Road Estimate

ROADS & BUILDINGS DEPARTMENT
GOVERNMENT OF TELANGANA
WIDENING AND STRENGTHENING OF SINGLE LANE TO DOUBLE LANE ROAD FROM ALAIR TO JEEDICAL
ROAD FROM KM 0.000 TO 12.500 IN NALGONDA DISTRICT
PLAN AND PROFILE

&
GENRAL ARRANGEMENT DRAWING
ROADS & BUILDINGS

GOVERNMENT OF TELANGANA
WIDENING AND STRENGTHENING OF SINGLE LANE TO DOUBLE

LANE ROAD FROM ALAIR TO JEEDICAL ROAD FROM KM 0.000 TO
12.500 IN NALGONDA DISTRICT
AMOUNT OF REVISED ESTIMATE

Rs. 1515.27 Lakhs
NAME OF WORK :- "Widening and stregthning of Single Lane to Double Lane road from ALER TO
JEEDICAL
Road from km 0 /0 to 12/5 in Nalgonda District"

GENERAL ABSTRACT OF WORKSLIP
S.No
Amount as per
Sanctioned
Description
Amount as per
Working Estimate
PART-I
1
ROAD WORK Part "A"
ROAD WORK Part "B"
120544652.00
135405731.00
90000.00
90000.00
Routine MAINTENANCE WORK after completion of DLP

for 3 years
1125000.00
1125000.00
Sub Total
121759652.00
136620731.00
5.0%
6087983.00
6831037.00
Routine MAINTENANCE WORK within the Defects

liability period i.e. 2 Years
3
ROAD WORK Part "C"
PART-II
1
L.S Amount for VAT on Part "I".
2.50%
3043991.00
3043991.00
0.25%
304399.00
304399.00
L.S. for Price adjustment Road Work,

L.S for Quality control charges on Part
"I",
L.S. for Avagahana sadassulu,
5000.00
5000.00
L.S Amount for NAC on Part "I".
0.10%
121760.00
121760.00
Segniorage
7277758.00
7340696.00
L.S. for KM , HM Stones
90000.00
90000.00
L.S. for Road Saftey Intervention
1300000.00
1300000.00
L.S for Rounding off
9457.00
447.00
140000000.00
155658061.00
Total Amount Rs.
Net Deviation
( 155658061.00 -140000000.00 )
Percentage of Deviation
140000000.00
15658061.00
11.18%
Name of Work :- "Widening and stregthning of Single Lane to Double Lane road from ALER TO
JEEDICAL Road from km 0 /0 to 12/5 in Nalgonda District"
DATA
SSR :: 2015-16
Date ::
Municipal Area Allowance :: 0.0%
Forming embankment with borrowed useful earth from outside road boundary by mechanical means
up to SDR with all leads and lifts including pre-watering of soil at borrow area, removal of top soil,
excavation of soils at borrowed area, conveyance of soil, depositing the soil on the embankment,
spreading soil, breaking clods, sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory
Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and
operational charges of T&P and seigniorage charges, complete for finished item of work as per
MoRT&H specification 305 (4th revision) (Payment will be made based on levels for finished item of
work).
0.04
1.00
day
day
Page 68,69 of MoRT&H SDB

Unit : Cum
Taking out put = 100 Cum
(A) Labour
Mate
Mazdoor unskilled
0.0
Municipal Area Allowance
A=
14.80
310.00
324.80
0.00
324.80
13.00
7.22
1.00
t.km
1300.00
5776.00
2575.60
3216.00
624.00
2678.30
1.00
1.00
1.00
1.00
B=
577.60
1287.80
3216.00
2496.00
2678.30
17331.70
17656.50
370.00
310.00
324.80
TOTAL
(B) Machinery
Rate as per G.I. Ms. No 10, Dt 26/7/2005
Tipper (for 5 Km = 160x5 = 800) t.km
Add 10% of cost of carriage to cover
cost of loading and unloading
Dozer 80 HP for spreading @ 200 cum per hour
Motor Graders for Grading @ 100 cum per hour
Water tanker 6 KL
Vibratory roller 8T
TOTAL
(A + B)
1.00
1.00
100.00
800.00
cum
t.km
0.50
1.00
4.00
1.00
hour
hour
hour
hour
5.00
(C) Over Head Charges on (A+B)
17656.50
882.83
10.00
(D) Contractors Profit on (A+B+C+D)
18539.33
1853.93
100.00
cum
(E ) Seigniorage charges
Earth
0.00
100.00
cum
TOTAL Cost for 100 cum = (A+B+C+D+E)

Rate per 1 cum
Rate per 1 cum
1.00
0.00
20393.26
203.93
204.00
DATA
SSR :: 2015-16
Date ::
Construction of Sub grade with borrowed useful earth obtained from out side road boundary,
spreading, grading to required slope and compacted , and consolidation with 8 to 10 Tonnes Vibratory
Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and
operational charges of T&P and (excluding seigniorage charges), complete for finished item of work
as per MoRT&H specification 305 (5th Revision)(Payment will be made based on levels for finished
item of work). Part-I(A)
0.04
1.00
day
day

Unit : Cum
(A) Labour
Mate
Mazdoor unskilled
0.0
A=
14.80
310.00
324.80
0.00
324.80
13.00
7.22
1.00
t.km
1300.00
5776.00
2561.80
3216.00
624.00
2643.50
1.00
1.00
1.00
1.00
B=
577.60
1280.90
3216.00
2496.00
2643.50
17290.00
17614.80
370.00
310.00
324.80
TOTAL
(B) Machinery
Water tanker 6 KL
Vibratory roller 8T
TOTAL
(A + B)
1.00
1.00
100.00
800.00
cum
t.km
0.50
1.00
4.00
1.00
hour
hour
hour
hour
5.00
17614.80
880.74
10.00
18495.54
1849.55
100.00
cum
Earth
0.00
100.00
cum

Rate per 1 cum
Rate per 1 cum
1.00
0.00
20345.09
203.45
203.00
DATA
SSR :: 2015-16
Date ::
Forming shoulders with borrowed useful earth obtained from out side road boundary by mechanical
means up to SDR with all leads and lifts including pre-watering of soil. removal of top soil, excavation
of soill,depositing the soil on the embankment, spreading soil, breaking clods, sectioning, grading and
consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table 300-2
of MoRT&H, including all hire and operational charges of T&P and (excluding seigniorage)
charges, complete for finished item of work as per MoRT&H specification 305
0.04
1.00
day
day

Unit : Cum
(A) Labour
Mate
Mazdoor unskilled
0.0
A=
14.80
310.00
324.80
0.00
324.80
13.00
7.22
1.00
t.km
1300.00
5776.00
2561.80
1.00
1.00
1.00
1.00
B=
577.60
1280.90
0.00
2496.00
2643.50
14074.00
14398.80
370.00
310.00
324.80
TOTAL
(B) Machinery
Water tanker 6 KL
Vibratory roller 8T
TOTAL
(A + B)
1.00
1.00
100.00
800.00
cum
t.km
0.50
1.00
4.00
1.00
hour
hour
hour
hour
5.00
14398.80
719.94
10.00
15118.74
1511.87
100.00
cum
Earth
0.00
100.00
cum

Rate per 1 cum
Rate per 1 cum
624.00
2643.50
1.00
0.00
16630.61
166.31
166.00
Name of Work : "Widening and stregthning of Single Lane to Double Lane road from ALER TO JEEDICAL
/0 to 12/5 in Nalgonda District"
Road from km 0
DETAILED REVISED COST ESTIMATE

S No
1
DECRIPTION
Km 0.00 to 12.500
No
12,500.000
9.000
112,500.000
0
or Say
Amount
Sqm
160.200
161.000
31569.00
378828.00
329.00
52969.00
19.00
367878.00
7.70
336875.00
113.00
1750370.00
203.00
3344019.00
Cum
18,731.360
Cum
78.750
157.500
47.250
346.500
19,361.360
or Say
19,362.000
Scarifying the existing B.T surface to a depth of 50 mm by Mechanical means and disposal of scarified material with all
leads and lifts up to 1000 m as per MoRT&H (5th Revision) Specn. No.305.4.3
Cum
Cum
Cum
Cum
1
12,500.000
3.500
43,750.000
Forming embankment with earth obtained roadway excavation by mechanical means up to SDR with all leads and lifts
including pre-watering of soil at borrow area, removal of top soil, excavation of soils at borrowed area, conveyance of
soil, depositing the soil on the embankment, spreading soil, breaking clods, sectioning, grading and consolidation with 8
to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and
operational charges of T&P and (excluding seigniorage) charges, complete for finished item of work as per MoRT&H
specification 305
Sqm
1
1
1
1
50.000
100.000
30.000
220.000
3.500
3.500
3.500
3.500
0.450
0.450
0.450
0.450
80% of Excavated Quanity as per cross sections

19362.00 x 80% = 15489.60
Extra
Item
Rate
EARTHWORK
Earthwork excavation in soils up to SDR by mechanical means including trimming bottom and side slopes in
accordance with requirements of lines , grades and cross sections etc., complete including (excluding seigniorage)
charges for finished item of work for trench cutting as per MoRT&H specification 301(5th Revision) and as directed by
the Engineer-in-Charge
a)All types of soils
as per cross sections
Central C/W cutting portion
Ch. 0/00 to 0/050
Ch. 1/480 to 1/580
Ch. 1/840 to 1/860
Ch. 2/380 to 1/600
Unit
11.250 Hect
or Say
12.000
Dismantling of existing structures like culverts , bridges, retaining walls and other structures comprising of masonry,
cement, concrete, wood work , steel work, including T&P and scaffolding wherever necessary sorting the dismantled
material, disposal of unserviceable materials and stacking the materials with all lifts and lead of 1000 m ( By Mechanical
means in Cement concrete grade M-15 & M-20)
a) Stone Structures
Qty
SITE CLEARANCE AND DISMANTLING

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 / MORTH.
15,489.600
15,489.600 Total
or Say
15,490.000
Forming embankment with borrowed useful earth from outside road boundary by mechanical means up to SDR with all
leads and lifts including pre-watering of soil at borrow area, removal of top soil, excavation of soils at borrowed area,
conveyance of soil, depositing the soil on the embankment, spreading soil, breaking clods, sectioning, grading and
consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table 300-2 of MoRT&H,
including all hire and operational charges of T&P and (excluding seigniorage) charges, complete for finished item of
work as per MoRT&H specification 305 (5th revision)
Total Quantity as per cross sections

Deduct Formation with roadway excavation qty.
or Say
31,962.480 Cum
-15,490.000
16,472.480 Total
16,473.000
S No
Extra
Item
DECRIPTION
Subgrade as per Cross section

Ch. 0/000 to 0/050
Ch. 1/480 to 1/580
Ch. 1/840 to 1/860
Ch. 2/380 to 1/600
Extra
Item
Unit
Cum
87.500
175.000
52.500
385.000
8,720.930
or Say
8,721.000
Forming shoulders with borrowed useful earth obtained from out side road boundary by mechanical means up to SDR
with all leads and lifts including pre-watering of soil. removal of top soil, excavation of soill,depositing the soil on the
embankment, spreading soil, breaking clods, sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory Road
Roller @ OMC to meet requirement of table 300-2 of MoRT&H, including all hire and operational charges of T&P and
(excluding seigniorage) charges, complete for finished item of work as per MoRT&H specification 305
Cum
Cum
Cum
Cum
2.00
Cum
Rate
Amount
1
1
1
1
50.000
100.000
30.000
220.000
12,500.000
3.500
3.500
3.500
3.500
2.930
0.500
0.500
0.500
0.500
0.380
or Say
27,835.000
27,835.000
203.00
1770363.00
166.00
4620610.00
1764.00
38804472.00
2017.00
43960515.00
26.00
2275000.00
BASE AND SUB BASE

Construction of Granular sub-base by providing HBG material confirming to Grading - VI of MoRT&H Table 400-1
including cost, (excluding seigniorage) charges and conveyance of all materials to work site and spreading in uniform
layers with motor grader or by approved means, on prepared surface mixing by mix in place method with Rotavator /
approved means at OMC and compacting with vibratory roller to achieve the desired density etc., complete for finished
item of work as per MoRT&H Specification 401 (5th revision) and as directed by the Engineer-in-charge.
1
1
1
1
1.00
1
1
1
1
50.000
100.000
30.000
220.000
3.500
3.500
3.500
3.500
0.200
0.200
0.200
0.200
21,717.920
35.000
70.000
21.000
154.000
Cum
Cum
Cum
Cum
Cum
21,997.920 Total
or Say
21,998.000
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
Hydro static mix plant carriage of mixed material by tipper to site , laying in uniform layers with paver in base courses
on well prepared surface and compacting with Vibratory roller to achieve the desired density etc., as directed by the
Engineer-in-Charge and as per MoRT&H specification.406 (5th revision) for finished item of work.
WMM as per Cross sections

Ch. 0/00 to 0/050
Ch. 1/480 to 1/580
Ch. 1/840 to 1/860
Ch. 2/380 to 1/600
9,909.000
50.000
100.000
30.000
220.000
3.500
3.500
3.500
3.500
0.250
0.250
0.250
0.250
or Say
10
Qty
8,020.930
GSB as per cross section

Ch. 0/00 to 0/050
Ch. 1/480 to 1/580
Ch. 1/840 to 1/860
Ch. 2/380 to 1/600
No
Construction of Sub grade with borrowed useful earth obtained from out side road boundary, spreading, grading to
required slope and compacted , and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet
requirement of table 300-2 of MoRT&H, including all hire and operational charges of T&P and (excluding seigniorage
charges), complete for finished item of work as per MoRT&H specification 305 (5th Revision)(Payment will be made
based on levels for finished item of work). Part-I(A)
21,445.123
0.00
43.750
87.500
26.250
192.500
Cum
Cum
Cum
Cum
0.00
21,795.123
21,795.000
BITUMINOUS COURSE ( FLEXIBLE PAVEMENT )

Providing and applying Prime Coat with bitumen emulsion (Slow Setting) bulk using emulsion pressure distributor on
prepared surface of Granular base including cleaning of road surface and spraying emulsion at the rate of 0.70 Kg/sqm
using emulsion pressure distributor for finished item of work etc., complete for finished item of work as per MoRT&H
Specification 502 (5th Revision) and as directed by the Engineer-in-charge.
1.00
12,500.000
7.000
or Say
87,500.000
87,500.000
Sqm
S No
4
DECRIPTION
No
1.00
11
Qty
12,500.000
7.000
87,500.000
or Say
87,500.000
Providing and applying tack coat with bitumen VG 10 Grade using Bitumen 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 (5th revision) and as directed by the Engineer-in-Charge.
Widening portion & existing C/W times

12
Unit
Rate
Amount
Providing and laying surface dressing in single coat using 10 mm nominal size IRC HBG/HBT machine crushed stone
aggregates @ 0.010 cum / sqm on a layer of bitumen binder of RS Emulsion @1.3 Kg/sqm including cost, (excluding
seigniorage) and conveyance of all materials to work site and laid on prepared surface and rolling with 8-10 T Power
Road Roller etc., complete for finished item of work as per MoRT&H Specification 510 (5th Revision) and as directed
by the Engineer-in-charge.
1.00
12,500.000
7.000
87,500.000
Sqm
Sqm
61.00
5337500.00
9.50
831250.00
7806.00
20490750.00
124321399.00
Providing 30mm thick compacted Bituminous Concrete with 100-120 TPH Batch Mix type/ 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 binder 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 (Payment will be made based on levels for finished item
of work) (Excluding VAT Charges)
1.000
Total
12,500.000
7.000
0.030
or Say
2,625.000
2,625.000
Cum
Widening and strengthening of Single Lane to Double Lane road from Alair to Jeedical road from km 0/0 to 12/5 in Nalgonda District
DEVIATION STATEMENT
Sanctioned
Revised
Excess
Less
378828.00
No Deviation
329.00
52969.00
No Deviation
19362.00
19.00
367878.00
331835.00
43750.00
7.70
336875.00
S.No.
Item Descripion
Unit
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 /
MORTH. Part-I(A)
Hectare
12.00
31569.00
378828.00
12.00
31569.00
Dismantling of existing structures like culverts ,

bridges, retaining walls and other structures
comprising of masonry, cement, concrete, wood
work , steel work, including T&P and scaffolding
wherever necessary sorting the dismantled
material, disposal of unserviceable materials and
stacking the materials with all lifts and lead of 1000
m ( By Mechanical means in Rubble Masonry in
Cement Mortar) Part-I(A)
Cum
161.00
329.00
52969.00
161.00
Earthwork excavation in soils up to SDR by

mechanical means including trimming bottom and
side slopes in accordance with requirements of
lines , grades and cross sections etc., complete
including (excluding seigniorage) charges for
finished item of work for roadway excavation as
per MoRT&H specification 301(5th Revision) and
as directed by the Engineer-in-Charge. Part-I(A)
Cum
36827.00
19.00
699713.00
Scarifying the existing B.T surface to a depth of 50

mm by Mechanical means and disposal of scarified
material with all leads and lifts up to 1000 m as per
MoRT&H (5th Revision) Specn. No.305.4.3 PartI(A)
Sqm
43750.00
7.70
336875.00
Qty
Rate
Amount
Qty
Rate
Amount
Remarks
Sub-grade of 250mm thick

with roadway excavated
material was provided in the
sanctioned estimate. Since the
existing soil properties are very
good, it was decided that the
layer of sub-grade is not
required and removed. Hencce
there is savings in excavation.
Only sub-grade of 50mm
thickness is provided in Km
6.00 to Km 7.00 , where the
existing soil properties are
poor.
No Deviation
Sanctioned
Revised
S.No.
Item Descripion
Unit
Forming embankment with earth obtained from

roadway excavation, spreading soil, breaking clods,
sectioning , grading and consolidation with 8 to 10
Tonnes Vibratory Road Roller @ OMC to meet
requirement of table 300-2 of MoRT&H, including
all hire and operational charges of T&P and
(excluding seigniorage) charges, complete for
finished item of work as per MoRT&H
specification 305 (5th revision) (Payment will be
made based on levels for finished item of work).
Part-I(A)
Cum
1021.00
113.00
115373.00
15490.00
113.00
1750370.00
Extra Forming embankment with borrowed useful earth

Item from outside road boundary by mechanical means
up to SDR with all leads and lifts including prewatering of soil at borrow area, removal of top soil,
excavation of soils at borrowed area, conveyance of
soil, depositing the soil on the embankment,
spreading soil, breaking clods, sectioning, grading
and consolidation with 8 to 10 Tonnes Vibratory
Road Roller @ OMC to meet requirement of table
300-2 of MoRT&H, including all hire and
operational charges of T&P and (excluding
seigniorage) charges, complete for finished item of
work as per MoRT&H specification 305 (5th
revision)
Cum
0.00
0.00
0.00
16473.00
204.00
3360492.00
Construction of Sub grade with earth obtained from

roadway excavation, spreading, grading to required
slope and compacted , and consolidation with 8 to
10 Tonnes Vibratory Road Roller @ OMC to meet
(excluding seigniorage charges), complete for
specification 305 (5th Revision)(Payment will be
made based on levels for finished item of work).
Part-I(A)
Qty
Rate
Amount
Qty
Rate
Amount
Excess
Less
Remarks
1634997.00
The quanity provided in the

sanctioned estimate by the
consultant is not correct. And
also due to the removal of subgrade layer the formation
quantites are increased to that
extent. Quantites as per revised
profile were calculated and the
quantity to the extent of
roadway excavated material
available is considered against
this item.
3360492.00
- Same as above For the balance quantity of

formation the item was
considered an extra-item with
borrow earth with lead of 5Km
out side road boundary, since
the item was not covered in the
sanctioned estimate.
Cum
31472.00
121.00
3808112.00
0.00
0.00
0.00
3808112.00
Since the roadway excavted

material is already used in the
formation of embankment and
no further material is available
to execute this item.
Sanctioned
S.No.
Item Descripion
Extra Construction of Sub grade with borrowed useful

Item earth obtained from out side road boundary,
spreading, grading to required slope and compacted
, and consolidation with 8 to 10 Tonnes Vibratory
Road Roller @ OMC to meet requirement of table
300-2 of MoRT&H, including all hire and
operational charges of T&P and (excluding
seigniorage charges), complete for finished item of
work as per MoRT&H specification 305 (5th
Revision)(Payment will be made based on levels
for finished item of work). Part-I(A)
7
Unit
Qty
Rate
Revised
Amount
Cum
Qty
Rate
Amount
0.00
8721.00
204.00
1779084.00
Forming shoulders with earth obtained from

roadway excavation, spreading soil, breaking clods,
sectioning, grading and consolidation with 8 to 10
specification 305. (Payment will be made based on
levels for finished item of work). Part-I(A)
Cum
25000.00
113.00
2825000.00
0.00
0.00
0.00
Forming shoulders with borrowed useful earth

obtained from out side road boundary by
mechanical means up to SDR with all leads and
lifts including pre-watering of soil. removal of top
soil, excavation of soill,depositing the soil on the
embankment, spreading soil, breaking clods,
sectioning, grading and consolidation with 8 to 10
specification 305
Cum
0.00
0.00
0.00
27835.00
166.00
4620610.00
Excess
Less
Remarks
1779084.00

material is not available this
item is considered as an extraitem of work borrow earth with
lead of 5Km out side road
boundary.
2825000.00

material is already used in the
formation of embankment and
no further material is available
to execute this item.
4620610.00

material is not available this
item is considered as an extraitem of work borrow earth with
lead of 5Km out side road
boundary.
Sanctioned
Revised
S.No.
Item Descripion
Unit
Construction of Granular sub-base by providing

HBG material confirming to Grading - VI of
MoRT&H Table 400-1 including cost, (excluding
seigniorage) charges and conveyance of all
materials to work site and spreading in uniform
layers with motor grader or by approved means, on
prepared surface mixing by mix in place method
with Rotavator / approved means at OMC and
compacting with vibratory roller to achieve the
desired density etc., complete for finished item of
work as per MoRT&H Specification 401 (5th
revision) and as directed by the Engineer-incharge. (Payment will be made based on levels for
finished item of work). Part-I(A)
Cum
18663.00
1764.00
32921532.00
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
Hydro static mix plant carriage of mixed material
by tipper to site , laying in uniform layers with
paver in base courses on well prepared surface and
compacting with Vibratory roller to achieve the
desired density etc., as directed by the Engineer-inCharge 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).
Part-I(A)
Cum
19978.00
2017.00
10
Providing and applying Prime Coat with bitumen

emulsion (Slow Setting) bulk using emulsion
pressure distributor on prepared surface of
Granular base including cleaning of road surface
and spraying emulsion at the rate of 0.70 Kg/sqm
using emulsion pressure distributor for finished
item of work etc., complete for finished item of
Revision) and as directed by the Engineer-incharge. Part-I(A)
Sqm
87500.00
26.00
Qty
Rate
Amount
Qty
Excess
Less
38804472.00
5882940.00
The TBM Levels and existing

Levels provided by the
consultant are not matching
with the levels taken at site.
Hence the total profile was
redesigned with the help of
Sheladia consultants. The
variation of these quantities
are due to the change of
Profile.
2017.00
43960515.00
3664889.00
The TBM Levels and existing

Levels provided by the
consultant are not matching
with the levels taken at site.
Hence the total profile was
redesigned with the help of
Sheladia consultants. The
variation of these quantities
are due to the change of
Profile.
26.00
2275000.00
No Deviation
Rate
Amount
21998.00
1764.00
40295626.00
21795.00
2275000.00
87500.00
Remarks
Sanctioned
Revised
Excess
Less
5337500.00
No Deviation
9.50
831250.00
No Deviation
7806.00
20490750.00
No Deviation
S.No.
Item Descripion
Unit
11
Providing and laying surface dressing in single coat

using 10 mm nominal size IRC HBG/HBT machine
crushed stone aggregates @ 0.010 cum / sqm on a
layer of bitumen binder of RS Emulsion @1.3
Kg/sqm including cost, (excluding seigniorage) and
conveyance of all materials to work site and laid on
prepared surface and rolling with 8-10 T Power
Road Roller etc., complete for finished item of
Revision) and as directed by the Engineer-incharge. Part-I(A)
Sqm
87500.00
61.00
5337500.00
87500.00
61.00
12
Providing and applying tack coat with bitumen VG

10 Grade using Bitumen 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 (5th revision) and as
directed by the Engineer-in-Charge. Part-I(A)
Sqm
87500.00
9.50
831250.00
87500.00
13
Providing 30mm thick compacted Bituminous

Concrete with 100-120 TPH Batch type 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
binder 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
(Payment will be made based on levels for finished
item of work) (Excluding VAT Charges) Part-I(A)
Cum
2625.00
7806.00
20490750.00
2625.00
Qty
Rate
Amount
Qty
Rate
Amount
Remarks
Sanctioned
Revised
Excess
Less
6356.00
No Deviation
4222.00
92884.00
No Deviation
6041.00
851781.00
No Deviation
S.No.
Item Descripion
Unit
14

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 including (excluding seigniorage) charges
for finished item of work as per MoRT&H
specification 304(5th Revision) and as directed by
the Engineer-in-Charge.Part-I(A)
Cum
227.00
28.00
6356.00
227.00
28.00
15
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, (excluding seigniorage)
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
specification 1500,1700, 2100 (5th Revision) and
as directed by the Engineer-in-Charge for
foundations. Part-I(A)
Cum
22.00
4222.00
92884.00
22.00
16
Vibrated cement concrete M 25 Grade Concrete

using 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, (excluding seigniorage)
and conveyance of all materials to site and all
labour charges ,centering, 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, 2100
(5th Revision) for footings and Raft foundation in
Substructure. Part-I(A)
Cum
141.00
6041.00
851781.00
141.00
Qty
Rate
Amount
Qty
Rate
Amount
Remarks
Sanctioned
Revised
S.No.
Item Descripion
Unit
17
Vibrated reinforced cement concrete M 25 grade

using 20mm & 10mm HBG crushed stone
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 finished item as per
MoRT&H specification 1500,1600,1700 & 2300
(5th revision ) and as directed by the Engineer-inCharge for Superstructure. Part-I(A)
Cum
22.00
6938.00
152636.00
22.00
6938.00
18
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, as per the
directions of the Engineer-in-Charge and as per
MoRT&H specification 1600 & 2200, 2300 (5th
revision) and as per I.S.1786 of 1985 for Super
structure of R.C.C items. Part-I(A)
MT
6.00
44966.00
269796.00
6.00
44966.00
Qty
Rate
Amount
Qty
Rate
Excess
Less
152636.00
No Deviation
269796.00
No Deviation
Amount
Remarks
Sanctioned
Revised
Excess
Less
481822.00
No Deviation
1321.00
128137.00
No Deviation
1159.00
9272.00
No Deviation
S.No.
Item Descripion
Unit
19
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, as per the
directions of the Engineer-in-Charge and as per
MoRT&H specification 1600 &2200 (5th revision)
and as per I.S.1786 of 1985 for Sub structure of
R.C.C items. Part-I(A)
MT
11.00
43802.00
481822.00
11.00
43802.00
20
Providing and laying of filter media using 50% of

150 mm IRC soling stone and 50 % of 40 mm HBG
metal satisfying the requirements laid down in
clause 2504.2.2 of MoRT&H specifications to a
thickness of not less than 600mm with smaller size
towards the soil and bigger size towards the wall
and provided over the entire surface behind the
abutment, wing wall and return wall to the full
height compacted to a firm condition including cost
and conveyance of all metal (excluding
seigniorage) charges ,and all labour charges as
directed by the departmental officers as per
drawing and Technical specifications as per clause
710.1.1 of IRC:78 and Clause 2200 of MoRT&H
(5th Revision) for finished item of work. Part-I(A)
Cum
97.00
1321.00
128137.00
97.00
21
Providing and laying Boulder's apron on River Bed

for protection against scour with stone boulders
weighing not less than 40 k.g each complete as per
drawing and technical specification 300 mm thick
with HBG stone of not less than 300 mm size
including cost, (excluding seigniorage) charges and
conveyance of materials to site and including
labour charges for packing the stones for apron
etc., complete for finished item of work as per
MoRT&H specification 2503 ( 5th revision ) and
as directed by the Engineer-in-Charge for Bed
Protection. Part-I(A)
Cum
8.00
1159.00
9272.00
8.00
Qty
Rate
Amount
Qty
Rate
Amount
Remarks
Sanctioned
Revised
Excess
Less
28304.00
No Deviation
3070.00
33770.00
No Deviation
4222.00
67552.00
No Deviation
S.No.
Item Descripion
Unit
22
Providing Weep holes in VCC Abutment/ Wing

wall/return wall 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., complete for finished item of work for weep
holes as per MoRT&H specification 2706 & 2200
(5th Revision) Part-I(A)
Rmt
116.00
244.00
28304.00
116.00
244.00
23
Provision of an Reinforced cement concrete crash

barrier at the edges of the road, approaches to
bridge structures and medians, constructed with M20 grade concrete with HYSD reinforcement
conforming to IRC:21 and dowel bars 25 mm dia,
450 mm long at expansion joints filled with premoulded asphalt filler board, keyed to the structure
on which it is built and installed as per design
given in the enclosure to MOST circular No.
RW/NH - 33022/1/94-DO III dated 24 June 1994
as per dimensions in the approved drawing and at
locations directed by the Engineer, all as specified
809 MORTH. Part-I(A)
Rmt
11.00
3070.00
33770.00
11.00
24
Vibrated cement concrete 1 :3:6 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, (excluding
seigniorage) 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., complete
as per MoRT&H Specification 1500,1700, 2100
,2700 (5th Revision) for leveling course. Part-I(A)
Cum
16.00
4222.00
67552.00
16.00
Qty
Rate
Amount
Qty
Rate
Amount
Remarks
Sanctioned
Revised
Excess
Less
284400.00
No Deviation
28.00
34776.00
14504.00
The consultant has not worked

out the quantities as per
standard of Pipe Culvets and
provided the same
measurements for 1V,2V,3V
and 4V culverts in the
sanctioned estimate. Hence the
quantites are corrected to
standard drawings and same
was incorporated now.
4222.00
1013280.00
519306.00

provided the same
S.No.
Item Descripion
Unit
25
Vibrated reinforced cement concrete M.25 grade

using 20mm & 10mm HBG crushed stone
vibrating, curing etc., including all other incidental
for finished item of work as per Approved drawing
but excluding cost of steel and its fabrication
charges as per MoRT&H specification 1500,
1600,1700, & 2704 (5th Revision) and as directed
by the Engineer-in-Charge for Approach slab.PartI(A)
Cum
48.00
5925.00
284400.00
48.00
5925.00
26

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 excluding seigniorage charges for
specification 304(5th Revision) and as directed by
the Engineer - in - Charge. Part-I(A)
Cum
724.00
28.00
20272.00
1242.00
27
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, (excluding seigniorage)
Vibrating, curing etc., including all other incidental
specification 1500,1700, 2100 (5th Revision) and
as directed by the Engineer-in-Charge for
foundations. Part-I(A)
Cum
117.00
4222.00
493974.00
240.00
Qty
Rate
Amount
Qty
Rate
Amount
Remarks
Sanctioned
Revised
Excess
Less
Remarks
3785512.00
632854.00

provided the same
9668.00
3818860.00
No Deviation
0.00
525.00
0.00
105525.00
This item is deleted since

already PCC 1:3:6 concrete is
provided below the pipe
bottom.
0.00
19.00
0.00
178125.00
This item is deleted due to nonavailability of land within the

road boundary.
S.No.
Item Descripion
Unit
28
Vibrated cement concrete PCC M20 Grade

Concrete using 40mm, 20mm & 10mm HBG
crushed stone aggregate (Coarse aggregate
conforming to table 1000-1 and fine aggregate
conforming to table 1000-2) including cost,
(excluding seigniorage charges) and conveyance of
all materials to site and all labour charges
,centering, 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, 2100 (5th Revision) for
footings/ foundation .Part-I(A)
Cum
543.00
5806.00
3152658.00
652.00
5806.00
29
Providing, laying Reinforced cement concrete

Hume pipes of 1000mm Dia., NP-4 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 (5th Revision)
and IRC Special Publication No: 13 and as directed
by the Engineer-in-Charge for finished item of
work. Part-I(A)
Rmt
395.00
9668.00
3818860.00
395.00
30
Providing first class bedding with Granular

material below the pipes of Hume pipe culverts
suitably compacted / rammed including cost,
(excluding seigniorage) and conveyance of
materials to site etc., complete as per drawing and
MoRT&H Specification 2900 ( 5th Revision) and
as directed by the Engineer-in-Charge. Part-I(A)
Cum
201.00
525.00
105525.00
31

mechanical means including trimming bottom and
side slopes in accordance with requirements of
lines , grades and cross sections etc., complete
including (excluding seigniorage) charges for
finished item of work for trench cutting as per
MoRT&H specification 301(5th Revision) and as
directed by the Engineer-in-Charge for earthen
drain. Part-I(A)
Cum
9375.00
19.00
178125.00
Qty
Rate
Amount
Qty
Rate
Amount
Sanctioned
Revised
S.No.
Item Descripion
Unit
32
Routine Maintenance for Jungle Clearance /tree

and shrub trimming and culvert repairs / vents
maintenance / parapet wall repairs / retaining wall
repairs etc within DLP i.e., 2 years. (12.5Km
double lane X 2 years)Part-I(B)
Routine Maintenance comprising of B.T. Pot Hole
filling, BT edge repairs (and other items on B.T.
carriageway such as crack sealing, minor surface
repair etc., and unpaved shoulder repair
(Berms)/Surface drains maintenance/ including
gravelling berms and jungle clearance/tree and
shrub trimming and culvert repairs/Vent
maintenance/parapet wall repairs / retaining wall
repairs etc., Ordinary repairs to bridges and sign
maintenance/guard stones maintenance / painting
Km/Hm stones and others for 3 years from the end
of DLP. (12.5 Km double lane X 3 Years) PartI(C).
TOTAL:
Kms
25.00
3600.00
90000.00
25.00
3600.00
Kms
37.50
30000.00
1125000.00
37.50
30000.00
33
Qty
Rate
Amount
Net Deviation
Percentage of Deviation
155657614.00
Excess
Less
90000.00
No Deviation
1125000.00
No Deviation
Amount
136620731.00
6087983.00
6831037.00
3043991.00
304399.00
5000.00
121760.00
7277758.00
90000.00
1300000.00
9457.00
140000000.00
3043991.00
304399.00
5000.00
121760.00
7340696.00
90000.00
1300000.00
-140000000.00 )=
140000000.00
Rate
121759652.00
LS Amount of VAT @ 5%
LS for Price Adjustment of Road Work @ 2.5%
LS for Quality Control Charges @ 0.25%
LS for Avagahana Sadassu
LS Amount for NAC @ 0.10%
Seigniorage Charges
LS for KM Stones
LS for Road Safety Interventions
LS for Rounding Off
Qty
155657614.00
15657614.00
11.18%
22109676.00
7248597.00
Remarks
91.400
91.200
L
E
V
E
L
-10.000
91.000
90.800
90.600
90.400
-8.000
-6.000
-4.000
90.200
0.000
-2.000
2.000
4.000
6.000
8.000
10.000
DISTANCE
FRL
WMM Top Level
GSB Top Level of Layer 2
Scaryfying Level
Earthwork excavation Level
Existing Levels
CHAINAGE 1.000
Distance
FRL
WMM Top Level
Scaryfying Level
Earthwork excavation Level
Existing Levels
Cutting Depth
Formation Depth
WMM Depth
GSB Depth
Cutting Area
Formation Area
Total Cutting Area

Total Formation Area
GSB Area
GSB Profile Correction Area
-7.300
90.320
-6.760
90.650
-6.000
91.110
-4.500
91.155
90.707
90.730
90.775
-3.500
91.185
91.155
90.905
90.805
-2.750
91.210
91.180
90.930
90.830
-1.750
91.240
91.210
90.960
90.860
0.000
91.290
91.260
91.010
1.750
91.240
91.210
90.960
90.860
2.750
91.210
91.180
90.930
90.830
3.500
91.185
91.155
90.905
90.805
4.500
91.155
6.000
91.110
6.760
90.650
90.775
90.730
90.710
90.760
90.840
0.080
0.000
0.250
90.730
90.650
0.000
0.080
0.250
90.705
90.555
0.000
0.150
0.250
90.675
90.460
0.000
0.215
90.630
90.460
0.000
0.170
90.610
90.420
0.000
0.190
0.000
0.000
0.040
0.040
0.000
0.086
0.000
0.182
0.000
0.289
0.000
0.137
7.300
90.320
90.815
90.320
0.000
0.000
0.000
0.080
1.222
1.382
0.648
90.607
90.420
0.000
0.187
0.000
0.136
Sqm
Sqm
Sqm
Sqm
90.630
90.460
0.000
0.170
0.000
0.217
90.675
90.555
0.000
0.120
0.000
0.087
90.705
90.650
0.000
0.055
0.250
90.730
90.700
0.000
0.030
0.250
90.760
90.840
0.080
0.000
0.250
0.000
0.032
0.040
0.015
0.000
90.890
0.250
0.195
WMM Area
WMM Profile Correction Area
BC Area
0.925 Sqm
0.875 Sqm
0.210 Sqm
90.320
0.000
0.000
0.000
CULVERTS DETAILS OF ALAIR - JEEDICAL ROA
Sl. No.
Chainage
FRL
1 V x 1000 Reconstruction Culverts

1
1.273
101.547
2
1.615
101.328
3
1.790
99.117
4
2.695
87.874
5
2.912
86.662
6
3.522
88.799
7
6.230
73.832
8
6.590
73.216
9
6.654
73.583
10
6.863
74.102
11
6.991
74.405
12
9.353
74.847
13
9.930
79.619
14
10.050
80.413
15
10.791
77.206
1
0.452
99.901
2
0.681
98.802
3
8.755
78.900
4
11.840
67.318
2
10.450
76.984
1
6.360
72.710
1 V x 1000 Widening of Culvert
1
2.220
94.001
3 V x 1000 Widening of Culvert
1
8.140
80.251
Camber
(2.5%)
Size of Pipe
Nos.
Dia. Of Pipe
Pipe
Thickness
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
115
115
115
115
115
115
115
115
115
115
115
115
115
115
115
2.50%
2.50%
2.50%
2.50%
2
2
2
2
1000
1000
1000
1000
115
115
115
115
2.50%
1000
115
2.50%
1000
115
2.50%
1000
115
2.50%
1000
115
Invert
Level Left
Side
(m)
ULVERTS DETAILS OF ALAIR - JEEDICAL ROAD
Invert
Level Right
Side
(m)
Cushion Side Slope

Flow
(m)
1 in n
Direction
98.502
99.724
96.779
86.041
84.440
86.804
1.815
0.374
1.108
0.603
0.992
0.765
96.140
1.432
Length of Pipe (m)

L
L1
L2
15.00
12.00
3.00
15.00
15.00
15.00
15.00
12.00
12.00
12.00
12.00
3.00
3.00
3.00
3.00
1 in 2
15.00
12.00
3.00
1 in 2
15.00
12.00
3.00
15.00
12.00
3.00
15.00
12.00
3.00
L-R
L-R
L-R
1 in 2
1 in 2
1 in 2
1 in 2
L-R
L-R
1 in 2
Remarks
3.045
1.604
2.338
1.833
2.222
1.995
73.832
73.216
73.583
74.102
74.405
74.847
79.619
80.413
77.206
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.23
1.815
0.374
1.108
0.603
0.992
0.765
72.602
71.986
72.353
72.872
73.175
73.617
78.389
79.183
75.976

Road Estimate

Uploaded by

Copyright:

Available Formats

Road Estimate

Uploaded by

Document Information

Original Description:

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

Road Estimate

Uploaded by

Copyright:

Available Formats

ROADS & BUILDINGS DEPARTMENT

PLAN AND PROFILE

ROADS & BUILDINGS

WIDENING AND STRENGTHENING OF SINGLE LANE TO DOUBLE

AMOUNT OF REVISED ESTIMATE

Road from km 0 /0 to 12/5 in Nalgonda District"

ROAD WORK Part "A"

ROAD WORK Part "B"

Routine MAINTENANCE WORK after completion of DLP

Routine MAINTENANCE WORK within the Defects

ROAD WORK Part "C"

L.S Amount for VAT on Part "I".

L.S. for Price adjustment Road Work,

L.S Amount for NAC on Part "I".

L.S. for KM , HM Stones

L.S. for Road Saftey Intervention

L.S for Rounding off

Total Amount Rs.

JEEDICAL Road from km 0 /0 to 12/5 in Nalgonda District"

Municipal Area Allowance :: 0.0%

Page 68,69 of MoRT&H SDB

Municipal Area Allowance

(C) Over Head Charges on (A+B)

(D) Contractors Profit on (A+B+C+D)

TOTAL Cost for 100 cum = (A+B+C+D+E)

JEEDICAL Road from km 0 /0 to 12/5 in Nalgonda District"

Municipal Area Allowance :: 0.0%

Page 68,69 of MoRT&H SDB

Municipal Area Allowance

(C) Over Head Charges on (A+B)

(D) Contractors Profit on (A+B+C+D)

TOTAL Cost for 100 cum = (A+B+C+D+E)

JEEDICAL Road from km 0 /0 to 12/5 in Nalgonda District"

Municipal Area Allowance :: 0.0%

Page 68,69 of MoRT&H SDB

Municipal Area Allowance

(C) Over Head Charges on (A+B)

(D) Contractors Profit on (A+B+C+D)

TOTAL Cost for 100 cum = (A+B+C+D+E)

DETAILED REVISED COST ESTIMATE

80% of Excavated Quanity as per cross sections

SITE CLEARANCE AND DISMANTLING

Total Quantity as per cross sections

Subgrade as per Cross section

BASE AND SUB BASE

WMM as per Cross sections

GSB as per cross section

BITUMINOUS COURSE ( FLEXIBLE PAVEMENT )

Widening portion & existing C/W times

Clearing and grubbing road land including

Dismantling of existing structures like culverts ,

Earthwork excavation in soils up to SDR by

Scarifying the existing B.T surface to a depth of 50

Sub-grade of 250mm thick

Forming embankment with earth obtained from

Extra Forming embankment with borrowed useful earth

Construction of Sub grade with earth obtained from

The quanity provided in the

- Same as above For the balance quantity of