Professional Documents
Culture Documents
AM To AF Road 2023-24
AM To AF Road 2023-24
AM To AF Road 2023-24
DETAILED ESTIMATE
Name of Work ::- AM to R&B roads in Shankarampet (A) Section for the year 2023-24 in Medak district.
Name of the road ::- AM to Alladurg Feeder road from km 0/0 to km 1/0 for the year 2023-24 in Medak
district.
MEASUREMENTS
Sno Description Quantity Rate Per Amount
No LENT BRDT DPT
1 2 3 4 5 6 7 8 9 10
Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT metal with
required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 72 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/HBT chips
and VG 10 grade bitumen at 80 /Kgs /1Cum., including removal of the loose material in the pot holes ,trimming the
1 edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes to compacting and finishing
and blinding the surface using stone dust/sand ,including cost of all materials ,T&P and labour charges for all
operations etc., complete.
Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix macadam
specification including cost, (excluding seigniorage) of all materials and including premixing the material with
water at OMC in Mechanical mix plant carriage of mixed material by tipper to site , laying in uniform layers with
Mechanical paver in base courses on well prepared surface and compacting with Vibratory roller to achieve the
3 desired density etc., as directed by the Engineer-in-Charge and as per MoRT&H specification.406 (5th revision) for
finished item of work. (Payment will be made based on levels for finished item of work)
Asst. Executive Engineer (R&B) Dy. Executive Engineer (R&B) Executive Engineer (R&B)
R&B Section Shankarampet(A) R&B Sub-Division Medak R&B Division Medak
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
Part- A
3 Seignorage LS 35000.00
TOTAL 818254.00
Part- B
5 QC Charges @ 1% 8183.00
TOTAL 1200000.00
0.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
1 Jogipet - Ghanapur road from km 4/2 -4/8, 6/0- 8/0 & 15/0
- 23/4 274221.00
2
Kowdipally - Dumpalkunta road from km 0/0 to 10/6 70900.00
TOTAL 345121.00
6 CESS @ 1% 3705.00
TOTAL 500000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
TOTAL 298032.00
6 CESS @ 1% 3104.00
TOTAL 367000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
2
Gouraram -Dandupally road from km 15/0 to 20/8 113720.00
TOTAL 385400.00
6 CESS @ 1% 4133.00
TOTAL 500000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
3
Old NH-7 in (Toopran town limits ) from km 429/200 to
64665.00
435/800
TOTAL 252244.00
7 CESS @ 1% 2755.00
TOTAL 384000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
TOTAL 360374.00
9 CESS @ 1% 3873.00
TOTAL 500000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
1
Khajapur-Komtur road from km 0/0 to 14/160 173576.00
2
Medak - Sardana road from km 0/0 to 14/600 108586.00
3
Wadiyaram - Medak road from km 18/8 to 21/8 30196.00
TOTAL 312358.00
9 CESS @ 1% 3237.00
TOTAL 400000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
TOTAL 351376.00
9 CESS @ 1% 3788.00
TOTAL 440000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
TOTAL 396844.00
7 CESS @ 1% 4323.00
TOTAL 500000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
TOTAL 418028.00
9 CESS @ 1% 4273.00
TOTAL 500000.00
ABSTRACT ESTIMATE
Sl.
Name of the road Amount
No.
TOTAL 424328.00
9 CESS @ 1% 4393.00
TOTAL 500000.00
ABSTRACT ESTIMATE
AM to roads of R&B section Shankarampet (A) packge - I for the year 2022-23
Sl.
Name of the road Amount
No.
TOTAL 405364.00
9 CESS @ 1% 4413.00
TOTAL 500000.00
ABSTRACT ESTIMATE
AM to roads of R&B section Shankarampet (A) packge - II for the year 2022-23
Sl.
Name of the road Amount
No.
TOTAL 394225.00
9 CESS @ 1% 4387.00
TOTAL 500000.00
the year 2022-23
the year 2022-23
he year 2022-23
he year 2022-23
ar 2022-23
r 2021-22
r the year 2022-23
r the year 2022-23
r the year 2021-22
the year 2021-22
or the year 2022-23
for the year 2022-23
AM to roads of R&B section Kowdipally Package - I for the year 2022-23
TOTAL
AM to roads of R&B section Kowdipally Package - II for the year 2022-23
SL BT 5.00 24000.00
SL BT 2.00 24000.00
1 Dharmasagar - Mangalparthy road DL BT 1.050 30000.00
from km 0/0 to 5/0 & 10/2 to 13/250
0.00
AM to roads of R&B section Toopran Package - I for the year 2022-23
0.00
AM to roads of R&B section Narsapur for the year 2022-23
DL BT 21.00 30000.00
1 Narsapur-Kuknoor road from km 0/0 SL BT 0.20 24000.00
to 21/2
TOTAL
AM to roads of R&B section Medak for the year 2021-22
TOTAL
AM to roads of R&B section Ramayampet package 1 for the year 2022-23
TOTAL
0
AM to roads of R&B section Ramayampet package II for the year 2022-23
TOTAL
AM to roads of R&B section Papannapet package - II for the year 2021-22
TOTAL
AM to roads of R&B section Papannapet package - I for the year 2021-22
TOTAL
AM to roads of R&B section Shankarampet (A) packge - I for the year 2022-23
TOTAL
AM to roads of R&B section Shankarampet (A) packge - II for the year 2022-23
TOTAL
Amount
330000.00
254400.00
584400.00
Amount
120000.00
48000.00
31500.00
168000.00
367500.00
Amount
585000.00
174000.00
759000.00
Amount
27000.00
159600.00
198000.00
384600.00
Amount
630000.00
4800.00
166080.00
800880.00
Amount
339840.00
438000.00
90000.00
867840.00
Amount
174000.00
268800.00
442800.00
for the year 2022-23
Amount
62400.00
216000.00
360000.00
638400.00
for the year 2021-22
Amount
1065000.00
for the year 2021-22
Amount
162000.00
223200.00
184800.00
168000.00
450000.00
1188000.00
I for the year 2022-23
Amount
190080.00
36000.00
250320.00
168000.00
72000.00
716400.00
II for the year 2022-23
Amount
168000.00
264000.00
120000.00
60000.00
210000.00
822000.00
0
55
DATAS FOR MAINTENANCE ITEMS - BT PATCH WORK ITEMS
AM to Alladurg Feeder road from km 0/0 to km 1/0 for the year 2023-24 in Medak district.
2 Providing B.T. Patchwork for pot holes of depth ranging from 50 to 70mm, using 40mm HBT metal with
required quantity of 10-12mm size HBT key chips and VG-10 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 HBT chips and
VG-10 grade Bitumen at 72 Kgs/1Cum., 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 stone dust/sand, including cost of all materials, T&P and labolur charges for all
operations etc. complete.
VG-10 Grade Bitumen 1.0 x 1.0 x 0.045 x 1.890 Kgs. 54957.25 103.87
42Kg/1Cum
(including Tack coat)
Sealing the Pot hole :
10-12mm size HBG chips 1.00 x 1.00 x 0.01995 Cum. 1129.51 22.53
0.015 x 1.33
Stone dust/Sand 1.0x1.0x 0.003 0.0030 Cum. 881.26 2.64
VG-10 Grade Bitumen 1.0 x 1.0 x 0.015 1.080 Kgs. 54957.25 59.35
x72Kg/1Cum
Labour Charges :
Pothole filling with 40mm HBG metal 2.86 X 545.00 0.045 Cum 1558.70 70.14
T&P
Hire charges of bitumen boiler, cost of 0.045+0.015 0.060 40.00 2.40
fuel etc,
Labour Charges :
Sealing using 10-12mm 2.86 X 545.00 0.030 Cum 1558.70 46.76
Mobility, Conveyance,carting/ recarting 15% on above 0.15 X 46.76 7.01
of men, material,machinary
T&P
Hire charges of bitumen boiler, cost of 0.030 40.00 1.20
fuel etc,
Add Seignorage charges Metal 0.0414 0.00 0.00
224.91
Say per 1 Sqm TOTAL 225.00
5 Providing, Laying, Spreading and compacting graded HBT crushed stone aggregate to Wet Mix macadem
specification including cost of all materials and including premixing the material with water at OMC in
Mechanical mix plant carriage of mixed material by tipper to site , laying in uniform layers in base courses on
well prepared surface and compacting with Vibratory roller to acheive the desired density etc., as directed by
the Engineer-in-Charge and as per MoRT&H specification.406 (4th revision) for finished item of work.
2.36mm to 75 micron @ 30% (2.36mm & below) 89.10 Cum 881.26 78520.48
Machinery
Wet mix plant of 60 tonne hr. capacity 6.60 hr 0.00 0.00
Electric generating set 125 KVA 6.00 hr 1626.00 9756.00
front end loader 1 cum capacity 6.00 hr 2028.00 12168.00
Vibratory roller 3.90 hr 3535.00 13786.50
Water tanker 3.00 hr 769.00 2307.00
Labour Charges :
Mate 0.48 nos 580.00 278.40 9664.00
Mazdoor skilled 2.00 nos 589.00 1178.00 9074.00
Mazdoor 10.00 nos 545.00 5450.00 3840.00
Add Seignorage charges Metal 297.000 0.00 0.00
Cost per 225 cum 361905.30
Rate per I cum 1608.00
1608.47
DATAS FOR MAINTENANCE ITEMS - MAINTENANCE OF EARTHEN SHOULDERS
AM to Alladurg Feeder road from km 0/0 to km 1/0 for the year 2023-24 in Medak district.
10 Stripping the excess soil from the shoulder surface to achieve the approved level for
sectioning the berms/ shoulders as per MORT&H Specification No. 3003
3.00
3.00
1 Sqm.
13 Jungle clearance Juliflora Light /Scrub
Rate as per SSR 4.00 3.30
4.00 3.30
1 Sqm. 1 Sqm.
14 White washing 2 coat with best shell lime
cost of Shell lime 0.07 Cum 989.00 69.23
Mason 1.60 No 580.00 928.00
M.M. & W.M. 3.20 No 545.00 1744.00
Add LS for Jute, Gum,Blue neel etc., 4.26
2745.49
Rate/100Sqm 2745.49
Rate/1Sqm 27.50
26 Earthwork excavation in soils upto SDR by mechanical means including trimming bottom and side
slopes in accordance with requirements of lines , grades and cross sections etc., complete including
seignioarge charges for finished item of work for trench cutting as per MoRT&H specification 301(4 th
Revision) and as directed by the Engineer-in-Charge
Unit : Cum
Taking out put = 180 Cum Page 50 of MoRT&H SDB
(A) Labour
0.08 day Mate 580.00 day 46.40
2.00 day Mazdoor unskilled 545.00 day 1090.00
1136.40
(B) Machinery
180 Cum Rate as per G.O. Ms 13.00 cum 2340.00
No 10, Dt 26/7/2005
33 Painting to two coats with synthetic enamel paint 1st quality including cost and conveyance of all
material and labour charges etc complete as directed by Engineer-In-Charge for KM Stones
Rate as per alrady approved rate in Division 104
Each
34 Painting to two coats with synthetic enamel paint 1st quality including cost and conveyance of all
material and labour charges etc complete as directed by Engineer-In-Charge for HM Stones
Rate as per alrady approved rate in Division 32
Each
35 Painting to two coats with synthetic enamel paint 1st quality including cost and conveyance of all
material and labour charges etc complete as directed by Engineer-In-Charge for Culvert numbering
Name of work : AM to R&B roads in Shankarampet (A) Section for the year 2023-23 in Medak
district.
Name of the road:- AM to Alladurg Feeder road from km 0/0 to km 1/0 for the year 2023-24 in Medak
district.
(C) .WEIGHTED AVERAGE LEAD FOR SAND(Quarry at Km 125/2 + 0.20 on KKY road road)
Lead
Location Initial rate
Sl. charges Blasting Crushing Deduct I
Nature of metal of Lead less Total
No less charges charges km lead
quarry stacking
stacking
HBG Metal
65 mm IRC metal Av. Lead 12.00 209.48 493.00 90.00 - (36.967) 755.51 /Cum
40 - 45 mm IRC crushed 12.00 209.48 909.00 - - (36.967) 1081.51 /Cum
25 - 27 mm IRC crushed 12.00 209.48 1098.00 - - (36.967) 1270.51 /Cum
19 - 22 mm IRC crushed 12.00 209.48 1108.00 - - (36.967) 1280.51 /Cum
12 - 14 mm IRC crushed 12.00 209.48 1057.00 - - (36.967) 1229.51 /Cum
9.5-11.20 mm IRC crushed 12.00 209.48 957.00 - - (36.967) 1129.51 /Cum
5 - 7 mm IRC crushed 12.00 209.48 806.00 - - (36.967) 978.51 /Cum
2.36 - 5mm 12.00 209.48 705.00 - - (36.967) 877.51 /Cum
HBG Stone chips 2.36mm 12.00 209.48 567.00 141.75 (36.967) 881.26 /Cum
and below -
CRS stone 12.00 209.48 286.00 90.00 - (36.967) 548.51 /Cum
Rough stone 12.00 209.48 275.00 90.00 - (36.967) 537.51 /Cum
65mm SS-5 HBG 12.00 209.48 490.00 90.00 - (36.967) 752.51 /Cum
40mm SS-5 HBG m/c metal 12.00 209.48 909.00 - - (36.967) 1081.51 /Cum
20mm SS-5 HBG m/c metal 12.00 209.48 1108.00 - - (36.967) 1280.51 /Cum
12mm SS-5 HBG m/c metal 12.00 209.48 1057.00 - - (36.967) 1229.51 /Cum
10mm SS-5 HBG m/c metal 12.00 209.48 957.00 - - (36.967) 1129.51 /Cum
6mm SS-5 HBG m/c metal 12.00 209.48 806.00 - - (36.967) 978.51 /Cum
New
493.00
544.00
909.00
164.00
1612.00
168.00
173.00
143.00
124.00
145.00
198.00
85.00
100.00
909.00
1098.00
1108.00
1057.00
957.00
806.00
705.00
567.00
109.00
909.00
1098.00
1108.00
1057.00
957.00
806.00
662.00
662.00
100.00
97.50
30.00
40.50
610.00
580.00 589.00 183 406 589
545.00
3168.30
3962.00
3571.00
2028.00
1278.00
3535.00
1758.00
769.00
512.00
520.00
625.00
714.00
2028.00
440.00
1846.00
1059.00
38683.00
2771.00
3163.00
2028.00
1581.00
1408.00
2279.00
1626.00
1387.00
1336.00
686.00
8.00
80.00
59.00
872.00
275
286
107
74
493
493
989
0
0
0
240.00
700.00
580.00
605.00
38683.00
189.00 189.667
85.00
sheet
sheet
228.00
286.00
275.00
0.00
0.00
0.00
3770.00
662.00
872.00
DATA FOR 5 th KM ,KM & HM STONES
12.8 1500, 1700 & Plain/Reinforced Cement Concrete in Open Foundation complete as per
2100
Drawing and Technical Specifications.
A PCC Grade M15
Unit = cum
Taking output = 15 cum
a) Material
Cement tonne 4.130 5400.00 22302.00
Coarse sand cum 6.750 1989.38 13428.30
40 mm Aggregate cum 8.100 1081.51 8760.25
20 mm Aggregate cum 4.050 1280.51 5186.08
10 mm Aggregate cum 1.350 1129.51 1524.84
b) Labour
Mate day 0.860 580.00 498.80
Mason day 1.50 610.00 915.00
Mazdoor day 20.00 545.00 10900.00
c) Machinery
Concrete mixer (cap. 0.40/0.28 cum) hour 6.00 686.00 4116.00
Generator 63 KVA (100 KV) hour 6.00 1387.00 8322.00
75953.27
d) Formwork @ 4 per cent on cost of concrete i.e. cost of material, 3038.13
labour and machinery
say 78991.40 Per 15 cum
13.6 1600 & 2200 Supplying, fitting and placing HYSD bar reinforcement in sub-structure
complete as per drawing and Technical Specifications
Output: MT
Taking output = 1 MT
a) Material
HYSD bars including 5 per cent overlaps and wastage tonne 1.050 55000.00 57750.00
Binding wire kg 6.00 85.00 510.00
b) Labour for cutting, bending, shifting to site, tying and placing in position
Mate day 0.340 580.00 197.20
Blacksmith day 2.00 605.00 1210.00
Mazdoor day 6.50 545.00 3542.50
63209.70 Per MT
63.21 Per Kg
Unit = sqm
Taking output = 40 sqm
a) Labour
Mate day 0.120 580.00 69.60
Painter day 2.00 616.00 1232.00
Mazdoor day 1.00 545.00 545.00
b) Material
Litre 6.00 240.00 1440.00
Paint conforming to requirement of clause 803.3.
d) Painting two coats on concrete surface sqm 6.270 82.16 515.17 Item 8.8
per cm 0.82 269.80 Item 8.3
e) Lettering on km post (average 1 letter of 10 cm height each) per 330.00
letter
Transportation and fixing
f) Labour
Mate day 0.340 580.00 197.20 L-12
Mason day 1.500 610.00 915.00 L-11
Mazdoor day 7.00 545.00 3815.00 L-13
g) Machinery
Tractor-trolley hour 6.00 512.00 3072.00 P&M-053
Cost for 33 Nos. Hectometer stone 21908.28
Rate for each Hectometer stone 663.89
664.00
2.3 201 Clearing and Grubbing Road Land .
Clearing and grubbing road land including uprooting rank vegetation, grass,
bushes, shrubs, saplings and trees girth up to 300 mm, removal of stumps
of trees cut earlier and disposal of unserviceable materials and stacking of
serviceable material to be used or auctioned, up to a lead of 1000 metres
including removal and disposal of top organic soil not exceeding 150 mm in
thickness.
Unit = Hectare
Taking output = 1 Hectare
(i) By Manual Means:-
A In area of light jungle
a) Labour
Mate day 6.00 580.00 3480.00
Mazdoor day 150.00 545.00 81750.00
b) Machinery
Tractor-trolley hour 1.00 512.00 512.00
Rate per Hectare 85742.00
8.57
SAY 8.20
2.3 (ii) By Mechanical Means
A In area of light jungle
a) Labour
Mate day 0.160 550.00 88.00
Mazdoor day 4.00 520.00 2080.00
b) Machinery
Dozer 80 HP with attachment for removal of trees & stumps hour 10.00 3099.00 30990.00
Tractor-trolley hour 1.00 512.00 512.00
Rate per Hectare 33670.00
3.367
SAY 3.30