GOVERNMENT OF TELANGANA

PANCHAYAT RAJ ENGINEERING DEPARTMENT

DETAILED ESTIMATE
GoRt.No. 16 of P.R & RD (Prog.II) Dept. Dated :15-5-2020 Of Govt. Of Telangana. Under
PMGSY-III Batch-I Sl No 25
T.S.No. /2020-21 Dt: -5 -2020 of CE,PMGSY,Hyderabad

Name of R/F R&B Road to Kindi thanda of

The Work: Narayanpet (V&M) of Narayanpet
Dist.

Grant
: LINE ESTIMATE

Length of road : 3.00-Kms

ESTIMATE AMOUNT : 204.00

Name of the Disrtict Narayanpet

Name of the Mandal Narayanpet
 GENARAL ABSTRACT

R/F R&B Road to Kindi thanda of Narayanpet (V&M) of Narayanpet Dist.

Estimate amount: Rs 204.00 Lakhs Under LINE ESTIMATE

S.No. Description Nos Amount
PART - A ( Construction Part )
1 Road portion as per Sub-estimate Km 13095164.00
CD works,Protection works, Drains, as per
2 CD works Abstract
4589776.00
3 Road Furniture as per Sub estimate Nos 98254.00
Total Rs. 17783194.00
Add GST on total cost incl.all above @
4 12.00%
12.00% 17783194 2133983.00
5 Unforeseen items and Utility Shifting LS 482823.00
PART - A Construction Total 20400000.00

Asst.Exe.Engineer Dy. Executive Engineer

MPP Narayanpet PRSD Narayanpet
 Page 1 of 3

DETAILED AND ABSTRACT ESTIMATE FOR ROAD CONSTRUCTION

Name of the work: R/F R&B Road to Kindi thanda of Narayanpet (V&M) of Narayanpet Dist.
Sl. Description No.s Measurments Quantity Rate / per Amount
No L B D
1 Clearing and Grubbing Road Land
Clearing and grubbing road land including uprooting wild vegetation,
grass, bushes, shrubs, saplings and trees of girth upto 300 mm,
removal of stumps of such trees cut earlier and disposal of
unserviceable materials and stacking of serviceable material to be
used or auctioned, upto a lead of 1000 m including removal and
disposal of top organic soil not exceeding 150 mm in thickness as
per Technical Specification Clause 201 MORD . including
contractors profit & Over head charges, but excluding GST etc,.
Complete. .
0/0 to 3/0 Km 1 x 2 3000.00 4.00 24000.00

24000.00
Deduct for Voids@ 20% -4800.00
19200.00 2.27 sqm 43584.00

2 Construction of Embankment with Material Obtained from

Borrow pits by Machinery

Construction of embankment with approved material obtained from

borrow pits with all lifts, transporting to site, spreading, grading to
required slope and compacting with vibratory roller 80-100 KN to
meet requirement of Tables 300.1 and 300.2 with a lead upto 1000
m as per Technical Specification Clause 301.5 MORD including
contractors profit & Over head charges,Seig Charges, Labour Cess,
but excluding GST etc,. Complete.
0/000 To 3/000 Km as
per calculation sheets
enclosed
9600.00 243.58 cum 2338368.00
3 Granular Sub-base with Well Graded Material (Table 400.1)-
Grading- III
Construction of granular sub-base by providing well graded
material(Table 400.1) with Grading III Material(HBG M/C chips)
CBR Value not less than 20 and PI Value less than 6 spreading in
uniform layers with Tractor grader on prepared surface, mixing by
mix in place method with rotaor at OMC, and compacting with
Vibratory Roller to achieve the desired density, complete as per
Technical Specification Clause 401 MORD including contractors
profit & Over head charges, Seig Charges, Labour Cess, but
excluding GST etc,. Complete.

0/0 to 3/0 Km 1 x 1 3000.00 3.75 0.175 1968.75

1968.75 1682.21 cum 3311851.00
4 Scarifying existing granular surface to a depth of 50 mm and
disposal of scarified material
Scarifying existing granular surface to a depth of 50 mm and
disposal of scarified material with a lift upto 3 m and leads upto
1000 m as per Technical Specification Clause 301.4. MORD
including contractors profit & Over head charges, but excluding GST
etc,. Complete.
BT Portion Damaged areas
 Page 2 of 3

Sl. Description No.s Measurments Quantity Rate / per Amount

No L B D
0/0 to 3/0 Km 1 x 1 3000.00 3.75 11250.00
11250.00 29.90 Sqm 336375.00
5 Wet Mix Macadam
Providing, laying, spreading and compacting graded stone
aggregate to wet mix macadam specification including premixing the
material with water at OMC in mechanical mixer (Pug Mill), carriage
of mixed material by tipper to site, laying in uniform layers in sub-
base/base course on a well prepared sub-base and compacting with
Vibratory Roller 80-100 kN weight to achieve the desired density
including lighting, barricading and maintenance of diversion, etc as
per Tables 400.11 & 400.12 and Technical Specification Clause 406
MORD/ MORTH, including contractors profit & Over head
charges,Seig Charges, Labour Cess, but excluding GST etc,.
Complete
0/0 to 3/0 Km 1 x 1 3000.00 3.75 0.150 1687.50
1687.50 2173.04 cum 3667005.00
6 Improved Subgrade/ Selected earth Shoulders
Construction of improved subgrade/ Shoulders by providing selected
earth having minimum CBR of 10%, MDD not less than 1.85 g/cc
with LL & PI not more than 40% and 20 respectively and spreading
in uniform layers with tractor grader on prepared surface, and
compacted at OMC with vibratory roller 80-100 kN to meet
requirement of Table 300.2 with as per Technical Specification
Clause 303 MORD / 305 MORTH, by using machinery including
contractors profit & Over head charges, Seig Charges, Labour
Cess, but excluding GST etc,. Complete.

0/0 to 3/0 Km 1 x 2 3000.00 1.875 0.150 1687.50

1687.50 315.59 cum 532558.00
7 Prime Coat
Providing and applying primer coat with bitumen emulsion (SS-1) on
prepared surface of granular base including cleaning of road
surface and spraying primer at the rate of 0.70-1.0 kg/sqm using
mechanical means as per Technical Specification Clause 502
MORD (for use on Wet mix macadam & WBM) ,including
contractors profit & Over head charges, but excluding GST etc,.
Complete. for Prime Coat
0/0 to 3/0 Km 1 x 1 3000.00 3.75 11250.00
11250.00 33.11 Sqm 372488.00
8 TACK COAT
Providing and applying tack coat with Bitumen emulsion (RS-1)
using emulsion distributor at the rate of 0.25 to 0.30 kg per sqm on
the prepared granular surfaces treated with primer & cleaned with
Hydraulic broom as per Technical Specification Clause 503 MORD,
including contractors profit & Over head charges, but excluding
GST etc,. Complete. for Tack Coat
0/0 to 3/0 Km 1 x 1 3000.00 3.75 11250.00
11250.00 9.55 Sqm 107438.00
9 Bituminous concrete
 Page 3 of 3

Sl. Description No.s Measurments Quantity Rate / per Amount

No L B D
Providing and laying Bituminous concrete with 100- 120 TPH batch
type HMP producing an average output of 75 tonnes per hour using
crushed aggregates of specified grading, premixed with bituminous
binder @ 5.4 to 5.6 % per cent of mix and filler, transporting the
hot mix to work site, laying with a 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 MORTH specification clause No. 509 complete in all respects,
including overhead charges & Contractors profit. Seig Charges,
Labour Cess, but excluding GST etc,. Complete.

0/0 to 3/0 Km 1 x 1 3000.00 3.75 0.030 337.50

337.50 7068.14 Cum 2385497.00
TOTAL Rs.. 13095164.00

Assistant Execitive Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

MPP Narayanpet PRSD Narayanpet PR Narayanpet PR Circle Mahabubnagar
 SUB-ESTIMATE FOR ROAD FURNITURE FORMAT-7

R/F R&B Road to Kindi thanda of Narayanpet (V&M) of Narayanpet Dist.

S.No Description Quantity Rate Amount

1 Reinforced cement concrete M15 grade Kilometre/Hectametre stone of standard design as

per IRC:8 fixing in position including painting and printing, etc as per drawing and Technical
Specification Clause 1703 MORD / 804 MORTH including contractors profit & Over head
charges, but excluding GST

5Th KM Stones 1 Nos 3703.20 / No. 3703

Ordinary KM Stones 3 Nos 2189.92 / No. 6570
200M H.M Stones 10 Nos 626.71 / No. 6267
13
2 Providing & fixing of Typical PMGSY Title informatory sign board with LOGO as per MORD
secifications and drawing. Three MS plates of 1.6mm thick, top and middle plate duly
welded with MS flat iron 25mmx5mm size on black on edges. The lower plate will be welded
with MS angle iron frame of lower most plate and flate iron frame of middle plate will be
welded to 2 nos 75mmx75mm of 12 SWG sheet tubes posts duly embedded in CC M15
grade blocks of 450mmx450mmx600mm, 600mm below ground level. The top most
diamond plate will be welded to middle plate by 47mmx47mm of 12 SWG sheet plate tube.
All MS will be stove enmeled on both sides. Lettering and paining of superior quality in
required shede and colour. All sections of framed posts and sheet tube will be painted with
primer and two coats of epoxy paint as per drawing clause 1701 and annexure 1700.1 if
MORD including contractors profit & Over head charges,But excluding GST

Typical Title informatory sign board 1 Nos

1 Nos 9795.57 / No. 9796

3 Providing and fixing of typical PMGSY Citizen informatory sign board as per MORD
specifications and drawing. Two MS Plates of 900x750x1.6 mm thick, top and lower plate
duly welded with MS flat iron 40mm x 5m size on back on edges.The top & Lower plates will
be welded to 2 nos. 75 mm x 75 mm or 75mm dia of 12 SWG sheet tubes posts duly
embedded in cement concrete M-15 grade blocks of 450 mm x 450 mm x 600 mm, 600 mm
below ground level.All M.s. will be stove enameled on both sides. Lettering and printing
arrows, border etc., will be pointed with ready mixed synthetic enamel paint of superior
quality in required shade and colour. All sections of framed posts and steel tube will be
painted with primer and two coats of epoxy paint as per drawing clause 1701 MORD
including contractors profit & Over head charges,But excluding GST

1 Nos 16628.09 / No. 16628

 S.No Description Quantity Rate Amount
FORMAT-7

4 Providing and erecting direction and place identifications of semi reflective sign boards up to
0.90 sqm size board as per IRC:67 made of 2 mm thick M.S. Sheet duly stove enameled
paint in white colour in front and grey colour on back with red reflective border of 70 mm
width and required message, letters, figures with reflective engineering grade tape as per
MORD specifications of required shade and colour. supported and welded on 47 mm x 47
mm of 12 SWG Square tube of 3050 mm height duly strengthened by 25 mm x 5 mm M/s
flat iron on edges on back firmly fixed to the ground by means of properly designed
foundation with M15 grade cement concrete 450 mm x 450 mm x 600 mm, 600 mm below
ground level as per drawings and Technical Specification Clause 1701 MORD including
contractors profit & Over head charges, But Excluding GST.

12 Nos 2295.32 / No. 27544

5 Providing and fixing of semi-reflective cautionery, mandatory and informatory boards as per
IRC:67 made of 1.60mm thick MS sheet, with 600X 600 mm size MS sheet duly stove
enamelled paint in white colour in front and grey colour on back with red reflective boarder of
65mm width and required letters and figures with reflective engineering grade tape as per
clause 1701.3.9 of MORD for rural roads specification of required shade and colour
supported and welded on 47x47mm of 12 SWG square tube of 3050mm height duly
strenthened by 25x5mm MS flat iron on edges on back firmly fixed to ground by means of
properly designed foundations with M-15 grade CC 450x450x600 mm , 600mm below
ground level as per approved drawings and technical specification Clause 1701.2.2 of
MORD including contractors profit & Over head charges, But Excluding GST

16 Nos 1734.12 / No. 27746

TOTAL Rs.. 98254

Asst.Exe.Engineer Dy. Executive Engineer Executive Engineer Superintending Engineer

MPP Narayanpet PRSD Narayanpet PR Narayanpet PR Circle Mahabubnagar
 CD. Works General Abstract
R/F R&B Road to Kindi thanda of Narayanpet (V&M) of Narayanpet Dist.

Estimate amount: Rs: 204.00 Lakhs

S.No. Description Nos Rate Per Amount

Construction of HP Culvert 1V of 1000mm
1 12 250968.00 3011616.00
Dia.NP3 3Pipes
Construction of 2 v 1000mm Dia NP3 Class
2 4 394540.00 1578160.00
Pipes Culvert
Construction of 3 v 1000mm Dia NP3 Class
3 Pipes Culvert 1 Nos at 0/5 to 0/7, 1/45 to 0 538112.00 0.00
1/65, 1/8 to 2/0 Km
Number of CD Works 16 4589776.00

9 Protection Works 0 0.00

CD Works Part Total 4589776.00

Asst.Exe.Engineer Dy. Executive Engineer Executive Engineer Superintending Engineer

MPP Narayanpet PRSD Narayanpet PR Narayanpet PR Circle Mahabubnagar