PM To Gandhi Statue To Post Office

Name of work:- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak District.
DATA FOR BIG POT HOLES USING 40MM METAL ( 70mm and above)
1 Providing B.T. Patchwork for pot holes of depth ranging from 70mm and above, using 40mm HBG metal with required
quantity of 10-12mm size HBG key chips and 80/100 grade Bitumen at 42 Kgs /1Cum of work for filling the pot holes
and sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG chips and 80/100 grade bitumen 72
kgs / cum including removal of the loose material in the pot holes trimming the edges to provide firm vertical faces
cleaning applying tack coat, filling the pot holes, compacting and finishing and blinding the surface using dust, including
cost of all materials, T&P, and labour charges for all operations etc. complete.
Unit - 1 sqm
Amount
Quantity
Rate
Material
40mm Metal (Machine crushed)
1.00
1.00
0.055
1.10
=
0.0605 cum
1237.98 1 cum
74.90
10-12mm Metal (Machine crushed)
1.00
1.00
0.055
0.13
=
0.0072 cum
1477.98 1 cum
10.64
Bitumen
80/100 grade at 42 kgs per cum
1.00
1.00
0.055 42.00 =
2.3100 Kg
36448.16 1 M.T
84.20
For Sealing the pot hole
Material
1.00
1.00
0.015
1.33
=
0.0200 cum
1477.98 1 cum
29.56
stonedust.
1.00
1.00
0.003
1.00
=
0.0030 cum
920.35 1 cum
2.76
80/100 grade Bitumen at 72 kgs per cum
Labour Charges
for 40mm Metal (Machine crushed)
( 2.86 X 295.00 = 843.70 )
( 2.86 X 295.00 = 843.70 )
1.00
1.00
0.015
72.00
1.0800
Kg
1.00
1.00
0.055
1.00
0.0550
1.00
1.00
0.015
1.00
Add for T&P such as Bitumen boiler Fuel, caution boards

tools for tamping excavation cleaning etc.
for 40mm metal
for 10-12mm m/c chips.
Rate per sqm
ADD VAT @5%
0%
303.28
Rate per sqm
36448.16 1 M.T
39.36
cum
843.70 1 cum
46.40
0.0150
cum
843.70 1 cum
12.66
0.055
0.015
cum
cum
40.00
40.00
or say Rs.
Asst. Engineer (R&B)

Section : Toguta
Dy. Executive Engineer (R&B)

Sub-Division Gajwel
1 cum
1 cum
Total Rs.
2.20
0.60
303.28
0.00
303.28
303.30
Executive Engineer (R&B)

Division Siddipet
LEADS
Name of work:-
Periodical Maintenance to Gandhi Statue to Post Office in

Dubbak town in Medak District.
Weighted Average lead for Crusher & broken Granite Metal

Qry at Km 115/6+0.2Km on Rajiv Rahadari
Lead on CT
Lead onRR road (115.6-104)
On Medak-Siddipet road (67.6-39.9)
On Habsipur-Dubbaka road (0.0-5.2)
Working lead=0/0-0.300
0.22
11.60
27.70
5.20
0.15
44.87
or say
45.00 Km
Weighted Average lead for Bitumen

Refinery at Vizag
Lead from Vizag to Siddipet (104/0)
605.40
20.60
5.20
0.15
631.35
or say
631.00 Km
Weighted Average lead for Sand
SAND QUARRY AT KM. 145/5 + 0.50 km CT on Rajiv Rahadari

CT
0.5X1.1
Lead onRR road (145/5-104)
0.55
41.50
20.60
5.20
0.15
68.00
or say
68.00 Km
Weighted Average lead for NP 3 HP pipes

Factory at Km 0/2+0.2 on Ramayampet- Doulthabad road
Lead on CT
0.22
Lead on R-D road
0.20
On Medak-Siddipet Road (47.00-22.00)
17.90
5.20
0.15
23.67
Say
24.00 Km
Asst. Exe. Engineer (R&B)
Section : Ramayampet
Dy.Executive Engineer(R&B)
Sub -division : Siddipet.
Executive Engineer(R&B)
Division::Siddipet
Superintending Engineer (R&B)

Medak Circle, Hqrs at Sangareddy.
vbjxfqqQ4
Name of Work:- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak District.
Ghambeerraopet Mandal Head quarter in Kareemnagar Dist
Km.12/500
S/L
KM.11/000
D/L
Shilaji Nagar village limits. ( Existing 5.5 m width either side with Divider)
KM 10/700
S/L
KM.9/050
D/L
Ghambeerpur village limits ( Existing 5.5 m width either side with Divider)
KM.8/900
S/L
Km 5/800
D/L
Cheekodu village limits ( Existing 5.5 m width either side with Divider)
Km.5/150
S/L
KM 0/0
Proposed widen road
Dubbaka
Name of work :
Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak District.
CROSS SECTION OF THE ROAD
12.00m
2.50
Shoulders
7.00M
2.50
SDBC
Shoulders
B.M.
W.M.M
G.S.B
1.67m
G.S.B
3.66 m
1.82 m
1.97
7.00m
Dy.Executive Engineer (R&B)

Sub -division : Siddipet

Division :Siddipet
BC
30mm thick
DBM
50mm thick
W.M.M
250mm thick
G.S.B
230 mm thick

Medak Circle Hqrs. at Sangareddy
KEY MAP
Name of Work:
12/500
MMS road
Ramakkapet
39/3
39/6
0/0 2/2
18/0
1/8
Dubbak-Kothapally road
I-D road
Laxmipur
0/0 '5/5
8/0
Dubbak
2/7
'3/8
14/6
Dubbak to meet
M-S road
Nagpur
1/8
8/0
Nizamabad
20/5 400/0 22/0

Ramayam
20/2
13/300 16/6 Pet
9/0
0/0
30/0 34/2
0/0
0/0
5/6 2/6
0/0
2/0
Nandigama
36/0
0/0 Pothareddy
0/2
4/2 11/2
14/0 47/6
Raorukula
Habshipur
District border
road
8/0 43/6
Pur
M-S road
Rampur
41/2
Raghava
17/0
Jakkapur to meet
Bhoompally to
11/8
12/8
Enagurthy
7/8
Dubbak
2/2 9/2
road
Branch road
Thornal
7/6
Narayanrao
Rampur
road
39/0
Bhoompally
40/0
8/8
41/8
Chittapur
47/6 0/0
Habshipur
pet
49/4
Dharmaram
52/4 24/4
53/6
Jakkapur Thimma
to M-S roa
Pur
57/6 0/0
Thornala
67/6
5/6 59/0 54/3

Irkode
65/9
Siddipet
Pipe factory
Branch road to Akkannapet
0/0 1/3
R-D
road
Bussapur-Thimmayapally
road
12/2
Pullimamidi road
0/0
Bussapur
MEDAK - SIDDIPET ROAD
Akkannapet
7/0
Uppulingapur
19/2
402/2+0.2
Metal
Crusher
Asst Exe Engineer (R&B)

Hyderabad
Proposed Widen reach

Sub -division : Siddipet

Division : Siddipet.

Medak Circle, Hqrs at Sangareddy.
GOVERNMENT OF TELANGANA
ROADS & BUILDINGS DEPARTMENT
Periodical Maintenance to Gandhi

Statue to Post Office in Dubbak town in
Medak District.
AMOUNT OF ESTIMATE
Rs 9.00
Lakhs
Assembly Constituency ::
Dubbak
Parliament Constituen ::
Medak
(R&B) Circle
::
SANGAREDDY.
(R&B) Division
::
SIDDIPET
(R&B) Sub Divis
::
Siddipet
(R&B) Section
::
Ramayampet
SPECIFICATION REPORT
Report Accompanying for the estimate Periodical Maintenance to

Gandhi Statue to Post Office in Dubbak town in Medak District.
Amount of Estimate Rs.
9.00
Lakhs
Dubbak town is very important business place and having Agriculture Market yards etc.,
The people from the sourrounding villages daily visit for their needs, the internal roads in the
Dubbak town are badly damaged forming big pot holes causing lot of inconvieneance to the
vehicular traffic & pedastrians. Hence taking up renewals on these roads are urgently required.
This Dubbak town connects number of villages in remote area which helps the rural people for
transportation of vegitables and food grains to near by major town Dubbaka.
The Hon'ble
Estimate Committee Chairman Telangana State & Hon'ble MLA Dubbak Assembly Constituency in
Medak District, Sri Solipeta Rama Linga Reddy Garu is proposed to remew the existing BT
surface for improvement of road condition.
Hence, the Estimate is prepared with the following provisions .
1
2
3
4
5
6
7
8
9
Patch Work
Tack coat:
Providing & Laying BC with 30mm
LS Provision for VAT @ 5%
LS Provision for Q.C. Charges @ 1%
LS Provision for NACF @ 0.10%
LS Provision for Price Adjustment .
Provision for Avagahana Sadassulu.
LS for unforseen items and rounding off.
The estimate is prepared based on common SSR 2014-15 and nearest quarries are
adopted. The work will be carried out as per IRC and MoRT&H ( 4 th revision ) specifications and
relevant circulars issued from time to time .
Asst.Exe Engineer (R&B)


Sub-Division Siddipet

Division Siddipet
Superintending Engineer (R&B),

Medak Circle Hqrs at Sangareddy
GENERAL ABSTRACT
Name of work:-
Periodical Maintenance to Gandhi Statue to Post

Office in Dubbak town in Medak District.
-------------------
Road Work
Rs 707,580.00
Rs 707,580.00
Provision for VAT @ 5%
Rs 35,379.00
Provision for QC Charges @ 1%
Provision for NACF @ 0.10%
Seigniorage charges
Provision for Price Adjustment
Provision for "Avagahana Sadassulu"
Provision for rounding
Rs 7,076.00
Rs 708.00
Rs 3,344.00
Rs 21,000.00
Rs 2,500.00
Rs 122,413.00
Rs 9 00 000.00
say Rs.
9.00
lakhs
( Rupees Nine Lakhs only )




DETAILED- cum- ABSTRACT ESTIMATE
Sl.
No
.
1
Name of work :- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak
District.
Description of
item
2
No.
3
Measurements
Length Breadth Depth
4
5
6
Quantity
Rate per
Amount
10
1 Providing B.T. Patch work for pot holes using 40mm HBG metal with required quantity of 1012mm size HBG key chips and 80/100 grade Bitumen including removal of the loose
material in the Pot holes, trimming the edges to providing the edges to provide firm vertical
faces cleaning, applying tack coat, filling the pot holes duly tamping to fill all voids and
compacting with P.R.R. etc., complete as directed by the Engineer-In-Charge.
60.00
1 cum
276060.00
2 Providing and applying tack coat with bitumen Emulsion (Medium settting) (Bulk) using
Emulsion pressure distributor at the rate of 0.20 kgs per sqm on the prepared
bituminous/granular surface cleaned with mechanical broom for finished item of work as per
MoRT&H Specification 503 (4th revision) and as directed by the Engineer-in-Charge.
for BC
1
400.00
3.75
1500.00
1500.00
sqm
10.60
1sqm
15900.00
cum
4601.00
3 Providing 30/40 mm thick compacted Bituminous Concrete with 100-120 TPH Batch type hot
mix plant / 40-60 TPH hot mix plant using hard blasted granite crushed aggregates of
Grading 2 as per table 500-17 of specification 507 of MoRT&H (5th revision), premixed
with Butumen 60/70 Grade( VG-30 )@ 5.4% of mix and filler, transporting the hot mix to
work site, laying with mechanical paver finisher to the required grade, level and alignment,
rolling with smooth wheeled, vibratory and tandem rollers to achieve the desired compaction
as per MoRT&H Specification 507 (5th revision) complete for finished item of work in all
respects excluding seignorage charges and as directed by Engineer-in-Charge (Excluding
VAT Charges)
1

400.00
3.75
0.030
45.00
45.00 cum

9236.00
1 cum
415620.00
Total Rs.
707580.00

Division Siddipet
SEIGNIORAGE CHARGES
Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak
District.
Sno
Seigniorag
e
Item
Qty
Co-ef
Rate
Amount
1.486
50.00
3343.50
Road Work
1
Providing 30 mm thick
compacted
Bituminous
Concrete
Metal
45.00
Total


3344.00

Division Siddipet
DATAS
Name of Work ::- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in
Medak District.
Quantity
Description of Item
Rate
per
Amount
Providing and applying tack coat with bitumen emulsion using medium setting (Bulk) emulsion
pressure distributor at the rate of 0.20 kgs per sqm on the prepared bituminous/granular surface
6 19
cleaned with mechanical broom for finished item of work as per MoRT&H Specification 503 (4 th
revision) and as directed by the Engineer-in-Charge.
unit = sqm
Taking output = 3500 sqm
(A) Labour
0.08 nos
Mate
2.00 nos
Mazdoor
Total
(B) Machinery
Page 124 of MoRT&H SDB
345.00
295.00
day
day
27.60
590.00
617.60
2.80 hr
Mechanical broom Hydraulic @ 1250 sqm/hr.
357.00
hr
999.60
2.80 hr
Air compressor 250 cfm
507.50
hr
1421.00
2.00 hr
emulsion pressure distributor @1750 sqm/hr
860.00
hr
1720.00
Total
(C) Material
0.70 MT
Bitumen emulsion @ 0.20 Kgs/sqm
38920.62
Total
(D) Over head charges @ 5%
5.00 %
Add for Over head charges @ 5% on (A)+(B)+( C)
(E) Total of (A) + (B)+( C)+(D)
(F) Add Contractors Profit at 10% on (E)
Cost per 3500 sqm (E) + (F)
Rate per 1 sqm
Rate to be adopted
4140.60
MT
27244.43
27244.43
1600.13
33602.76
3360.28
36963.04
10.56
10.60
1 Sqm
Providing B.T. Patch work for pot holes using 40mm HBG metal with required quantity of 10-12mm
size HBG key chips and 80/100 grade Bitumen including removal of the loose material in the Pot
holes, trimming the edges to providing the edges to provide firm vertical faces cleaning, applying tack
coat, filling the pot holes duly tamping to fill all voids and compacting with P.R.R. etc., complete as
directed by the Engineer-In-Charge.
2.86
a)
day
b)
0.27
0.042
hour
c)
MT
1.20
0.13
cum
cum
Unit = 1 cum
Taking out put = 1 cum
Labour
Man Mazdoor
Machine
ry
Hire Charges of P.R.R.
Material
Cost of Bitumen of 80/100 grade
Agreegates
40mm to 45 mm
9.5mm to 11.20mm
L.S. towards T & P
Total (A + B + C )
Cost per 1 cum
Page 18
295.00
day
843.70
1146.70
hour
309.61
39913.30
MT
1676.36
1293.25
1378.25
cum
cum
1551.89
179.17
40.00
4600.73
4601.00
1 cum
14
Quantity
Description of Item
Rate
per
Amount
Providing 30mm thick compacted Bituminous Concrete with 100-120 TPH batch type hot mix plant/
40-60 TPH hot mix plant using HBG crushed aggregates of Grading 2 as per table 500-17 of
specification 507 of MoRT&H (5th revision), premixed with bitumen VG-30 grade @ 5.4% of mix and
filler, transporting the hot mix to work site, laying with mechanical paver finisher to the required
grade, level and alignment, rolling with smooth wheeled, vibratory and tandem rollers to achieve the
desired compaction as per MoRT&H Specification 507 (5th revision) complete for finished item of
work in all respects as directed by Engineer-in-Charge
0.84
14.00
5.00
6.00
6.00
6.00
6.00
3.90
Unit = cum
Taking output = 191 cum (450 tonnes.)
(A)
Labour
nos. Mate
nos. Mazdoor working with HMP, Mechanical
broom, paver,roller,asphalt cutter and
assistance for setting outlines,levels and
construction.
nos. layout
Skilledof
Mazdoor
for checking line and levels.
Total
(B)
Machinary
Batch mix HMP
hr
hr
Mechanical Paver finisher @ 100 TPH
Generator 250 KVA
hr
Front end loader 1 cum capacity
hr
hr
Power road roller 8 tonne for
initial break down rolling
3.90
3.90
hr
Vibratory roler 8 tonne for intermediate rolling
hr
Finish rolling with 6-8 tonne smooth wheeled

tandem roller.
Total
Material
Total weight of mix = 450 tonnes
weight of bitumen - 450*5.4%=24.30 tonnes
Weight of aggregate = 450-24.30= 425.70
tonnes
Taking density of aggregate = 1.5 tonne/cum
Volume of aggregate = 283.80 cum
(I) VG-30 Bitumen @ 5.4 % by weight of mix
(ii) Aggregate
For Grading II(nominal size 13mm)
85.14 Cum of 13.2 to 10 m @ 30%
Avarage of 12 to 14mm, 9.5 to 11.2 mm IRC
HBGM/C metal )
(C)
24.30
M.T
cum
85.140
cum
70.950
70.95 Cum of 10-5 mmmm @ 25%

Avarage of 9.5 to 11.20 mm, 5 to 7 mm IRC
HBGM/C metal )
Page 138,139 of MoRT&H SDB

345.00
day
289.80
295.00
day
4130.00
357.00
day
1785.00
6204.80
24171.00
2249.00
1850.00
1646.00
hr
hr
hr
hr
145026.00
13494.00
11100.00
9876.00
1146.70
hr
4472.13
2678.30
hr
10445.37
1646.00
hr
6419.40
200832.90
40843.54
MT
1455.75
992498.02
123942.18
1283.25
cum
91046.28
885.75
cum
108091.08
828.25
2.36mm and below @ 2%
Total
Over head charges @ 5%
Add for Over head charges @ 5 % on (A)+(B)+( C)
%
Total of (A) + (B)+( C)+(D)
Add Contractors Profit at 10% on (E)
Cost per 191 cum
Rate per 1 cum
Rate to be adopted
cum
4696.15
1320273.71
122.03 Cum of 5mm and below mm @43 %

cum
122.03
5.67
(D)
5.00
(E)
(F)
1.486

Avarage of 2.36 to 5mm & 2.36 and below

IRC HBGM/C metal )
cum

Page 19
76365.57
1603676.98
160367.70
1764044.7
9235.84
9236.00
1 Cum

Division Siddipet
Quantity
Description of Item
Page 20
Rate
per
Amount
Name of Work:- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town
in Medak District.
(A) .WEIGHTED AVERAGE LEAD FOR CRUSHER
(i) Reach km 0/0 to 22/0
Quarry at km. 52/8 + 4.00 km CT on SNTGJ
a) Cart Track
4.00
x
b) Sangareddy - Narsapur - Toopran - road km
52.80
to km
c)
Site Spreads in
km
0.00
to km
d)
Site average Lead
(22 - 0) /2
Total Lead
.WEIGHTED AVERAGE LEAD
1.10
57.60
22.00
SAY
=
=
4.40 km
4.80 km
=
=
=
11.00 km
20.20 km
20.00 km
(B). WEIGHTED AVERAGE LEAD FOR BITUMEN

( REFINERY AT VIZAG)
(i) Reach km 0/0 to 22/0
a) Vizag to Duddeda
= 592.40 km
b) on Rajiv Rahadari
road km
91.00
to km
62.20
=
28.80 km
c) o SNTGJ road
road km
77.40
to km
57.60
=
19.80 km
d) Site Spreads in
km
0.00
to km
22.00
e) Site average Lead
(22 - 0) /2
=
11.00 km
Total Lead
= 652.00 km
SAY
= 652.00 km
(C). WEIGHTED AVERAGE LEAD FOR HUME PIPES
Pipe Factory at km. 0/2 of Ramayampet to Doultabad road
a) on Ramayampet to Doultabad road road km
0.20
to km
b) on Mettu - Doultabad road
km
26.70
to km
b) Site Spreads in
km
0.00
to km
c) Site average Lead
(22 - 0) /2
Total Lead
(D). WEIGHTED AVERAGE LEAD FOR SAND
SAND QUARRY AT KM. 145/5 + 0.50 km CT on Rajiv Rahadari
a) C.T.
0.50
x
b) on Rajiv Rahadari
road km 145.50
to km
c) on Medak to Siddipet road
road km
67.60
to km
d) on Municipal road
e) on Siddipet to Venkatraopet road road km
0.00
to km
f) on Mettu - Doultabad road
km
0.00
to km
b) Site Spreads in
km
0.00
to km
c) Site average Lead
(22 - 0) /2
Total Lead
26.70
22.00
22.00
SAY
1.10
104.00
67.00
9.20
22.00
22.00
SAY
=
=
26.50 km
4.70 km
=
=
=
11.00 km
42.20 km
42.00 km
=
=
=
=
=
=
0.55
41.50
0.60
0.00
9.20
22.00
=
=
=
11.00 km
84.85 km
85.00 km
km
km
km
km
km
km
Division Siddipet
INSPECTION CERTIFICATE
Name of work :- Periodical Maintenance to Gandhi Statue to Post

Certified that I have inspected the above road personally on

.. and the provisions made in the estimate are
essential and adequate.

Division :Siddipet

ENCUMBANCE FREE CERTIFICATE ( IF APPLICABLE)

Certified that no land acquisition is required for the proposed

project
and
the
lands
available
are
free
from
encumbrance,
encroachments and utilisation.


Division :Siddipet


QUARRY AND LEAD CERTIFICATE

Certified that :
1)
The quarry distances noted in the quarry map are correct.
2)
The quarries noted are the nearest.
3)
The routes shown are correct.
4)
The description of the material available in the quarries noted

are correct.
5)
The earth is not available for carting with in 2.00 km radius.

Hence 2.00 km lead is provided in the provision.



Division :Siddipet

COST OF BITUMEN / MT
Name of Work
Ref ::- For Emulsion (Bulk) :- HINCOL Price List With Effect From Dt: 16-07-2015
For Bulk BitumenVG10, VG30:- HPCL Price List With Effect From Dt: 16-07-2015
Bulk VG10 Grade
Bulk VG 30 Grade
Emulsion (Bulk)
Vizag
Vizag
Vizag
Basic Price
Sales Tax @ 2%
Total Price
37304.22
38216.22
36331.00
746.08
764.32
726.62
38050.30
38980.54
37057.62
1863.00
1863.00
1863.00
39913.30
40843.54
38920.62
Lead from
Visakhapatnam
621.00
Lead charges for Bulk
@
1242 kms
1.50

Kms
per KM


Division Siddipet
ROAD METAL RATES

NAME OF WORK ::-
Sl. No
Description of Metal
Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in

Medak District.
Source of
Supply
Lead in Conveyan
Kms
ce
Initial cost
Machine Seignior
Blasting
less
crushing
age
charges
stacking
charges charges
Deduct
stacking
charges for
conveyance
A) FOR ROAD WORKS

1
40 to 45 mm IRC and MoRTH

HBG M/C metal
Qry at Km
115/6+0.2Km
on Rajiv
Rahadari
45.00
488.25
588.00
70.00
147.00

HBG M/C metal
"
45.00
488.25
944.00
70.00
236.00

HBG M/C metal
"
45.00
488.25
984.00
70.00
246.00

HBG M/C metal
"
45.00
488.25
780.00
70.00
195.00
9.5 to 11.20 mm IRC and

MoRTH HBG M/C metal
"
45.00
488.25
656.00
70.00
164.00

HBG M/C metal
"
45.00
488.25
504.00
70.00
126.00
2.36 to 5 mm IRC and MoRTH

HBG M/C metal
"
45.00
488.25
308.00
70.00
77.00
HBG Stone chips 2.36mm and

below
"
45.00
488.25
340.00
0.00
0.00
5.00
73.77
103.00
0.00
0.00
45.00
488.25
620.00
70.00
155.00
45.00
45.00
994.00
1036.00
70.00
70.00
248.50
259.00
822.00
692.00
70.00
70.00
205.50
173.00
532.00
70.00
133.00
Gravel
B) FOR C.D. WORKS
10
40 mm SS-5 HBG M/C metal
11
12

13
14

45.00
45.00
15
45.00
488.25
488.25
488.25
488.25
488.25
68.00
700.09
606.00
68.00
700.09
700.09
462.00
Qry at Km
115/6+0.2Km
on Rajiv
Rahadari
SAND
QUARRY AT
KM. 145/5 +
0.50 km CT on
Rajiv Rahadari
16
Sand for Mortar
17
Sand for Concrete
18
19
20
21
22
23
24
25
Sand for Filling

-do68.00
Cement
Steel HYSD Bars
Mild Steel Bars
As per G.O.Rt No.206, Dt: 05-05-2015
6mm Steel
0/2 of RD road
Hume pipes 600mm Dia NP3
24.00
24.00
24.00

342.00
6200.00
43000.00
45000.00
45000.00
167.470 2250.96
210.200 3689.48
359.950 5762.55


Division Siddipet
ROAD METAL RATES
Maintenance to Gandhi Statue to Post Office in Dubbak town in

rict.
Toal Cost
per Cum
1293.25
1738.25
1788.25
1533.25
1378.25
1188.25
943.25
828.25
176.77
1333.25
1800.75
1853.25
1585.75
1423.25
1223.25
1306.09
1162.09
1042.09
6200.00
43000.00
45000.00
45000.00
2418.43
3899.68
6122.50

Division Siddipet
Name of the Work:-
S.No
1
2
3
4
Lead Distance
Item
Metal
Sand
Gravel
Hume Pipes
Km
45.00
68.00
5.00
24.00
S.No
1
2
3
Bitumen & Emulsion

Location
Vizag
Amount in Rs.
Dated
Item
(Selling Price)
6/16/2015
Bulk VG10 Grade
37304.22
6/16/2015
Bulk VG 30 Grade
38216.22
6/16/2015
36331.00
Emulsion (Bulk)
Lead from Vizag
S.No
1
2
3
4


652.00Kms
Cement & Steel Rates

Item
Amount in Rs.
Cement
6200.00
Steel HYSD Bars
43000.00
Mild Steel Bars
45000.00
6mm Steel
45000.00
As per G.O.Rt No.206, Dt: 05-05-2015

Division Siddipet
dak District.
206, Dt: 05-05-2015
Name of work :

Design of Crust for Widening and Strenghthening of the existing Single lane.
DATA : I) Single - Lane Carriageway
II) Initial Traffic in each direction in the year of completion of construction
A = P(1+r)n
P = Number of Commercial Vehicles as per last count =
899
n = Number of Years between the last count and the year of
completion of construction i.e., 2010-2015 = 5 Years
r = Annual grouth rate of the commercial vehicle 7.5% = 0.075
(1 + 0.075)5
A=
899
= 1200.587
III) Design life = 10 years
IV) Design CBR or Sub Grade soil = 5% (as per site condition )
V) Traffic Grouth rate = 7.50% = 0.075
VI) Vehicle damage factor = 3.5 as per table 1 of VDF values.
Design Calculation
I) Distribution factor para 3.3.5.1(iii) = 75% = 0.75
II) Vehicle damage factor = 3.50
III) Cummulation number of standard axles to be carred during
a) Design life of 10 years
N=365 {[1+0.075)^10 -1} X 1200.587 x 0.75 X 3.50
0.075 X 10,00,000
= 16.274 msa or
17.00 msa
IV) Pavement thickness and composition and plate-I for CBR 8% and
traffic range
17.00
msa
a) For 10 years life
Total Pavement thickness for traffic
17.00
msa and plate I and CBR 8% is 550 mm
Recommended design for traffic range
GSB
WMM
DBM
BC
17.00
250
250
50
30
msa plate-1 as per interpolation.

mm thick
mm thick
mm thick
mm thick
580 mm thick
Pavement composition proposed in the estimate
GSB
WMM
BM
SDBC
150
250
50
25
475
mm thick
mm thick
mm thick
mm thick
mm thick

Division :Siddipet
Name of work :
CROSS SECTION OF THE ROAD
10.00m
1.50
7.00M
Shoulders
1.50
BC
Shoulders
DBM
W.M.M.
W.M.M.
G.S.B
G.S.B
1.82 m
3.66 m
7.00m

Section : Toguta

Sub-Division: Gajwel
BC
30 mm thick
DBM
50 mm thick
W.M.M
250 mm thick
G.S.B
200 mm thick

Division :Siddipet

ESTIATE FOR CULVERTS

Name of work : -

Reconstruction of 2V of 1000mm dia NP3 HP Culvert in place of old 2V of 800mm dia

NP2 HP Culvert in km. 13/0-2
Sl.
No.
1
Measurements
No. Length Breadth
3
4
5
Description of item
2
Depth
6
Quantity
Rate
Amount
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., complete for
finished item of work as per MoRT&H specification 304(4th Revision) and as directed by
the Engineer-in-Charge
for body walls
1 2
9.00
1.40
0.95
23.94
under pipe
1 1
10.40
3.30
1.80
61.78
or say
85.72
85.80
cum
27.00 1 cum
2317.00
2 Providing Vibrated Cement Concrete (1:3:6) mix using 40mm size HBG crushed stone
aggregate and fine aggregate conforming to table 1000-2 of MoRT&H 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 MoRT&H specification 1500,1700, 2100
(4th Revision) and as directed by the Engineer-in-Charge for foundations of HP culverts
for Body walls
under pipe
1
1
2
9.00
1.40
0.30
7.56
1
10.40
3.30
0.30
10.30
(10.40+11.60)/2
Encasing pipes
1 1
11.00
3.30
1.50
54.45
(1.2*1.2) (10.4+11.3)/2
Deduct Pipe Porti 1 2
0.786
1.44
10.85
-24.56
Total
47.75
or say
47.80
Cum
cum
4800.00 1 cum 229440.00
3 Providing Vibrated Cement Concrete ( 1:3:6 ) using 40mm size HBG crushed stone
aggregate and fine aggregate conforming to table 1000-2 of MoRT&H including cost,
vibrating, curing etc., including all other incidental and operational charges of all T&P
(4th Revision) and as directed by the Engineer-in-Charge for body walls of HP Culverts.
for Body walls

for Parapet walls
1
1
Deduct Pipe Porti 2
2
2
9.00
8.00
0.786
(1.20+0.45)/
2 0.83
31.93
2.15
3.24
0.45
0.45
(1.2*1.2) (1.05+0.60)/2
1.44
0.83
-3.74
Total
31.43
or say
31.50
cum
5281.00 1 cum 166352.00
4 Providing, laying Reinforced cement concrete Hume pipes of 800mm/1000mm Dia., NP-3
class for pipe culverts including cost and conveyance of Pipes etc., complete and Labour
charges for laying, jointing of 800mm/1000mm dia. R.C.C Hume pipes in position
including lifting, aligning, lowering and hoisting etc., as per drawing and as per MoRT&H
Specification 2900, 2905 and 2906 (4th Revision) and IRC Special Publication No: 13 and
as directed by the Engineer-in-Charge for finished item of work.
1000mm dia
2.50
25.00 RM
7203.00 1 R M
180075.00
###



CD - DATAS
Name of Work ::- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in
Medak District.
Quantity
1
29
Description of Item
Rate
per
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., complete for finished item of work as per MoRT&H specification 304(4 th
Revision) and as directed by the Engineer-in-Charge
Unit : Cum
Taking out put = 240 Cum
(A) Labour
0.32 day
8.00 day
Mate
Mazdoor unskilled
(B) Machinery
240.00 cum
Rate as per G.O. Ms No 10, Dt 26/7/2005
345.00
295.00
day
day
110.40
2360.00
2470.40
13.00
cum
3120.00
(C) Over head charges @5% on (A) + (B)+( C)

(D) Total of (A) + (B)+( C)+(D)
(E) Add Contractors Profit at 10% on (E)
279.52
5869.92
586.99
6456.91
6456.91
26.90
27.00
1 Cum
1 Cum
Cost per 240 cum (E)+(F)

Rate for 1 cum
Rate to be adopted
Amount
Providing Vibrated Cement Concrete (1:3:6) mix using 40mm size HBG crushed stone aggregate and
fine aggregate conforming to table 1000-2 of MoRT&H including cost, conveyance of all materials to
site and labour charges, centering, machine mixing, laying, Vibrating, curing etc., including all other
31
incidental and operational charges of all T&P etc., complete for finished item of work as per MoRT&H
specification 1500,1700, 2100 (4th Revision) and as directed by the Engineer-in-Charge for
foundations of HP culverts
Unit = cum
Taking output = 15 cum
(A)
0.64
1.00
15.00
Labour
Day
Day
Day
Mate
Mason
Mazdoor
Total
(B)
13.50
6.75
3.45
Material
cum
Cost of 40mm SS-5 HBG M/C metal
cum
Sand at site
MT
Cement at site
Total
Machinery
6.00 hr
Concrete mixer 0.4/0.28 cum
6.00 hr
Generator set 35 KVA
Page 57
345.00
357.00
295.00
day
day
day
220.80
357.00
4425.00
5002.80
1333.25
1306.09
6200.00
cum
cum
MT
17998.82
8816.09
21390.00
48204.91
453.00
861.70
hr
hr
2718.00
5170.20
Quantity
2.00 hr
(D)
5.00
(E)
(F)
Description of Item
Rate
Water tanker 6 KL capacity
624.00
Total
%
Add for Over head charges @ 5% on (A)+(B)+( C)
Total of (A) + (B)+( C)+(D)
Add Contractors Profit at 10% on (E)
per
hr
3117.20
65461.11
6546.11
72007.22
72007.22
4800.48
4800.00
1 Cum
Cost per 15 cum (E)+(F)

Rate for 1 cum
Rate to be adopted
Amount
1248.00
9136.20
Providing Vibrated Cement Concrete ( 1:3:6 ) using 40mm size HBG crushed stone aggregate and
fine aggregate conforming to table 1000-2 of MoRT&H including cost, conveyance of all materials to
site and labour charges, centering, machine mixing, laying, vibrating, curing etc., including all other
32
incidental and operational charges of all T&P etc., complete for finished item of work as per MoRT&H
specification 1500,1700, 2200 (4th Revision) and as directed by the Engineer-in-Charge for body
walls of HP Culverts.
Unit = cum
Page331,455 of MoRT&H SDB
Taking output = 15 cum
(A)
0.64
1.00
15.00
Labour
Day
Day
Day
(B)
13.50
6.75
3.45
Material
cum
Cost of 40mm SS-5 HBG M/C metal
cum
Sand at site
MT
Cement at site
Total
Machinery
hr
Concrete mixer 0.4/0.28 cum
hr
hr
Water tanker 6 KL capacity
6.00
6.00
2.00
(D)
10.00
(E)
5.00
(F)
(G)
Mate
Mason
Mazdoor
Total
345.00
357.00
295.00
day
day
day
220.80
357.00
4425.00
5002.80
1333.25
1306.09
6200.00
cum
cum
MT
17998.82
8816.09
21390.00
48204.91
453.00
861.70
624.00
hr
hr
hr
2718.00
5170.20
1248.00
9136.20
Cum
6234.39
Form work
%
Form work @ 10% on (A)+(B)+( C)
62343.91
%
Add for Over head charges @ 5% on (A)+(B)+( C)+(D)
Total of (A) + (B)+( C)+(D)+(E)
Add Contractors Profit at 10% on (F)
Cost per 15 cum (F)+(G)
Rate for 1 cum
Rate to be adopted
Page 58
3428.92
72007.22
7200.72
79207.94
79207.94
5280.53
5281.00
1 Cum
Quantity
3
33
Description of Item
Rate
per
Amount
Providing, laying Reinforced cement concrete Hume pipes of 600mm/800mm/1000mm Dia., NP-3
class for pipe culverts including cost and conveyance of Pipes etc., complete and Labour charges for
laying, jointing of 600mm/800mm/1000mm dia. R.C.C Hume pipes in position including lifting,
aligning, lowering and hoisting etc., as per drawing and as per MoRT&H Specification 2900, 2905
and 2906 (4th Revision) and IRC Special Publication No: 13 and as directed by the Engineer-inCharge for finished item of work.
Unit = metre
Taking output = 12.5 metre
1000 mm Dia.,
(A)
0.18
0.50
4.00
Labour
nos
nos
nos
Mate
Mason
Mazdoor
Total
(B) Material
12.50 RM
Cost of 1000mm Dia., pipes
Total
(C) Over head charges @ 5%
5.00 %
Add for Over head charges @ 5% on (A)+(B)
(D) Total of (A) + (B)+( C)
(E) Add Contractors Profit at 10% on (D)
Cost per 12.5 metre (D)+(E)
Rate for 1 RM
Rate to be adopted


Page 59
345.00
357.00
295.00
day
day
day
62.10
178.50
1180.00
1420.60
6122.50
RM
76531.27
76531.27

Division Siddipet
3897.59
81849.46
8184.95
90034.41
7202.75
7203.00
1 RM
Quantity
Description of Item
Page 60
Rate
per
Amount
LEAD CHARGES
Earth/Gravel/
Sand
loading
46.05
unloading
13.95
stacking
0.00
0.25
0.00
0.5
0.00
Cost of Materials, Labour

Metal
92.11
13.95
0.00
0.00
0.00
1
2
3
4
5
6
7
27.63
38.68
51.67
62.72
73.77
84.82
95.88
26.67
37.37
51.67
62.72
73.77
84.82
95.88
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
106.93
117.98
129.04
140.09
151.14
162.19
173.25
184.30
195.35
206.40
217.46
228.51
239.56
250.61
261.667
272.72
283.77
294.82
305.88
316.93
327.98
339.04
350.09
359.30
368.51
377.72
386.93
396.14
405.35
414.56
423.77
432.98
442.19
451.40
460.61
469.82
479.04
488.25
497.46
106.93
117.98
129.04
140.09
151.14
162.19
173.25
184.30
195.35
206.40
217.46
228.51
239.56
250.61
261.667
272.72
283.77
294.82
305.88
316.93
327.98
339.04
350.09
359.30
368.51
377.72
386.93
396.14
405.35
414.56
423.77
432.98
442.19
451.40
460.61
469.82
479.04
488.25
497.46
Material Rates
60 to 63 mm IRC & MoRTH HBG metal
Roughstone 300mm (HBG)for revetment
419.00
456.00
588.00
156.00
Roughstone 225mm (HBG)for revetment
154.00
SS Revetment work 225mm

Laterite for Revetment 225mm
Laterite for Revetment 300mm
Jeddy stone above 450mm to 600mm
Quarry spall(Field picked metal)
Av. Of rate 25mm & 40mm
150 mm soling stone HBG metal
40 to 45 mm IRC & MoRTH HBG M/C metal
9.5 to 11.20 mm IRC & MoRTH HBG M/C metal
2.36 to 5 mm IRC & MoRTH HBG M/C metal
HBG Stone chips 2.36mm and below
Gravel
40 mm SS-5 m/c HBG metal
Sand for Mortar
Sand for Filling
HYSD Steel
Mild Steel
Cement
Mild Steel 6mm
Blasting charges
Blasting charges
Blasting charges for rough stone
Seigniorage charges
Metal
Gravel/earth
Sand
Labour Rates
Mate
144.00
164.00
136.00
118.00
138.00
188.00
Mazdoor skilled
Mazdoor unskilled
Machinery Rates
Dozer (D 80)
Motor grader
Hydralic excavator
Front end loader 1 cum capacity
45.00
95.00
588.00
944.00
984.00
780.00
656.00
504.00
308.00
340.00
103.00
620.00
994.00
1036.00
822.00
692.00
532.00
606.00
342.00
45000.00
41000.00
5000.00
44000.00
70.00
67.00
50.00
22.00
40.00
345.00
357.00
295.00
2575.60
3216.00
2848.50
1646.00
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
506.67
515.88
525.09
534.30
543.51
552.72
561.93
571.14
580.35
589.56
598.77
607.98
617.19
626.40
635.61
644.82
654.04
663.25
672.46
681.67
690.88
700.09
709.30
718.51
727.72
736.93
746.14
755.35
764.56
773.77
782.98
792.19
801.40
810.61
819.82
829.04
838.25
847.46
856.67
865.88
875.09
884.30
893.51
902.72
911.93
921.14
930.35
939.56
948.77
957.98
967.19
976.40
985.61
994.82
1004.04
506.67
515.88
525.09
534.30
543.51
552.72
561.93
571.14
580.35
589.56
598.77
607.98
617.19
626.40
635.61
644.82
654.04
663.25
672.46
681.67
690.88
700.09
709.30
718.51
727.72
736.93
746.14
755.35
764.56
773.77
782.98
792.19
801.40
810.61
819.82
829.04
838.25
847.46
856.67
865.88
875.09
884.30
893.51
902.72
911.93
921.14
930.35
939.56
948.77
957.98
967.19
976.40
985.61
994.82
1004.04
Tipper 5.5 cum per Hour

Vibratory roller 8T
smooth wheeled roller 8 Ton
Water tanker 6 KL
Tractor
Tractor with Rotavator
Tractor with ripper attachment @ 60 cum per hour
Air compressor
Wet mix plant of 60 TPH
Mechanical broom Hydraulic
Bitumen pressure distributor
Emulsion pressure distributor
Hot mix/Batch Mix Plant 100 TPH
Mechanical Paver finisher
Hydraulic chip spreader
Tandem road roller.
Pneumatic road Roller
GSB Plant 50 Cum
Generator 250 KVA
Concrete mixer 0.28 cum
Tipper 5.5 cum per tonne Km
Tipper 5.5 cum per Km
Plate compactor/Power rammer
Sand for Concrete
922.00
2678.30
1146.70
624.00
415.00
422.00
422.00
507.50
1646.00
357.00
1498.00
860.00
24171.00
2249.00
2567.00
1646.00
1283.00
1143.00
1850.00
1320.00
861.70
453.00
7.22
72.20
48.00
462.00
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
1013.25
1022.46
1031.67
1040.88
1050.09
1059.30
1068.51
1077.72
1086.93
1096.14
1105.35
1114.56
1123.77
1132.98
1142.19
1151.40
1160.61
1169.82
1179.04
1188.25
1197.46
1206.67
1215.88
1225.09
1234.30
1243.51
1252.72
1261.93
1271.14
1280.35
1289.56
1298.77
1307.98
1317.19
1326.40
1335.61
1344.82
1354.04
1363.25
1372.46
1381.67
1390.88
1400.09
1409.30
1418.51
1427.72
1436.93
1446.14
1455.35
1464.56
1473.77
1482.98
1492.19
1501.40
1510.61
1519.82
1013.25
1022.46
1031.67
1040.88
1050.09
1059.30
1068.51
1077.72
1086.93
1096.14
1105.35
1114.56
1123.77
1132.98
1142.19
1151.40
1160.61
1169.82
1179.04
1188.25
1197.46
1206.67
1215.88
1225.09
1234.30
1243.51
1252.72
1261.93
1271.14
1280.35
1289.56
1298.77
1307.98
1317.19
1326.40
1335.61
1344.82
1354.04
1363.25
1372.46
1381.67
1390.88
1400.09
1409.30
1418.51
1427.72
1436.93
1446.14
1455.35
1464.56
1473.77
1482.98
1492.19
1501.40
1510.61
1519.82
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
1529.04
1538.25
1547.46
1556.67
1565.88
1575.09
1584.30
1593.51
1602.72
1611.93
1621.14
1630.35
1639.56
1648.77
1657.98
1667.19
1676.40
1685.61
1694.82
1704.04
1713.25
1722.46
1731.67
1740.88
1750.09
1759.30
1768.51
1777.72
1786.93
1796.14
1805.35
1814.56
1823.77
1832.98
1842.19
1851.40
1860.61
1869.82
1879.04
1888.25
1897.46
1906.67
1915.88
1925.09
1934.30
1943.51
1952.72
1961.93
1971.14
1980.35
1989.56
1998.77
2007.98
2017.19
2026.40
2035.61
1529.04
1538.25
1547.46
1556.67
1565.88
1575.09
1584.30
1593.51
1602.72
1611.93
1621.14
1630.35
1639.56
1648.77
1657.98
1667.19
1676.40
1685.61
1694.82
1704.04
1713.25
1722.46
1731.67
1740.88
1750.09
1759.30
1768.51
1777.72
1786.93
1796.14
1805.35
1814.56
1823.77
1832.98
1842.19
1851.40
1860.61
1869.82
1879.04
1888.25
1897.46
1906.67
1915.88
1925.09
1934.30
1943.51
1952.72
1961.93
1971.14
1980.35
1989.56
1998.77
2007.98
2017.19
2026.40
2035.61
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
2044.82
2054.04
2063.25
2072.46
2081.67
2090.88
2100.09
2109.30
2118.51
2127.72
2136.93
2146.14
2155.35
2164.56
2173.77
2182.98
2192.19
2201.40
2210.61
2219.82
2229.04
2238.25
2247.46
2256.67
2265.88
2275.09
2284.30
2293.51
2302.72
2311.93
2321.14
2330.35
2339.56
2348.77
2357.98
2367.19
2376.40
2385.61
2394.82
2404.04
2413.25
2422.46
2431.67
2440.88
2450.09
2459.30
2468.51
2477.72
2486.93
2496.14
2505.35
2514.56
2523.77
2532.98
2542.19
2551.40
2044.82
2054.04
2063.25
2072.46
2081.67
2090.88
2100.09
2109.30
2118.51
2127.72
2136.93
2146.14
2155.35
2164.56
2173.77
2182.98
2192.19
2201.40
2210.61
2219.82
2229.04
2238.25
2247.46
2256.67
2265.88
2275.09
2284.30
2293.51
2302.72
2311.93
2321.14
2330.35
2339.56
2348.77
2357.98
2367.19
2376.40
2385.61
2394.82
2404.04
2413.25
2422.46
2431.67
2440.88
2450.09
2459.30
2468.51
2477.72
2486.93
2496.14
2505.35
2514.56
2523.77
2532.98
2542.19
2551.40
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
2560.61
2569.82
2579.04
2588.25
2597.46
2606.67
2615.88
2625.09
2634.30
2643.51
2652.72
2661.93
2671.14
2680.35
2689.56
2698.77
2707.98
2717.19
2726.40
2735.61
2744.82
2754.04
2763.25
2772.46
2781.67
2790.88
2800.09
2809.30
2818.51
2827.72
2836.93
2846.14
2855.35
2864.56
2873.77
2882.98
2892.19
2901.40
2910.61
2919.82
2929.04
2938.25
2947.46
2956.67
2965.88
2975.09
2984.30
2993.51
3002.72
3011.93
3021.14
3030.35
3039.56
3048.77
3057.98
3067.19
2560.61
2569.82
2579.04
2588.25
2597.46
2606.67
2615.88
2625.09
2634.30
2643.51
2652.72
2661.93
2671.14
2680.35
2689.56
2698.77
2707.98
2717.19
2726.40
2735.61
2744.82
2754.04
2763.25
2772.46
2781.67
2790.88
2800.09
2809.30
2818.51
2827.72
2836.93
2846.14
2855.35
2864.56
2873.77
2882.98
2892.19
2901.40
2910.61
2919.82
2929.04
2938.25
2947.46
2956.67
2965.88
2975.09
2984.30
2993.51
3002.72
3011.93
3021.14
3030.35
3039.56
3048.77
3057.98
3067.19
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
3076.40
3085.61
3094.82
3104.04
3113.25
3122.46
3131.67
3140.88
3150.09
3159.30
3168.51
3177.72
3186.93
3196.14
3205.35
3214.56
3223.77
3232.98
3242.19
3251.40
3260.61
3269.82
3279.04
3288.25
3297.46
3076.40
3085.61
3094.82
3104.04
3113.25
3122.46
3131.67
3140.88
3150.09
3159.30
3168.51
3177.72
3186.93
3196.14
3205.35
3214.56
3223.77
3232.98
3242.19
3251.40
3260.61
3269.82
3279.04
3288.25
3297.46
Name of Work: Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak District.
STRIP PLAN
1.67
1.670
3.66 m
*
Existing single lane
Proposed
To be Widen Portion
0/0
3.66m
7.00m
Medak
Siddipet
Hyderabad

Section : Toguta

Sub -division : Toguta

DETAILED -ESTIATE FOR CULVERTS

Name of work : -

NP2 HP / Cuddy stone culvert
Sl.
No.
1
Measurements
No. Length Breadth
3
4
5
Description of item
2
Depth
6
Quantity
7

for body walls
under pipe
1
1
2
1
5.00
9.90
1.40
2.00
0.95
1.60
13.30
31.68
or say
44.98
44.98
cum
27.00 1 cum
1214.00
for Body walls
under pipe
1
1
2
5.00
1.40
1
10.40
2.00
(10.40+11.60)/2
Encasing pipes
1 1
11.00
2.00
(1*1)
Deduct Pipe Portion 1 1
1.00
0.786
0.30
0.30
4.20
6.24
1.30
4+11.3)/2
10.85
Total
or say
28.60
-8.53
30.51
30.51
Cum
cum
4800.00 1 cum 146448.00
for Body walls

for Parapet walls
1
1
Deduct Pipe Portion 1
2
2
5.00
4.00
0.786
(1.20+0.45)/
2 0.83
0.45
(1*1)
1.00
16.50
2.00
1.62
0.45
(1.05+0.60)/2
0.83
-0.65
Total
17.47
or say
17.47
cum
5281.00 1 cum
92259.00
800mm dia

2.50

12.50 RM
8281.00 1 R M

103513.00
ABSTRACT ESTIATE FOR CULVERTS

Name of work : -
A
Sl.
No.
1

NP2 HP / Cuddy stone culvert = 19 Nos
At Km. 0/0-2, 2/6-8, 3/6-8, 3/8-10, 5/2-4, 6/2-4, 6/8-10, 7/0-2 (2 Nos), 7/2-4, 7/4-6,
7/6-8 (2 Nos), 9/0-2, 9/8-10, 10/0-2, 10/2-4, 11/2-4 & 11/4-6.
Description of item
2
Measurements
No. Length Breadth
3
4
5
Depth
6
Quantity
Rate
Amount

for 19 Nos CD works = 19 44.98
27.00 1 cum
854.62
or say
855.00 cum
23085.00
for 19 Nos CD works = 19
30.51
579.69
or say
580.00 cum
580.00 cum
4800.00 1 cum
###
17.47
331.93
or say
or say
332.00 cum
332.00 cum
5281.00 1 cum
###
800mm dia
12.50
237.50
or say
238.00 RM
238.00 RM
8281.00 1 R M
###
###




Name of work : -
B
Sl.
No.
1

NP2 HP / Cuddy stone culvert at km. 6/6-8
Measurements
No. Length Breadth
3
4
5
Description of item
2
Depth
6
Quantity
Rate
Amount

for body walls
1 2
7.00
1.40
0.95
18.62
under pipe
1 1
9.90
3.30
1.60
52.27
or say
70.89
70.90
cum
27.00 1 cum
1914.00
for Body walls
under pipe
1
1
2
7.00
1.40
1
10.40
3.30
(10.40+11.60)/2
Encasing pipes
1 1
11.00
3.30
(1*1)
1.00
0.786
0.30
0.30
5.88
10.30
1.30
47.19
(10.4+11.3)/2
10.85
-17.06
Total
46.31
or say
46.40
Cum
cum
4800.00 1 cum 222720.00
for Body walls

for Parapet walls
1
1
Deduct Pipe Porti 2
2
2
7.00
4.00
0.786
(1.20+0.45)/
2 0.83
0.45
(1*1)
1.00
23.10
2.00
1.62
0.45
(1.05+0.60)/2
0.83
-2.59
Total
22.13
or say
22.20
cum
5281.00 1 cum 117238.00
800mm dia
4635.00 1 R M 115875.00
2
12.50
25.00
or say
25.00 RM
###



ABSTRACT ESTIATE FOR CULVERTS

Name of work : -
C
Sl.
No.
1

NP2 HP / Cuddy stone culverts = 2 Nos
At km. 1/8-10 & 7/2-4
Description of item
2
Measurements
No. Length Breadth
3
4
5
Depth
6
Quantity
Rate
Amount

94.14
188.28
or say
189.00 cum
27.00 1 cum
or say
189.00 cum
5103.00
for 2 Nos CD works =
61.27
122.54
or say
or say
123.00 cum
123.00 cum
4800.00 1 cum 590400.00
25.74
51.48
or say
or say
51.50
51.50
cum
cum
5281.00 1 cum 271972.00
800mm dia
37.50
75.00
or say
75.00
75.00 RM
8281.00 1 R M 621075.00
###




Name of work : -

NP2 HP / Cuddy stone culvert
Sl.
No.
1
Measurements
No. Length Breadth
3
4
5
Description of item
2
Depth
6
Quantity
Rate
Amount

for body walls
1 2
8.00
1.40
0.95
21.28
under pipe
1 1
9.90
4.60
1.60
72.86
or say
94.14
94.20
cum
27.00 1 cum
2543.00
for Body walls
under pipe
1
1
2
8.00
1.40
1
10.40
4.60
(10.40+11.60)/2
Encasing pipes
1 1
11.00
4.60
(1*1)
1.00
0.786
0.30
0.30
6.72
14.35
1.30
65.78
(10.4+11.3)/2
10.85
-25.58
Total
61.27
or say
61.30
Cum
cum
4800.00 1 cum 294240.00
(1.20+0.45)/2
for Body walls
for Parapet walls
1
1
Deduct Pipe Porti 2
2
2
8.00
0.83
6.00
0.786
0.45
(1*1)
1.00
25.90
1.95
2.43
0.45
(1.05+0.60)/2
0.83
-2.59
Total
25.74
or say
25.80
cum
5281.00 1 cum 136250.00
800mm dia
2.50
37.50 RM
8281.00 1 R M
310538.00
###



ABSTRACT -ESTIATE FOR CULVERTS

Name of work : -


NP2 HP / Cuddy stone culvert = 2 Nos.
At km. 4/8-10 & 11/4-6.
Sl.
No.
1
Description of item
2
Measurements
No. Length Breadth
3
4
5
Depth
6
Quantity
Rate
Amount

83.10
166.20
or say
166.00 cum
27.00 1 cum
or say
166.00 cum
4482.00
46.90
93.80
or say
or say
94.00
94.00
cum
cum
4800.00 1 cum 451200.00
27.88
55.76
or say
or say
56.00
56.00
cum
cum
5281.00 1 cum 295736.00
1000mm dia
25.00
50.00
or say
50.00 RM
50.00 RM
7203.00 1 R M 360150.00
###



DETAILED - CUM- ABSTRACT ESTIATE FOR CULVERTS

Name of work : -


Sl.
No.
1
Measurements
No. Length Breadth
3
4
5
Description of item
2
Depth
6
Quantity
Rate
Amount

for body walls
1 2
10.00
1.40
0.95
26.60
under pipe
1 1
9.90
7.30
1.80
130.09
or say
156.69
156.70 cum
27.00 1 cum
4231.00
for Body walls
under pipe
1
1
2
10.00
1.40
0.30
8.40
1
10.40
7.30
0.30
22.78
(10.40+11.60)/2
Encasing pipes
1 1
11.00
7.30
1.50
120.45
(1.2*1.2) (10.4+11.3)/2
0.786
1.44
10.85
-49.12
Total
102.51 Cum
or say
102.50 cum
4800.00 1 cum 492000.00
3 Vibrated cement concrete M 15 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, 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., complete as per MoRT&H Specification 1500,1700, 2200 (4th Revision) for Sub
structure .
for Body walls

for Parapet walls
1
1
Deduct Pipe Porti 2
2
2
10.00
8.00
0.786
(1.20+0.45)/
2 0.83
35.48
2.15
3.24
0.45
0.45
(1.2*1.2) (1.05+0.60)/2
1.44
0.83
-7.47
Total
31.25
or say
31.30
cum
5281.00 1 cum 165295.00
1000mm dia
2.50
50.00 RM
### 1 R M
628250.00
###



General Abstract of CD works

Name of work : Periodical Maintenance to Gandhi Statue to Post Office in

Amount of Estimate Rs.
Sl. Description of item
Measurements
No.
No. Length Breadth
1
2
3
4
5
Depth
6
95.89
lakhs
Quantity
Rate
Amount
Reconstruction of 1V of 800mm dia NP3 HP Culvert in place of old 1V of 600mm
###
NP2 HP / Cuddy stone culvert = 19 Nos

At Km. 0/0-2, 2/6-8, 3/6-8, 3/8-10, 5/2-4, 6/2-4, 6/8-10, 7/0-2 (2 Nos), 7/2-4, 7/4-6,
7/6-8 (2 Nos), 9/0-2, 9/8-10, 10/0-2, 10/2-4, 11/2-4 & 11/4-6.
Reconstruction of 2V of 800mm dia NP3 HP Culvert in place of old 2V of 600mm 457747.00

Reconstruction of 3V of 800mm dia NP3 HP Culvert in place of old 3V of 600mm
###
NP2 HP / Cuddy stone culverts = 2 Nos

At km. 1/8-10 & 7/2-4
Reconstruction of 2V of 1000mm dia NP3 HP Culvert in place of old 2V of 900m
###
NP2 HP / Cuddy stone culvert = 2 Nos.

At km. 4/8-10 & 11/4-6.
Total Rs.



###
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
Cost of NP3 class Hume pipes of 800 mm dia. including cost and conveyance to site including
loading unloading transportation and taxes etc. complete .
1.00
RM
1.00
RM
1.00
RM
1.00
RM
1.00
1.00
RM
RM
1.00
RM
1.00
1.00
RM
RM
Cost of 800 mm dia NP3 class Hume Pipes

Initial Cost of Pipes as per SSR
S1 = Basic Cost of M.S. Rods a per SSR
S2 = Cost of M.S. rods
at the time of preparation of Estimate
Ws= Weight of M.S. Rods required
per meter of pipe as per IS:458/1988
As per TABLE 3 of IS:458-1988 & Note 5
(2.66+6.87*140/125) (kg)
R1= Variation (increase/ decrease) in cost
(Rs. Per meter) due to change in cost of M.S. Rods
R1 = ( S2- S1)/1000 X Ws
R1 = ( 45000 - 41500 )/ 1000 X 10.3544
C1 = Basic Cost of Cement a per SSR
C2 = Cost of Cement
IS:458-1988
From TABLE 3 Barrel wall Thickness ( mm )
Concrete Qty=/4(0.99*0.99-0.80*0.80) (cum)
From CLAUSE 4.5.1 Cement Content( kg/cum)
Wc= Weight of Cement required per meter of pipe
( as per IS:458/1988 (kg) 0.2671*360)
3051.00
1.00
3051.00
41500.00
45000.00
10.3544
36.24
4400.00
45000.00
95.00
0.2671
360.00
96.156
(Rs. Per meter) due to change in cost of Cement

R2 = ( C2- C1)/1000 X Wc
R2 = ( 45000 - 4400 )/ 1000 X 96.156
3903.93
Revised cost = Initial cost as per Table+R1+R2
=3051+36.24+3903.9336
5.00
19.00
km
km
Lead Charges For 24 KM

Lead
Lead charges for First 5 KM Distance
Lead charges for balance Distance
Total Rate:
Rate per RM
6991.17
24.00
70.30
2.70
KM
5.00
1.00
70.30
51.30
7112.77
7112.77
Providing, laying Reinforced cement concrete Hume pipes of 800mm Dia., NP-3 class for pipe
culverts including cost and conveyance of Pipes etc., complete and Labour charges for laying,
jointing of 800mm dia. R.C.C Hume pipes in position including lifting, aligning, lowering and
hoisting etc., as per drawing and as per MoRT&H Specification 2900, 2905 and 2906 (4 th Revision)
and IRC Special Publication No: 13 and as directed by the Engineer-in-Charge for finished item of
work.
0.18
0.50
no
no

Unit = meter
Taking output = 12.5 meter
800 mm Dia.,
(A)
Mate
Mason
188.00
193.40
1.00
1.00
33.84
96.70
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
4.00
no
Mazdoor
0.0
Municipal Area Allowance
146.00
714.54
A=
TOTAL
12.50
RM
1.00
(B) Material
Cost of 800 mm Dia pipes
7112.77
TOTAL
(A + B)
1.00
B=
584.00
714.54
0.00
714.54
88909.63
88909.63
89624.17
5.00
(D) Over Head Charges on (A+B)
89624.17
4481.21
10.00
(E) Contractors Profit on (A+B+C)
94105.38
9410.54
12.50
RM
TOTAL Cost for 12.5 RM = (A+B+C+D)

Rate per 1 RM
Rate per 1 RM
103515.92
8281.27
8281.00
Cost of NP3 class Hume pipes of 1000 mm dia. including cost and conveyance to site including
loading unloading transportation and taxes etc. complete .
1.00
RM
1.00
RM
1.00
RM
1.00
RM
1.00
RM
1.00
RM
1.00
RM
1.00
RM
1.00
RM
Cost of 1000 mm dia NP3 class Hume Pipes

Initial Cost of Pipes as per SSR
S1 = Basic Cost of M.S. Rods a per SSR
S2 = Cost of M.S. rods
Ws=
M.S. Rods
at
the Weight
time of of
preparation
ofrequired
Estimate
per meter of pipe as per IS:458/1988 (kg)
As per TABLE 3 of IS:458-1988& Note5
(2.66+15.70*140/125)
4758.00
1.00
41500.00
39900.00
20.2440
(Rs. Per meter) due to change in cost of M.S. Rods

R1 = ( S2- S1)/1000 X Ws
R1 = ( 39900 - 41500 )/ 1000 X 20.244
C1 = Basic Cost of Cement a per SSR
C2 = Cost of Cement
IS:458-1988
From TABLE 3 Barrel wall Thickness ( mm )
Concrete Qty=/4(1.23*1.23-1.0*1.0) (cum)
From CLAUSE 4.5.1 Cement Content( kg/cum)
Wc= Weight of Cement required per meter of pipe
( as per IS:458/1988 (kg) 0.4028*360)
(Rs. Per meter) due to change in cost of Cement
R2 = ( C2- C1)/1000 X Wc
R2 = ( 45000 - 4400 )/ 1000 X 145.008
-32.39
4400.00
45000.00
115.00
0.4028
360.00
145.008
5887.32
Revised cost = Initial cost as per Table+R1+R2

=4758 -32.39+5887.3248
5.00
19.00
km
km
Lead Charges For 24 KM

Lead
Lead charges for First 5 KM Distance
Lead charges for balance Distance
Total Rate:
4758.00
10612.93
24.00
111.40
5.10
KM
5.00
1.00
111.40
96.90
10821.23
6
6
Rate per RM
10821.23
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
Providing, laying Reinforced cement concrete Hume pipes of 1000mm Dia., NP-3 class for pipe
culverts including cost and conveyance of Pipes etc., complete and Labour charges for laying,
jointing of 1000mm dia. R.C.C Hume pipes in position including lifting, aligning, lowering and
hoisting etc., as per drawing and as per MoRT&H Specification 2900, 2905 and 2906 (4 th Revision)
and IRC Special Publication No: 13 and as directed by the Engineer-in-Charge for finished item of
work.
0.18
0.50
4.00
no
no
no

Unit = meter
Taking output = 12.5 meter
1000 mm Dia.,
(A) Labour
Mate
Mason
Mazdoor
0.0
Municipal Area Allowance
188.00
193.40
146.00
714.54
A=
TOTAL
12.50
RM
1.00
1.00
1.00
(B) Material
Cost of 1000 mm Dia pipes
10821.23
TOTAL
(A + B)
1.00
B=
33.84
96.70
584.00
714.54
0.00
714.54
135265.38
135265.38
135979.92
5.00
(D) Over Head Charges on (A+B)
135979.92
6799.00
10.00
(E) Contractors Profit on (A+B+C)
142778.92
14277.89
12.50
RM
TOTAL Cost for 12.5 RM = (A+B+C+D)

Rate per 1 RM
Rate per 1 RM


157056.81
12564.54
12565.00
0
0
SP_35
0
0
0
0
0
0
0
0
0
0
0
0
0
SP_38
0
0
0
0
0
0
0
ok
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
SP_36
0
0
0
0
0
0
0
0
0
0
0
0
0
SP_39
ok
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

PM To Gandhi Statue To Post Office

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

PM To Gandhi Statue To Post Office

Uploaded by

Copyright:

Available Formats

Name of work:- Periodical Maintenance to Gandhi Statue to Post Office in Dubbak town in Medak District.

Add for T&P such as Bitumen boiler Fuel, caution boards

Asst. Engineer (R&B)

Dy. Executive Engineer (R&B)

Executive Engineer (R&B)

Periodical Maintenance to Gandhi Statue to Post Office in

Weighted Average lead for Crusher & broken Granite Metal

Weighted Average lead for Bitumen

Weighted Average lead for Sand

SAND QUARRY AT KM. 145/5 + 0.50 km CT on Rajiv Rahadari

Weighted Average lead for NP 3 HP pipes

Superintending Engineer (R&B)

Ghambeerraopet Mandal Head quarter in Kareemnagar Dist

Proposed widen road

Dy.Executive Engineer (R&B)

Executive Engineer (R&B)

Superintending Engineer (R&B)

20/5 400/0 22/0

5/6 59/0 54/3

MEDAK - SIDDIPET ROAD

Asst Exe Engineer (R&B)

Proposed Widen reach

Dy.Executive Engineer (R&B)

Executive Engineer (R&B)

Superintending Engineer (R&B)

ROADS & BUILDINGS DEPARTMENT

Periodical Maintenance to Gandhi

(R&B) Sub Divis

Report Accompanying for the estimate Periodical Maintenance to

Asst.Exe Engineer (R&B)

Dy. Executive Engineer (R&B)

Executive Engineer (R&B)

Superintending Engineer (R&B),

Periodical Maintenance to Gandhi Statue to Post

Provision for VAT @ 5%

Provision for QC Charges @ 1%

Provision for NACF @ 0.10%

Provision for Price Adjustment

Provision for "Avagahana Sadassulu"

Provision for rounding

( Rupees Nine Lakhs only )

Asst.Exe Engineer (R&B)

Dy. Executive Engineer (R&B)

Executive Engineer (R&B)

Superintending Engineer (R&B)

DETAILED- cum- ABSTRACT ESTIMATE

Asst.Exe Engineer (R&B)

Dy. Executive Engineer (R&B)

Executive Engineer (R&B)

Asst.Exe Engineer (R&B)

Dy. Executive Engineer (R&B)

Executive Engineer (R&B)

Page 124 of MoRT&H SDB

Mechanical broom Hydraulic @ 1250 sqm/hr.

Air compressor 250 cfm

emulsion pressure distributor @1750 sqm/hr

Vibratory roler 8 tonne for intermediate rolling

Finish rolling with 6-8 tonne smooth wheeled

70.95 Cum of 10-5 mmmm @ 25%

Page 138,139 of MoRT&H SDB

122.03 Cum of 5mm and below mm @43 %

Asst.Exe Engineer (R&B)

Avarage of 2.36 to 5mm & 2.36 and below