WIDENING AND STRENGTHENING OF PEDENA-NIZVID-

VISANNAPETA ROAD FROM KM 7/000 TO KM 58/920 KM

KRISHNA DISTRICT, AP (PHASE1B0 PACKAGE-PNV-08)
 NAME OF WORK ::- WIDENING AND STRENGTHENING OF PEDENA-NIZVID-VISANNAPETA ROAD FROM KM 7/000 TO KM
58/920 KM KRISHNA DISTRICT, AP (PHASE1B0 PACKAGE-PNV-08)

Conveyance charges
Machine
Sl. excluding 13.615% Blasting Toal Cost per
Description of Metal Source of Supply Lead in Kms Initial cost crushing
No contractors profit & charges Cum
charges
OH charges

Quarry in Km 69/400
1 150 mm IRC Soling stone of EGKRoad 100.00 998.11 95.00 70.00 - 1163.11

2 40 mm IRC HBG metal -- do -- 100.00 998.11 588.00 70.00 - 1656.11

Quarry spall (Field picked metal) Av. of -- do --

3 100.00 998.11 49.50 0.00 - 1047.61
rate 25mm & 40mm
-- do --
4 Rough stone 300mm Thick 100.00 998.11 164.00 0.00 - 1162.11
-- do --
5 Jeddy stone 450 to 600 mm thick 100.00 998.11 206.00 0.00 - 1204.11
Quarry in Km 69/400
6 40 mm SS-5 HBG M/C metal of EGKRoad 100.00 998.11 620.00 70.00 155.00 1843.11

7 25 mm SS-5 HBG M/C metal -- do -- 100.00 998.11 994.00 70.00 248.50 2310.61

8 20 mm SS-5 HBG M/C metal -- do -- 100.00 998.11 1036.00 70.00 259.00 2363.11

9 12 mm SS-5 HBG M/C metal -- do -- 100.00 998.11 822.00 70.00 205.50 2095.61

10 10 mm SS-5 HBG M/C metal -- do -- 100.00 998.11 692.00 70.00 173.00 1933.11

11 6 mm SS-5 HBG M/C metal -- do -- 100.00 998.11 532.00 70.00 133.00 1733.11
Quarry in Km 1/2 of
12 Sand for Mortor PS Road 100.00 998.11 165.00 1163.11
-- do --
13 Sand for Concrete 100.00 998.11 95.00 - - 1093.11

-- do --
14 Sand for filling 100.00 998.11 95.00 - - 1093.11
Quarry in Km 42/100
15 Gravel of E-J Road 16.00 195.92 103.00 - - 298.92
 Conveyance charges
Machine
Sl. excluding 13.615% Blasting Toal Cost per
Description of Metal Source of Supply Lead in Kms Initial cost crushing
No contractors profit & charges Cum
charges
OH charges

G.O.Rt No.207 of
16 HYSD Steel TR&B dated 04- - - - 37500.00
07-2017
17 6mm MS Rods - - - 38000.00
18 Mild Steel - - - 40000.00
19 Structural Steel - - - 40000.00
20 Cement - - - 5000.00
Note :- Seigniorage charges adopted as per GO Ms.No.100 Industries & Commerce Dept
Dt.31-10-2015.
 Name of the work: WIDENING AND STRENGTHENING OF PEDENA-
NIZVID-VISANNAPETA ROAD FROM KM 7/000 TO
KM 58/920 KM KRISHNA DISTRICT, AP (PHASE1B0
PACKAGE-PNV-08)

BRIDGE PROPER DETAILED CUM ABSTRACT ESTIMATE

Sl.
Description of item No. L B D Quantity Unit Rate
No
1 2 3 4 5 6 7 8 9

1 Earthwork excavation in soils upto SDR by mechanical means for

foundations of structures as per drawing and technical
specification including setting out, construction of shoring and
bracing, removal of stumps and other deleterious matter, dressing
sides of bottom, back filling the excavation earth to the extent
required etc.,

a) Above LWL excluding dewatering Charges Avg depth

Up to 3.00 m depth
Abutments A1 & A2 2 12.000 10.500 2.898 730.30
1 6.500 6.500 3.000 126.75
Add for variation in levels 3.70
860.746

Say 861.00 Cum 167.24

b) Above LWL excluding dewatering Charges Avg depth

3.00 m to 6.00 m depth
Abutments A1 & A2Piers 1 6.500 6.500 0.943 39.84
2.90
Add for variation in levels 42.742
42.742
Say 43.00 Cum 167.24

2 Providing and Laying Cutting Edge of Mild Steel weighing 40

kg per metre for Well Foundation complete as per Drawing and
Technical Specifications

(in clay soils) kg/m

2 3.142 8.150 45.600 2.34
150x150x10mm 1 3.142 6.150 45.600 0.88
2 3.142 8.150 23.550 1.21
300x10mm 1 3.142 6.150 23.550 0.46
0.3*0.01*7850=23.55 4.88
0.29*0.01*7850=22.80 Say 4.90 MT 132030.00
3 Vibrated reinforced cement concrete M.30 grade using 20mm &
10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including all other incidental and operational charges
of all T&P etc., complete for finished item of work as per
Approved drawing but excluding cost of steel and its fabrication
charges for well curb

Abutments 2 29.80 59.60

(3.142/4*8.15*8.15*2.0)-(3.142/4*6.14*6.14*0.3)-
(3.142/12*(7.85*7.85+6.14*6.14+7.85*6.14)*1.7)
Piers 1 14.54 14.54
(3.142/4*6.15*6.15*1.6)-(3.142/4*4.6*4.6*0.3)-
(3.142/12*(5.85*5.85+4.6*4.6+5.85*4.6)*1.3)
74.14
Say 75.00 Cum 9682.20
4 Vibrated reinforced cement concrete M.30 grade using 20mm &
10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including all other incidental and operational charges
of all T&P etc., complete for finished item of work as per
Approved drawing but excluding cost of steel and its fabrication
charges for Well Steining.

For Abutments-1&2 (3.142/4*(8^2- 2 175.60 351.20

6.14^2)*11.402)
For Piers P1 (3.142/4*(6^2-4.6^2)*11.457) 1 133.55 133.55
484.75
say 485.00 Cum 9682.20

5 Vibrated Cement concrete M 25 grade in Well foundation using

40mm, 20mm & 10mm HBG crushed stone aggregate including
cost, conveyance of all materials to site and labour charges,
centering, machine mixing, laying, vibrating, curing etc., including
other incidental hire and operational charges of all T&P as per
approved drawings and as directed during execution but
excluding cost of steel and its fabrication charges for Bottom
Plug.

Abutments 2 83.43 166.86

(3.142/12*(7.85^2+6.14^2+7.85*6.14)*1.7)+3.14
2/4*6.14^2*0.6
Bulb Quantity (3.142*8/6*((8*8)/8)+((8/6)^2/6)) 2 33.81 67.62
Piers P1 1 37.98 37.98
(3.142/12*(5.85^2+4.6^2+5.85*4.6)*1.3)+3.142/4
*4.6^2*0.6
Bulb Quantity (3.142*6/6*((6*6)/8)+((6/6)^2/6)) 1 14.31 14.31

286.78
say 287.00 Cum 8802.00

6 Sand filling in wells including cost, and conveyence of all

materials to site and watering, tamping etc., complete for finshed
item of work
For Abut 1&2 (3.142/4*(6.14^2)*((11.402-0.5- 2 408.07 816.13
0.3)))
Piers P1 (3.142/4*(4.6^2)*(11.457-0.5-0.3)) 1 177.13 177.13
993.26
say 994.00 Cum 2992.68

7 Vibrated cement concrete M 25 Grade Concrete using 40mm,

20mm and 10mm size HBG crushed stone aggregate (Coarse
aggregate conforming to table 1000-1 and fine aggregate
conforming to table 1000-2) including cost,seignorage and
conveyance of all materials to site and all labour charges for
machine mixing, laying in position,Compacting, Vibrating and
curing including all other incidental and all other operational
charges of T&P required etc., for Top plug.
 For Abuts (3.142/4*(6.14^2)*0.5) 2 14.81 29.61
For Piers P1 To P7(3.142/4*(4.6^2)*0.5) 1 8.31 8.31
37.92
say 38.00 Cum 8802.00

8 Vibrated reinforced cement concrete M 30 grade using 20mm &

10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including other incidental hire and operational charges
of all T&P etc., complete as per approved drawings and as
directed during execution but excluding cost of steel and its
fabrication charges for Well Cap for PIERS and Abutments

Piers P1 (3.14/4*6*6*1.5) 1 42.390 42.39

Abutments (3.14/4*8*8*1.5) 2 75.360 150.72
193.11
say 194.00 Cum 9682.20

9 Sinking of 8.00 M external diameter well (other than pneumatic

method of sinking) through all types of strata namely sandy soil,
clayey soil and rock as shown against each case, complete as per
drawing and technical specifications. Depth of sinking is reckoned
from bed level

For Abutment Wells: A1 & A2

clayey soils
up to 3 m depth 2 3.00 6.00 Rm 18484.00
3 m to 10 m depth 2 7.00 14.00 Rm 18484.00
11m depth 2 1.00 2.00 Rm 18484.00
12m depth 2 1.00 2.00 Rm 18484.00
13m depth 2 1.00 2.00 Rm 18484.00
14m depth 2 1.00 2.00 Rm 18484.00
Sandy soils
14.702 m to 14.902 m depth 2 0.20 0.40 Rm 18484.00

10 Sinking of 6.00 M external diameter well (other than pneumatic

method of sinking) through all types of strata namely sandy soil,
clayey soil and rock as shown against each case, complete as per
drawing and technical specifications. Depth of sinking is reckoned
from bed level

For Pier Wells: for P1

clayey soils
up to 3 m depth 1 3.00 3.00 Rm 18484.00
` 3m to 10 m depth 1 7.00 7.00 Rm 18484.00
11m depth 1 1.00 1.00 Rm 18484.00
12m depth 1 1.00 1.00 Rm 18484.00
13m depth 1 1.00 1.00 Rm 18484.00
14m depth 1 1.00 1.00 Rm 18484.00
14.56 m depth 1 0.56 0.56 Rm 18484.00
11 Vibrated reinforced cement concrete M 35 grade using 20mm &
10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including other incidental hire and operational charges
of all T&P as per approved drawings and as directed during
execution but excluding cost of steel and its fabrication charges
for Abutments, dirt wall, Return wall, Abutment Cap

RCC Return wall 2 5.08 4.357 0.5 22.13356

Dirt wall 2 12 0.3 1.9 13.68
Abutment Cap 2 12 1.2 0.5 14.4
Abutment 2 12 1 1.546 37.104
87.31756
Say 88.00 cum 9682.20

13 Vibrated reinforced cement concrete M 30 grade using 20mm &

10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including other incidental hire and operational charges
of all T&P as per approved drawings and as directed during
execution but excluding cost of steel and its fabrication charges
for Hammer Head Bed blocks (Sub-structure), pier

Height up to 5m
Bed blocks over Piers(Hammer head 1 9.250 2.500 0.750 17.34
(9.28+2.5)/2 =5.875 1 5.875 2.500 0.750 11.02
Pier (3.142/4*2.5^2) 1 4.909 1.191 5.85
34.21 cum
Say 35.00 cum 9629.39
14 Vibrated reinforced cement concrete M 35 grade using 20mm &
10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including other incidental hire and operational charges
of all T&P as per approved drawings and as directed during
execution but excluding cost of steel and its fabrication charges
for Bearing Pedestal.

Bearing pedastals [(1x4)+(2x4)] 12 1.010 0.500 0.150 0.91

Say 1.00 Cum 9629.20

15 Supplying, fitting and fixing in position true to line and level

elastomeric neoprene bearing
Over piers 1 8.000 8.00
Over abutments 2 4.000 8.00
16.00 Nos 4800.00

16 Furnished and placing reinforced cement concrete in Super

Structure as per drawing and Technical Specification in VRCC
M35

Height upto 5 m
T-BEAM GIRDER SLABS 2 116.93 233.86
233.86
say 234.00 Cum 9682.20

17 Construction of precast VRCC railing of M35 grade using HBG

crushed stone aggregate of size not exceeding 12 mm and fine
aggregate conforming to table 1000-2 true to line and grade,
tolerance of vertical RCC post not to exceed 1 in 500, centre to
centre spacing between vertical posts not to exceed 2000mm,
leaving adequate space between vertical posts for expansion

HAND RAILS WITH OUT FOOT PAT 2 44.50 89.00

(2*15.07+2*3.85) say 89.00 Rm 592.00

18 PCC M 15 Grade Levelling course below approach slab

complete as per approved drawing and technical specifications

under Approach slab 2 3.65 7.5 0.150 8.213

say 9.00 Cum 8291.48

19 Vibrated reinforced cement concrete M.30 grade using 20mm &

10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including all other incidental and operational charges
of all T&P etc., complete for finished item of work as per
Approved drawing, including cost of steel and its fabrication
charges for Approach slab.

For Approach slab 2 3.850 7.50 0.300 17.33

Approach slab say 18.00 Cum 9682.20
20 Vibrated reinforced cement concrete M 30 grade using 20mm &
10mm HBG crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate conforming to table
1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating,
curing etc., including all other incidental and operational charges
of all T&P etc., for wearing coat over Deck slab.

over Deck 2 15.070 7.50 0.075 16.95

over Approach slab 2 3.850 7.50 0.075 4.33
(75 mm avg thickness) 21.29
say 22.00 Cum 11442.60

21 Providing HYSD bars (Fe-415) of different diameters, wrought and

put up bars of all diameters including cost and conveyance of
steel to site and all labour charges for fabrication of reinforcement
including cutting, bending, binding rods, tying grills, placing them
in position etc., complete including cost and conveyance of
binding wire and all handling charges and operational charges
etc., and including over lapping welding if required etc., complete
for all R.C.C items for finished item of work as per standard
drawings, for foundations

Well curb for Abutments & Piers 1 74.14 72.00 Kg/cum 5.34
Well steining Piers & Abutments 1 484.75 13.00 Kg/cum 6.30
Well Cap for Pier 1 42.39 80.00 Kg/cum 3.39
Well Cap for Abutment 1 150.72 80.00 Kg/cum 12.06
27.09
say 27.10 MT 52812.00

22 Providing HYSD bars (Fe-415) of different diameters, wrought and

put up bars of all diameters including cost and conveyance of
steel to site and all labour charges for fabrication of reinforcement
including cutting, bending, binding rods, tying grills, placing them
in position etc., complete including cost and conveyance of
binding wire and all handling charges and operational charges
etc., and including over lapping welding if required etc., complete
for all R.C.C items for finished item of work as per standard
drawings, for Sub structure of R.C.C items.

Hammer head bed blocks over piers 1 34.21 100.00 Kg/cum 3.42
Bearing pedastals 1 0.91 100.00 Kg/cum 0.09
Abutments 1 87.32 80.00 Kg/cum 6.99
Pier 1 34.21 80.00 Kg/cum 2.74
13.23
say 13.30 MT 52812.00
23 Providing HYSD bars (Fe-415) of different diameters, wrought and
put up bars of all diameters including cost and conveyance of
steel to site and all labour charges for fabrication of reinforcement
including cutting, bending, binding rods, tying grills, placing them
in position etc., complete including cost and conveyance of
binding wire and all handling charges and operational charges
etc., and including over lapping welding if required etc., complete
for all R.C.C items for finished item of work as per standard
drawings, for Super structure of R.C.C items including 5%
wastage

T-beam Girder slabs 1 2.00 22040 Kg/Span 44.08

approach slab 1 17.33 85.000 Kg/cum 1.47
wearing coat 1 21.29 35.000 Kg/cum 0.74
hand rails 1 89.00 12.000 Kg/RM 1.07
47.37
say 47.40 MT 52812.00
24 Providing Grouted Revetment with rough stone (HBG) of not less
than 300 mm size grouted with 0.25 cum of CC (1:4:8) including
cost, charges and conveyance of materials to site and including
labour charges for packing the stones for revetment etc., complete
for finished item of work for quadrential revetment.

For quadrential Revetment 2 21.11 0.30 12.67

(3.142X4.36X(1.414X4.36)/4) say 13.00 Cum 3080.7
(RCL-Sill Level)= (9.259-4.902=4.36)

25 Providing Roughstone Revetment 300 mm thick including

cost,and conveyance of materials to site and including labour
charges for packing the stones for revetment etc., for Pitching of
slopes for Toe wall.

Toe walls 2 7.321 0.60 0.60 5.27

(2*3.14*4.66)/4 Say 6.00 Cum 2931.07
(RCL-Sill level+0.3) = (9.259-4.902+0.3=4.66)
26 Providing and laying filter material with Gravel underneath pitching
in slopes including cost, and conveyance of materials to site
including labour charges etc., under Revetment.

For quadrential Revetment 4 21.114 0.15 12.67

(RCL-Sill Level)= (9.259-4.902=4.36) say 13.00 Cum 2904.66

27 Back filling behind Abutments with gravel including cost

,conveyance of all materials to site etc., complete as per Clause
710.1.4 of IRC : 78

behind abutments 2x1/2 10.35 2.198 3.807 86.61

(9.259-0.1-0.3-0.15-4.902) =3.81 say 87.00 Cum 792.18
(11.05-2x0.35) =10.35
28 Providing and laying of filter media using 50% of 150 mm IRC
soling stone and 50 % of 40 mm HBG metal satisfying the
requirements

Behind Abutments 2 10.35 0.600 3.807 47.28

(9.259-0.1-0.3-0.15-4.902) =3.81 say 48.00 Cum 4312.98

29 Providing weep holes in VCC Abutments with 100mm Diameter

AC pipe extending through the full width of the structure at 1.00m
C/C in both horizontal and vertical direction so that the weep holes
in each horizontal direction is staggered from the weep holes
laying above and below lines as shown in drawing including cost
and conveyance of the A.C pipes and labour charges for cutting to
required length, placing the pipe with a slope of about 1V : 20H
towards stream side face etc.,

For Abutments 2 11.00 1.000 2.000 44.00

(1.0+1.0)/2=1.00 say 44.00 RM 412.00
30 Supplying and fixing of CI drainage spouts
2 4 8 Nos. 3344.76

31 Providing Strip seal type Expansion Joints as per manufactures

specification including all labour charges etc
Over piers 1 7.500 7.50
Over abutments 2 7.500 15.00
22.50
say 23.00 Rm 52.18

32 Provision for VAT 5 % L.S

33 Provision for Seigniorage charges L.S

34 provision for sub-soil investigation&soil testing L.S

35 Provision for Pylon construction L.S

37 Provision for painting to Railing L.S

38 Provision for unforseen items variation and rounding off L.S

Amount
10

143993.64

7191.32

646947.00
726165.00
4695867.00

2526174.00

2974723.92
 334476.00

1878346.80

110904.00
258776.00
36968.00
36968.00
36968.00
36968.00

7393.60

55452.00
129388.00
18484.00
18484.00
18484.00
18484.00
10351.04
 852033.6

337028.65
 9629.20

76800

2265634.80

52688.00

74623.32

174279.60
 251737.20

1431205.20

702399.60
2503288.80
 40049.1

17586.42

37760.58

68919.66

207023.04

18128
 26758.08

1200.14

23876731.00
1193836.55

230875.00

200000.00

100000.00

100000.00

127169.25

25828611.80
N.W:- WIDENING AND STRENGTHENING OF PEDENA-NIZVID-VISANNAPETA ROAD FROM KM 7/000 TO KM 58/920 KM KRISHNA DISTRICT, AP
(PHASE1B0 PACKAGE-PNV-08)

Statement of Seignorage Charges

S.No. Discription of Item Qty Unit Earth/Gravel Sand Metal Rough stone
Coefficient Qty Coefficient Qty Coefficient Qty Coefficient Qty
1 2 3 4 5 6 7 8 9 10 11 12
1 Earth work excavation
a) Above LWL 861.00 Cum 1.00 861.00
b) Above LWL 43.00 Cum 1.00 43.00
2 VRCC M30 Well curb 75.00 Cum 0.45 33.75 0.9 67.5
3 VCC M30 Well steining 485.00 Cum 0.45 218.25 0.9 436.5
4 VRCCM25 Bottom plug 287.00 Cum 0.45 129.15 0.9 258.3
5 Sand filling 994.00 Cum 1.2 1192.80
6 VCC M25 Top plug 38.00 Cum 0.45 17.10 0.9 34.2
7 VRCC M30 Well cap 194.00 Cum 0.45 87.30 0.9 174.6
8 VRCC M35-Abutment, Dirt
wall, Return wall, Abutment
Cap 88.00 Cum 0.45 39.60 0.9 79.2
10 VRCC M30 Hammer bed blocks 35.00 Cum 0.45 15.75 0.9 31.5
11 VRCC M35 bearing pedestals 1.00 Cum 0.45 0.45 0.9 0.9
12 VRCC M35 Super structure 234.00 Cum 0.45 105.30 0.9 210.6
13 VRCC M35 for Railing 89.00 Rm 0.034 2.98 0.067 5.96
14 VCC M15 for Levelling Course 9.00 Cum 0.45 4.05 0.90 8.10
15 VRCC M30 for Approach Slab 18.00 Cum 0.45 8.10 0.90 16.20
16 VRCC M30 for Wearing coat 22.00 Cum 0.45 9.90 0.90 19.80
17 Grouted Revetment 13.00 Cum 0.090 1.17 0.180 2.34 1.00 13.00
18 Rough stone Revetment 6.00 Cum 1.20 7.20
19 Filter materil with Gravel 13.00 Cum 1.20 15.60
20 Back filling with Gravel 87.00 Cum 1.20 104.40
21 Filter Media 48.00 Cum 1.20 57.60
22 Weep holes 44.00 Rm 0.05 2.20
Total 1024.00 1867.85 1403.30 20.20
Cum Cum Cum Cum

Seignorage Charges
a) Earth/ Gravel = 1024.00 x 30.00 Cum = 30720.00
b) Sand = 1867.85 x 50.00 Cum = 93392.61
b) Metal = 1403.30 x 75.00 Cum = 105247.82
d) Stone = 20.20 x 75.00 Cum = 1515.00
Rs 230875.43
Say Rs 230875.00
HNA DISTRICT, AP
 GENERAL ABSTRACT

N.W.:- WIDENING AND STRENGTHENING OF PEDENA-NIZVID-VISANNAPETA ROAD

FROM KM 7/000 TO KM 58/920 KM KRISHNA DISTRICT, AP (PHASE1B0 PACKAGE-
PNV-08)

S.No Description Amount in Rs

1 Cost of Bridge Proper (2V of 18.40 M eff span) without foot 25828612
paths - Bridge at Km 48.67

Total $25,828,612