 /10sqm = 95.38
Rate for 10 sqm =Rs. 1184.86
Rate per sqm of 20 mm thick = 1184.86 = Rs. 118.49

10

PROVIDING GRAVEL FOR BERMS INCL. COMPACTION
Providing and laying of Gravel including cost and conveyance of the same to work site
from approved quarry including stacking the same to departemental gauge for
premeasurement including all labour charges for laying, spreading etc., complete and as
directed by the departmental engineers for making up of low berms
Power Roller 8-10 tonne

Hire charges of Power Roller per 10 sqm. 1959.57 =Rs. 4.61

425
Water Sprinklers
Hire charges of Water Sprinklers per 10 sqm. 2626.11 =Rs. 2.63

1000
Total Hire charges for Machineries per10sqm = 4.61 + 2.63 =Rs. 7.24
Labour charges for Laying U.S. Gravel for 100cum

2.00 Nos. Mazdoor Ist Class @Rs. 364.58 /E =Rs. 729.16
Total Labour charges for laying gravel per 100cum =Rs. 729.16
Total Labour charges for laying gravel per Cum 729.16 =Rs. 7.29
100
Total Hire and Labour charges = 7.24 + 7.29 =Rs. 14.53

Providing gravel for berms including compaction (100 % Compaction)
Km 0/0 - 1/0
1.16 Cum. Cost of Gravel at Rs. 353.93 /Cum. = 410.56
1.00 Cum. Hire and Labour charges at Rs. 14.53 /Cum. = 14.53
1.16 Cum. Cost of Gravel at Rs. /Cum. =

1.00 Cum. Hire and Labour charges at Rs. 14.53 /Cum. =







Providing gravel for berms including compaction (100 % Compaction)



Earthwork for Berms
Earth Work for berms including Cost of earth work and compaction by power roller
(100% compaction)
Power Roller 8-10 tonne
Hire charges of Power Roller per 10 sqm. 1959.57 =Rs. 4.61 /Cum
425
Water Sprinklers
Hire charges of Water Sprinklers per 10 sqm. 2626.11 =Rs. 2.63 /Cum
1000
Total Hire charges for Machineries per10sqm = 4.61 + 2.63 =Rs. 7.24 /Cum
Labour charges for Laying Earth for 100cum
2.00 Nos. of Mazdoor Ist Class @Rs. 364.58 /E =Rs. 729.16
Total Labour charges for laying earth per 100cum =Rs. 729.16
Total Labour charges for laying earth per Cum 729.16 =Rs. 7.29 /Cum
100
Total Hire and Labour charges = 7.24 + 7.29 =Rs. 14.53 /Cum
1.00 Cum Excavation Charges as per PWD rates Rs.57.86/Cum =Rs. 57.86
1.00 Cum Hire and Labour Charges Rs.14.53/Cum =Rs. 14.53
Cost of earth per cum at worksite =Rs. 72.39 /Cum

Model Data

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Model Data

Transféré par

Droits d'auteur :

Formats disponibles

Name of Work : Type the name of work

Estimate Amount : Rs.50 Lakhs Job Code :

Basic Data Adopted in this Estimate for the above Work

Terrian Classification (for conveyance) : Plains

Cost of Fuel Details

Details of other allowances.

Road Data - Rev-17.5 1 Revised during - OCT. 2017

Gravel lead to site Gravel lead

Sand lead to site Sand lead

Road Data - Rev-17.5 2 Revised during - OCT. 2017

Road Data - Rev-17.5 3 Revised during - OCT. 2017

Road Data - Rev-17.5 4 Revised during - OCT. 2017

Road Data - Rev-17.5 5 Revised during - OCT. 2017

Road Data - Rev-17.5 6 Revised during - OCT. 2017

Cost of Cement as per PWD Schedule of Rates Rs.5318.00

Deduct loading and unloading charges (-) Rs.167.42

Add Storage Charges at 5% of Basic Cost = 5150.58 X 5.00

Cost of Cement including Storage at 5% of Basic Rate= 5318 + 257.53

Steel Rate with Storage Charges 2017-18 (Revised)

Cost of Steel as per PWD Schedule of Rates Rs.36825.00

Deduct loading and unloading charges (-) Rs.167.42

Add Storage Charges at 5 % of Basic Cost = 36657.58 X 5.00 = 1832.88

Cost of Steel including Storage Charges at 5% of Basic

Road Data - Rev-17.5 7 Revised during - OCT. 2017

Job Code : Estimate Amount : 50.00 Lakhs

1 Clearing Heavy Jungle /Sqm. 4.21

2 Clearing Light Jungle /Sqm. 3.17

3 Clearing Scrub Jungle /Sqm. 2.89

4 Earth Work Excavation SS 20A /Cum. 61.65

5 Earth Work Excavation SS 20B /Cum. 57.86

6 Earth Work Excavation SS 20B For Foundation /Cum. 115.72

7 Refilling With Excavated Sand /Cum. 17.80

8 Refilling With Excavated Soil (Other Than Sand ) /Cum. 20.27

9 Picking the Existing BT Surface /Sqm. 9.84

10 GSB Grade - V Plant Mix /Cum. 1236.75

11 GSB Grade - III Plant Mix /Cum. 1315.71

12 Wet Mix Macadam /Cum. 1532.88

Road Data - Rev-17.5 8 Revised during - OCT. 2017

14 Prime Coat Over WBM / WMM Surface /Sqm. 59.88

15 Prime Coat Over CRM Surface /Sqm. 70.74

16 Tack Coat Over Primed Non-Bituminous GB /Sqm. 11.17

17 Tack Coat Over Existing BT Surface /Sqm. 14.58

18 Tack Coat Over Dry Lean Cement Surface /Sqm. 12.71

19 Dense Bituminous Macadam 50mm Thick Using CMP /Cum. 6016.14

20 Dense Bituminous Macadam 75mm Thick Using CMP /Cum. 5612.67

21 Bituminous Macadam 50mm Thick Using CMP /Cum. 5138.02

22 Bituminous Macadam 80mm Thick Using CMP /Cum. 5211.14

23 Close Graded Premix Carpet 20mm Thick (CMP) /Sqm. 118.49

24 C.G.P.C. 20mm Thick (CMP) Using Plastic Waste /Sqm. 117.73

25 Bituminous Concrete 30/ 40mm Thick Using CMP /Cum. 6430.90

27 Bituminous Concrete 50mm Thick Using CMP /Cum. 6194.62

Road Data - Rev-17.5 9 Revised during - OCT. 2017

28 Patch Work Using 45mm IRC Metal /Cum.

Road Data - Rev-17.5 10 Revised during - OCT. 2017

Granular Sub Base Grade - V

Cost of 53mm to 9.50mm Broken Stone

Cost of 53mmMetal @Rs 676.19 /Cum.

Average Rate @Rs 935.24 /Cum.

Cost of 9.50mm to 2.36mm Broken Stone

Cost of 6.70mm Metal @Rs 593.33 /Cum.

Average Rate @Rs 565.90 /Cum.

Cost of 2.36mm & Below of Sand

Cost of 4.75mm & BelowMetal @Rs 524.76 /Cum.

Average Rate @Rs 524.76 /Cum.