Government of Telangana

Irrigation and Command Area Development Department

AMOUNT OF ESTIMATE: Rs. 952.00

Lakhs

Estimate for Electrification,Laying of BT Road and Fencing on

Left & Right Earthen Bund of M.Bagareddy Singur Project
Singur(V),Pulkal(M),Sangareddy(D)

OFFICE OF THE
SUPERINTENDING ENGINEER
IRRIGATION CIRCLE SANGA REDDY
Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund
of M.Bagareddy Singur Project Singur(V),Pulkal(M),Sangareddy(D)
GENERAL ABSTRACT

SL.NO SUB HEADS OF CIVIL WORKS AMOUNT (in Rupees)

1 Electrification on Bund 22139951

2 BT Road on Bund 53136330
3 Fencing on D/S 8452314
TOTAL RS: 83,728,595
L.S for GST @ 12% 10,047,431
L.S for Labour cess @ 1% 837,286
L.S for NAC @ 0.1 % 83,729
L.S for Seinorage Charges 300,997
L.S for SMET @ 2 % 6,026
L.S for DMF @ 30 % 90,390
L.S for Painting to Poles,Chainage No.s 50,000
L.S. for Misc. 55,547
11,471,406

GRAND TOTAL RS: 95,200,000

Asst.Executive Engineer Dy.Executive Engineer Executive Engineer

I.B Sub division Singoor I.B Sub division Singoor I.B Division Sangareddy
 ABSTRACT ESTIMATE
Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund of M.Bagareddy Singur Project
Singur(V),Pulkal(M),Sangareddy(D)

S.No. Description of item Quantity Rate per Amount

ELEC-1.5.7 Supply of 35.0 Sqmm(276.04) 4 Core PVC / XLPE

Insulated, Flexible Armouring Flexible Copper cable as per IS
1 7098 / Part-I / 1988 including all transportation charges etc 7500.00 1851.92 Mts 13,889,433.75
complete. Makes : Finolex / RR kabel / Havells / Polycab / RPG /
KEI / Gloster / V-Guard

ELEC-1.5.7 Supply of 4.0 Sqmm (56/0.3) 2 Core PVC / XLPE

Insulated, Flexible Armouring Flexible Copper cable as per IS
2 7098 / Part-I / 1988 including all transportation charges etc 7620.00 142.02 Mts 1,082,182.88
complete. Makes : Finolex / RR kabel / Havells / Polycab / RPG /
KEI / Gloster / V-Guard

ELEC-7.9.1 Supply of 400X300X200 sizes thermo plastic pole

3 254.00 1817.84 No.s 461,731.36
boxes IP 65 protection. Make : Hensel / Sintex / Sadhrish

ELEC-2.13.1 Supply of 6-32A FP MCB 10KA, C/D Curve ISI Mark.

4 Makes : Legrand-DX3 / Schneider-Acti9 / Siemens / L&T Exora / 508.00 1454.27 No.s 738,770.18
Cabtree.

ELEC-7.3.1 Fabrication, Transportation and supply of 1.50 Mtr

5 Length Single Arm standard Bracket made with MS galvanized 254.00 1954.18 No.s 496,361.21
50mm dia Pipe. Makes: BAJAJ / VALMONT / TRANSRAIL

ELEC-3.11.1 Supply and transportation of 100 W LED Street light

Body made of high grade pressure die – cast Aluminium alloy with
corrosion resistant powder coat, having protective toughened glass
cover,Less Glare, IP 66 (Silicon gasket ensures Optical & Electrical
compartments are IP 66) protected, wide operating voltage range,P.F >
0.90, System having efficacy >100 lumens/watt, with Ingress
protection IP66, Driver surge protection more than 10KV inbuilt and
6 508.00 10679.81 No.s 5,425,343.48
more than 4KV external, THD<15%, CCT: 3000- 6500K as desired by
the department and as per IS, CRI>80, Inbuilt Electrical protections
like Over voltage, short circuit, Over load, Open Circuit,Miswiring, etc
complete.LUMINAIRE MAKE : PHILIPS / OSRAM / GE Venture
/CROMPTON / BAJAJ / VIN / Wipro / Jaquar / Keselec /
HAVELLS /HPL / SURYA / SYSKA.LED MAKE : PHILIPS
LUMILEDS / CREE / NICHIA / OSRAM /SAMSUNG / LG LEDs.

ELEC-7.5.2 Supply and fixing of suitable out door feeder piller box
of size made with 14 SWG CRCA sheet with double door arrangement,
making powder coating after processing of 7 Tank process, lock and
key, hinges, rubber gasket, danger board,suitable angle iron stand for
mounting the feeder pillar with cement concrete, including Supply
and fixing of Legrand / Schnieder make63A, 4 Pole MCB as
7 2.00 23063.85 No.s 46,127.69
incomer, 9 Nos 6-32A SP MCBs as out goings, indication lamps, din
channel, 6 Sqmm 3 core copper cable for invidual light control,
connectors, bus bars, shroudings, gland plates and provision for 3
phase energy meter etc., complete for finished item of work and
suitable wiring provision for connecting the nature switch with
following.

Scarifying existing bituminous surface to a depth of 50 mm by

mechanical means (Scarifying the existing bituminous road surface to
8 43800 8.69 sqm 380,602.97
a depth of 50 mm and disposal of scarified material with in all lifts
and lead upto 1000 metres.)
Prime coat (Providing and applying primer coat with bitumen
emulsion on prepared surface of granular Base including clearing of
9 43800.00 24.48 sqm 1,072,253.15
road surface and spraying primer at the rate of 0.60 kg/sqm using
mechanical means.)
 Providing and applying tack coat with bitumen emulsion using
emulsion pressure distributor at the rate of 0.20 kg per sqm on the
10 43800.00 9.10 sqm 398,690.72
prepared bituminous/granular surface cleaned with mechanical
broom.

Bituminous Concrete (Providing and laying bituminous concrete with

100-120 TPH batch type hot mix plant producing an average output
of 75 tonnes per hour using crushed aggregates of specified grading,
premixed with bituminous binder @ 5.4 to 5.6 % of mix and filler,
11 transporting the hot mix to work site, laying with a hydrostatic paver 3285.00 8485.38 Cum 27,874,472.71
finisher with sensor control 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)

Seal Coat (Providing and laying seal coat sealing the voids in a
12 bituminous surface laid to the specified levels, grade and cross fall 43800.00 53.38 sqm 2,338,115.45
using Type A and B seal coats)

Road Marking with Hot Applied Thermoplastic Compound with

Reflectorising Glass Beads on Bituminous Surface (Providing and
laying of hot applied thermoplastic compound 2.5 mm thick including
13 2190.00 1093.59 sqm 2,394,956.32
reflectorising glass beads @ 250 gms per sqm area, thickness of 2.5
mm is exclusive of surface applied glass beads as per IRC:35 .The
finished surface to be level, uniform and free from streaks and holes.)

Type - A, "W" : Metal Beam Crash Barrier (Providing and erecting a

"W" metal beam crash barrier comprising of 3 mm thick corrugated
sheet metal beam rail, 70 cm above road/ground level, fixed on ISMC
series channel vertical post, 150 x 75 x 5 mm spaced 2 m centre to
14 centre, 1.8 m high, 1.1 m below ground/road level, all steel parts and 7300.00 2558.53 metre 18,677,238.71
fitments to be galvanised by hot dip process, all fittings to conform to
IS:1367 and IS:1364, metal beam rail to be fixed on the vertical post
with a spacer of channel section 150 x 75 x 5 mm, 330 mm long
complete as per clause 810)

Fencing with welded steel wire Fabric 75 mm x 50 mm (Suggestive)

(Providing 1.20 metre high fencing with angle iron posts 50 mm x 50
mm x 6 mm at 3 metre center to center with 0.40 metre embedded in
15 M15 grade cement concrete, corner, end and every 10th post to be 7300.00 1157.85 metre 8,452,314.09
strutted, provided with welded steel wire fabric of 75 mm x 50 mm
mesh or 75 mm x 25 mm mesh and fixed to iron posts by flat iron 50
x 5 mm and bolts etc. complete in all respects.)

Total amount 83,728,594.67

 DETAILED ESTIMATE
Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund of M.Bagareddy
Singur Project Singur(V),Pulkal(M),Sangareddy(D)

SlN
Description of item Nos Length Breadth Depth Quantity
o.
ELEC-1.5.7 Supply of 35.0 Sqmm(276.04) 4 Core PVC / XLPE Insulated, Flexible Armouring Flexible Copper cable as per IS 7098 /
1 Part-I / 1988 including all transportation charges etc complete.
Makes : Finolex / RR kabel / Havells / Polycab / RPG / KEI / Gloster / V-Guard
Left Flank 1 x 1 4600.000 4600.000
Right Flank 1 x 1 2700.000 2700.000
Ramp 1 X 1 200.000 200.000
Say 7500.00
Mts
ELEC-1.5.7 Supply of 4.0 Sqmm (56/0.3) 2 Core PVC / XLPE Insulated, Flexible Armouring Flexible Copper cable as per IS 7098 /
2 Part-I / 1988 including all transportation charges etc complete.
Makes : Finolex / RR kabel / Havells / Polycab / RPG / KEI / Gloster / V-Guard
Left Flank 2 x 155 15.000 4650.000
Right Flank 2 x 91 15.000 2730.000
Ramp 2 x 8 15.000 240.000
Rmt 7620.00

3 ELEC-7.9.1 Supply of 400X300X200 sizes thermo plastic pole boxes IP 65 protection. Make : Hensel / Sintex / Sadhrish

Left Flank 1 X 155 155.000

Right Flank 1 X 91 91.000
Ramp 1 X 8 8.000
No.s 254.00
ELEC-2.13.1 Supply of 6-32A FP MCB 10KA, C/D Curve ISI Mark. Makes : Legrand-DX3 / Schneider-Acti9 / Siemens / L&T Exora / Cabtree.
4

Left Flank 2 X 155 310.000

Right Flank 2 X 91 182.000

Fencing on Left & Right Earthen Bund of M.Bagareddy

2 X Singur
8 Project Singur(V),Pulkal(M),Sangar
16.000
No.s 508.000
ELEC-7.3.1 Fabrication, Transportation and supply of 1.50 Mtr Length Single Arm standard Bracket made with MS galvanized 50mm dia
5 Pipe. Makes: BAJAJ / VALMONT / TRANSRAIL

Left Flank 1 X 155 155.000

Right Flank 1 X 91 91.000

Estimate for Electrification,Laying of BT Road and Fencing

on Left & Right Earthen Bund of M.Bagareddy Singur 1 X 8 8.000
Project Singur(V),Pulkal(M),Sangareddy(D)

No.s 254.00
ELEC-3.11.1 Supply and transportation of 100 W LED Street light Body made of high grade pressure die – cast Aluminium alloy with
corrosion resistant powder coat, having protective toughened glass cover,Less Glare, IP 66 (Silicon gasket ensures Optical & Electrical
compartments are IP 66) protected, wide operating voltage range,P.F > 0.90, System having efficacy >100 lumens/watt, with Ingress
protection IP66, Driver surge protection more than 10KV inbuilt and more than 4KV external, THD<15%, CCT: 3000- 6500K as desired by
the department and as per IS, CRI>80, Inbuilt Electrical protections like Over voltage, short circuit, Over load, Open Circuit,Miswiring, etc
6 complete.LUMINAIRE MAKE : PHILIPS / OSRAM / GE Venture /CROMPTON / BAJAJ / VIN / Wipro / Jaquar / Keselec / HAVELLS /HPL /
SURYA / SYSKA.LED MAKE : PHILIPS LUMILEDS / CREE / NICHIA / OSRAM /SAMSUNG / LG LEDs.

Left Flank 2 X 155 310.00

Right Flank 2 X 91 182.00

Estimate for Electrification,Laying of BT Road and Fencing

on Left & Right Earthen Bund of M.Bagareddy Singur 2 X 8 16.00
Project Singur(V),Pulkal(M),Sangareddy(D)

No.s 508.00
ELEC-7.5.2 Supply and fixing of suitable out door feeder piller box of size made with 14 SWG CRCA sheet with double door arrangement,
making powder coating after processing of 7 Tank process, lock and key, hinges, rubber gasket, danger board,suitable angle iron stand for
mounting the feeder pillar with cement concrete, including Supply and fixing of Legrand / Schnieder make63A, 4 Pole MCB as incomer, 9
7 Nos 6-32A SP MCBs as out goings, indication lamps, din channel, 6 Sqmm 3 core copper cable for invidual light control, connectors, bus
bars, shroudings, gland plates and provision for 3 phase energy meter etc., complete for finished item of work and suitable wiring
provision for connecting the nature switch with following.

Left & Right Flank 1 X 1 2.0 2.00

No.s
 Scarifying existing bituminous surface to a depth of 50 mm by mechanical means (Scarifying the existing
8 bituminous road surface to a depth of 50 mm and disposal of scarified material with in all lifts and lead upto 1000
metres.)
Left Flank 1 x 1 4600.000 6.000 27600.000
Right Flank 1 x 1 2700.000 6.000 16200.000
Say 43800.000
Sqm
Prime coat (Providing and applying primer coat with bitumen emulsion on prepared surface of granular Base
9
including clearing of road surface and spraying primer at the rate of 0.60 kg/sqm using mechanical means.)
Left Flank 1 x 1 4600.000 6.000 27600.000
Right Flank 1 x 1 2700.000 6.000 16200.000
say 43800.000
Sqm
Providing and applying tack coat with bitumen emulsion using emulsion pressure distributor at the rate of 0.20 kg
10
per sqm on the prepared bituminous/granular surface cleaned with mechanical broom.
Left Flank 1 x 1 4600.00 6.00 27600.00
Right Flank 1 x 1 2700.00 6.00 16200.00
Say 43800.000
Sqm

Bituminous Concrete (Providing and laying bituminous concrete with 100-120 TPH batch type hot mix plant
producing an average output of 75 tonnes per hour using crushed aggregates of specified grading, premixed with
bituminous binder @ 5.4 to 5.6 % of mix and filler, transporting the hot mix to work site, laying with a hydrostatic
11
paver finisher with sensor control 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)

Left Flank 1 x 1 4600.00 6.00 0.075 2070.000

Right Flank 1 x 1 2700.00 6.00 0.075 1215.000
Cum 3285.000
Seal Coat (Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels,
12
grade and cross fall using Type A and B seal coats)
Left Flank 1 x 1 4600.00 6.00 27600.000
Right Flank 1 x 1 2700.00 6.00 16200.000
43800.000
Sqm
Road Marking with Hot Applied Thermoplastic Compound with Reflectorising Glass Beads on Bituminous Surface
(Providing and laying of hot applied thermoplastic compound 2.5 mm thick including reflectorising glass beads @
13
250 gms per sqm area, thickness of 2.5 mm is exclusive of surface applied glass beads as per IRC:35 .The finished
surface to be level, uniform and free from streaks and holes.)
Left Flank Edge line 1 X 2 4600.00 0.10 920.000
Right Flank Edge line 1 X 2 2700.00 0.10 540.000
Left Flank 1 X 1533 3.00 0.10 460.000
Right Flank 1 X 900 3.00 0.10 270.000
2190.000
Sqm
Type - A, "W" : Metal Beam Crash Barrier (Providing and erecting a "W" metal beam crash barrier comprising of 3
mm thick corrugated sheet metal beam rail, 70 cm above road/ground level, fixed on ISMC series channel vertical
post, 150 x 75 x 5 mm spaced 2 m centre to centre, 1.8 m high, 1.1 m below ground/road level, all steel parts and
14
fitments to be galvanised by hot dip process, all fittings to conform to IS:1367 and IS:1364, metal beam rail to be
fixed on the vertical post with a spacer of channel section 150 x 75 x 5 mm, 330 mm long complete as per clause
810)
Left Flank 1 X 1 4600.00 4600.00
Right Flank 1 X 1 2700.00 2700.00
7300.00
Rm

Fencing with welded steel wire Fabric 75 mm x 50 mm (Suggestive) (Providing 1.20 metre high fencing with angle
iron posts 50 mm x 50 mm x 6 mm at 3 metre center to center with 0.40 metre embedded in M15 grade cement
15 concrete, corner, end and every 10th post to be strutted, provided with welded steel wire fabric of 75 mm x 50 mm
mesh or 75 mm x 25 mm mesh and fixed to iron posts by flat iron 50 x 5 mm and bolts etc. complete in all
respects.)
Left Flank 1 x 1 4600.000 4600.000
Right Flank 1 x 1 2700.000 2700.000
7300.000
Rm
 ABSTRACT OF RATES 10% OH
Restoration Charges for Laying water pipe line of Mission Bhageeratha on NH 61 from Km 667/500 to 668/315 and
Missing link road from Km 0/0 to 3/240 in Nirmal District.
DATAS of ROAD
LEADS Kms
Metal 50.00
sand 70.00
Bitumen 637.00
Length of road in Km 7.30

LEAD STATEMENT Kms rate/km initial cost

Primer Coat
Bitumen 637.00 2.250000 1433.25

Tack Coat
Bitumen 637.00 2.250000 1433.25

Bituminuos Concrete
Metal 50.00 16.8185 289.120 1113.22
Bitumen 637.00 0.23091 147.08
Tipper(Length of road/4 kms lead in km x450/191]x5.0)) 7.30 1.8250 11.780 21.50
 ROAD DATA
Sl.N MOS Description Unit Rates in
o. T Rs. Ps.
Spn.N
1
o.

5 502 Providing and applying primer coat with bitumen emulsion on prepared surface of
grannular base including cleaning of road surface and spraying primer at the rate of
0.70 kg per Sqm using mechanical means as per MOST specification No.502

Rate as per SOR 2016-17 item No.5.1 One Sqm 24.48

a) Add lead charges of bitumen 1,433.25
Rate per One Sqm 1,457.73
Or Say 1,457.70

6 503 Providing and applying tack coat with bitumen emulsion 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 spn .No.503.

Rate as per SOR 2016-17 item No.5.2 One Sqm 9.10

a) Add lead charges of bitumen: 1,433.25
Rate per One Sqm 1,442.35
Or Say 1,442.40
Sl.N MOS Description Unit Rates in
o. T Rs. Ps.
Spn.N
8 507 Bituminous Concrete (Providing and laying bituminous concrete with 100-120 TPH
o.
batch type hot mix plant producing an average output of 75 tonnes per hour using
crushed aggregates of specified grading, premixed with bituminous binder @ 5.2 to 5.4
% of mix and filler, transporting the hot mix to work site, laying with a hydrostatic paver
finisher with sensor control 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. 507 complete in all respects)(Grading -II) (Using M/C
HBG metal)

Rate as per SOR 2016-17 item No.5.8 B( ii) One Cum 8,485.38
Or Say 8,485.38

9 Providing and laying of hot applied thermoplastic compound 2.50mm thick including
reflectorising glass Beads at 250 grams per Sqm area , thickness of 2.50mm is exclusive
of surface applied glass beads as per IRC :35. The finished surface to be leveled, uniform
and free from steaks and holes.

say 702.00 Sqm

10 Providing marking with hot applied thermo plastic paint 5 mm thick including
reflectorising glass bids @ 250 gm/ sqm etc. Complete as per IRC 35 - 2015 (Section - II
and MORTH clause No. 803 for speed reduction)
say 1333.00. Sqm

11 Supplying & Fixing of Molded Shanks Raised Pavement Markers made of plastic body
moulded from HIPS(HIImpact Polysterene) or ABS or ASA ( Acrylic Strene Acrylonitrite
and reflective panels with micro prismatic lens capable of providing total internal
reflection of the light entering the lens face and shall support a load of 13635 kg tested
in accordance to ASTM D 4280 Type H and complying to Specifications of Category A of
MORTH Circular No RW/NH/33023/10-97 – DO III Dt 11.06. 1997. The height and
width shall not exceed 20 mm and 130 mm with minimum reflective area of 13 Sqcm on
each side and the slope to the base shall be 35 +/- 5 degree. The strength of detachment
of the integrated cylindrical shanks, (of diameter not less than 19 +/- 2 mm and height
not less than 30+/- 2 mm) from the body is to be a minimum value of 700 Kgs. Fixing
will be by drilling holes on the road for the twin shanks to go inside, without nails and
using epoxy resin based adhesive as per manufacturer’s recommendation and complete
as directed by the engineer.

Say 316.00 No

Asst Executive Engineer Dy.Executive Engineer Executive Engineer

(R&B)NH Section Nirmal (R&B)NH Sub-Division Nirmal (R&B)NH Division Perkit
Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund of M.Bagareddy
Singur Project Singur(V),Pulkal(M),Sangareddy(D)
S.No. Abstract Qty. Rate Per Amount

Electrification of Earth Bund

ELEC-1.5.7 Supply of 35.0 Sqmm(276.04) 4 Core PVC / XLPE

Insulated, Flexible Armouring Flexible Copper cable as per IS 7098
9 / Part-I / 1988 including all transportation charges etc complete. 7500.00 1851.92 Mts 13,889,433.75
Makes : Finolex / RR kabel / Havells / Polycab / RPG /
KEI / Gloster / V-Guard

ELEC-1.5.7 Supply of 4.0 Sqmm (56/0.3) 2 Core PVC / XLPE

Insulated, Flexible Armouring Flexible Copper cable as per IS 7098
10 / Part-I / 1988 including all transportation charges etc complete. 7620.00 142.02 Mts 1,082,182.88
Makes : Finolex / RR kabel / Havells / Polycab / RPG /
KEI / Gloster / V-Guard

ELEC-7.9.1 Supply of 400X300X200 sizes thermo plastic pole boxes

11 254.00 1817.84 No.s 461,731.36
IP 65 protection. Make : Hensel / Sintex / Sadhrish
ELEC-2.13.1 Supply of 6-32A FP MCB 10KA, C/D Curve ISI Mark.
12 Makes : Legrand-DX3 / Schneider-Acti9 / Siemens / L&T Exora / 508.00 1454.27 No.s 738,770.18
Cabtree.

ELEC-7.3.1 Fabrication, Transportation and supply of 1.50 Mtr Length

13 Single Arm standard Bracket made with MS galvanized 50mm dia 254.00 1954.18 No.s 496,361.21
Pipe. Makes: BAJAJ / VALMONT / TRANSRAIL

ELEC-3.11.1 Supply and transportation of 100 W LED Street light

Body made of high grade pressure die – cast Aluminium alloy with
corrosion resistant powder coat, having protective toughened glass
cover,Less Glare, IP 66 (Silicon gasket ensures Optical & Electrical
compartments are IP 66) protected, wide operating voltage range,P.F >
0.90, System having efficacy >100 lumens/watt, with Ingress protection
IP66, Driver surge protection more than 10KV inbuilt and more than
14 508.00 10679.81 No.s 5,425,343.48
4KV external, THD<15%, CCT: 3000- 6500K as desired by the
department and as per IS, CRI>80, Inbuilt Electrical protections like
Over voltage, short circuit, Over load, Open Circuit,Miswiring, etc
complete.LUMINAIRE MAKE : PHILIPS / OSRAM / GE Venture
/CROMPTON / BAJAJ / VIN / Wipro / Jaquar / Keselec / HAVELLS
/HPL / SURYA / SYSKA.LED MAKE : PHILIPS LUMILEDS / CREE /
NICHIA / OSRAM /SAMSUNG / LG LEDs.

ELEC-7.5.2 Supply and fixing of suitable out door feeder piller box of
size made with 14 SWG CRCA sheet with double door arrangement,
making powder coating after processing of 7 Tank process, lock and
key, hinges, rubber gasket, danger board,suitable angle iron stand for
mounting the feeder pillar with cement concrete, including Supply
15 and fixing of Legrand / Schnieder make63A, 4 Pole MCB as 2.00 23063.85 No.s 46,127.69
incomer, 9 Nos 6-32A SP MCBs as out goings, indication lamps, din
channel, 6 Sqmm 3 core copper cable for invidual light control,
connectors, bus bars, shroudings, gland plates and provision for 3
phase energy meter etc., complete for finished item of work and
suitable wiring provision for connecting the nature switch with following.

22,139,951
 Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund of M.Bagareddy
Singur Project Singur(V),Pulkal(M),Sangareddy(D)
Detailed Estimate
Sl.No. Description Nos. L B D Qty.
ELEC-1.5.7 Supply of 35.0 Sqmm(276.04) 4 Core PVC / XLPE Insulated, Flexible Armouring Flexible
1 Copper cable as per IS 7098 / Part-I / 1988 including all transportation charges etc complete.
Makes : Finolex / RR kabel / Havells / Polycab / RPG / KEI / Gloster / V-Guard
Left Flank 1 x 1 4600.000 4600.000
Right Flank 1 x 1 2700.000 2700.000
Ramp 1 X 1 200.000 200.000
Say 7500.00
Mts
ELEC-1.5.7 Supply of 4.0 Sqmm (56/0.3) 2 Core PVC / XLPE Insulated, Flexible Armouring Flexible
2 Copper cable as per IS 7098 / Part-I / 1988 including all transportation charges etc complete.
Makes : Finolex / RR kabel / Havells / Polycab / RPG / KEI / Gloster / V-Guard
Left Flank 2 x 155 15.000 4650.000
Right Flank 2 x 91 15.000 2730.000
Ramp 2 x 8 15.000 240.000
Rmt 7620.00
ELEC-7.9.1 Supply of 400X300X200 sizes thermo plastic pole boxes IP 65 protection. Make : Hensel /
3
Sintex / Sadhrish
Left Flank 1 X 155 155.000
Right Flank 1 X 91 91.000
Ramp 1 X 8 8.000
No.s 254.00
ELEC-2.13.1 Supply of 6-32A FP MCB 10KA, C/D Curve ISI Mark. Makes : Legrand-DX3 / Schneider-Acti9 /
4 Siemens / L&T Exora / Cabtree.

Left Flank 2 X 155 310.000

Right Flank 2 X 91 182.000
Ramp 2 X 8 16.000
No.s 508.000
ELEC-7.3.1 Fabrication, Transportation and supply of 1.50 Mtr Length Single Arm standard Bracket made
5 with MS galvanized 50mm dia Pipe. Makes: BAJAJ / VALMONT / TRANSRAIL
Left Flank 1 X 155 155.000
Right Flank 1 X 91 91.000
Ramp 1 X 8 8.000
No.s 254.00
ELEC-3.11.1 Supply and transportation of 100 W LED Street light Body made of high grade pressure die –
cast Aluminium alloy with corrosion resistant powder coat, having protective toughened glass cover,Less
Glare, IP 66 (Silicon gasket ensures Optical & Electrical compartments are IP 66) protected, wide operating
voltage range,P.F > 0.90, System having efficacy >100 lumens/watt, with Ingress protection IP66, Driver
surge protection more than 10KV inbuilt and more than 4KV external, THD<15%, CCT: 3000- 6500K as
desired by the department and as per IS, CRI>80, Inbuilt Electrical protections like Over voltage, short
6 circuit, Over load, Open Circuit,Miswiring, etc complete.LUMINAIRE MAKE : PHILIPS / OSRAM / GE
Venture /CROMPTON / BAJAJ / VIN / Wipro / Jaquar / Keselec / HAVELLS /HPL / SURYA / SYSKA.LED MAKE :
PHILIPS LUMILEDS / CREE / NICHIA / OSRAM /SAMSUNG / LG LEDs.

Left Flank 2 X 155 310.00

Right Flank 2 X 91 182.00
Ramp 2 X 8 16.00
No.s 508.00
ELEC-7.5.2 Supply and fixing of suitable out door feeder piller box of size made with 14 SWG CRCA sheet
with double door arrangement, making powder coating after processing of 7 Tank process, lock and key,
hinges, rubber gasket, danger board,suitable angle iron stand for mounting the feeder pillar with cement
7 concrete, including Supply and fixing of Legrand / Schnieder make63A, 4 Pole MCB as incomer, 9 Nos 6-32A
SP MCBs as out goings, indication lamps, din channel, 6 Sqmm 3 core copper cable for invidual light control,
connectors, bus bars, shroudings, gland plates and provision for 3 phase energy meter etc., complete for
finished item of work and suitable wiring provision for connecting the nature switch with following.
Left & Right Flank 1 X 1 2.0 2.00
No.s
 Electrical DATA's (2019-20)
S.NO Description Unit Basic Rate Add 13.615 % C.P Final Rate

ELEC-2.13.1 Supply of 6-32A FP MCB 10KA, C/D Curve ISI Mark.

1 Makes : Legrand-DX3 / Schneider-Acti9 / Siemens / L&T Exora / 1 No. 1280.00 174.27 1454.27
Cabtree.

ELEC-1.5.7 Supply of 35.0 Sqmm(276.04) 4 Core PVC / XLPE Insulated, Flexible

Armouring Flexible Copper cable as per IS 7098 / Part-I /
1988 including all transportation charges etc complete.
2 Makes : Finolex / RR kabel / Havells / Polycab / RPG / 1 Rm 1630.00 221.92 1851.92
KEI / Gloster / V-Guard

ELEC-1.5.7 Supply of 4.0 Sqmm (56/0.3) 2 Core PVC / XLPE Insulated, Flexible
Armouring Flexible Copper cable as per IS 7098 / Part-I /
1988 including all transportation charges etc complete.
3 Makes : Finolex / RR kabel / Havells / Polycab / RPG / 1 Rm 125.00 17.02 142.02
KEI / Gloster / V-Guard

ELEC-7.9.1 Supply of 400X300X200 sizes thermo plastic pole boxes IP 65

4 protection. Make : Hensel / Sintex / Sadhrish 1 No. 1600.00 217.84 1817.84
ELEC- 2.16.11 Supply of DP/TP/FP Metal Enclosure with IP 20/30
5 Protection.Makes : Legrand / Schneider / Siemens / L&T / Hager / 1 No. 440.00 59.91 499.91
Cabtree Xpro.

ELEC-7.5.2Supply and fixing of suitable out door feeder piller box of size made
with 14 SWG CRCA sheet with double door arrangement, making powder coating
after processing of 7 Tank process, lock and key, hinges, rubber gasket, danger
board,suitable angle iron stand for mounting the feeder pillar with cement
concrete, including Supply and fixing of Legrand / Schnieder make63A, 4 Pole MCB
as incomer, 9 Nos 6-32A SP MCBs as out goings, indication lamps, din channel, 6
Sqmm 3 core copper cable for invidual light control, connectors, bus bars,
6 shroudings, gland plates and provision for 3 phase energy meter etc., complete for 1 No. 20300.00 2763.85 23063.85
finished item of work and suitable wiring provision for connecting the nature
switch with following.

ELEC-7.3.1 Fabrication, Transportation and supply of 1.50 Mtr Length Single Arm
7 standard Bracket made with MS galvanized 50mm dia Pipe. Makes: BAJAJ / 1 No. 1720.00 234.18 1954.18
VALMONT / TRANSRAIL

ELEC-3.11.1 Supply and transportation of 100 W LED Street light Body made of
high grade pressure die – cast Aluminium alloy with corrosion resistant powder
coat, having protective toughened glass cover,Less Glare, IP 66 (Silicon gasket
ensures Optical & Electrical compartments are IP 66) protected, wide operating
voltage range,P.F > 0.90, System having efficacy >100 lumens/watt, with Ingress
protection IP66, Driver surge protection more than 10KV inbuilt and more than
4KV external, THD<15%, CCT: 3000- 6500K as desired by the department and as
per IS, CRI>80, Inbuilt Electrical protections like Over voltage, short circuit, Over
8 load, Open Circuit,Miswiring, etc complete.LUMINAIRE MAKE : PHILIPS / OSRAM / 1 No. 9400.00 1279.81 10679.81
GE Venture /CROMPTON / BAJAJ / VIN / Wipro / Jaquar / Keselec / HAVELLS /HPL /
SURYA / SYSKA.LED MAKE : PHILIPS LUMILEDS / CREE / NICHIA / OSRAM
/SAMSUNG / LG LEDs.
 Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund of M.Bagareddy Singur Project
Singur(V),Pulkal(M),Sangareddy(D)
LEAD STATEMENT

Distance in Add Seignorage Total Lead

S.No Name of materials Place of Quarry Lead charges Remarks
km charges charges

1 Coarse aggregate Lakdaram 55.00 730.00 75.00 774.60

2 Fine sand for Filling Bichkunda 120.00 1484.00 75.00 1528.60

3 Bitumen @ 2.50 per Kg / Km Mumbai 640.00 1600.00 40.00 1608.50
4 Emulsion Mumbai 640.00 1600.00 40.00 1640.00

Certificates:
1.Certified that the above work site is inspected by me
2.This is to certify that the leads proposed above are correct and nearest to the best of my knowledge and the stone quarry requires blasting
3.Certifeid that, I have verified quaries of materials with required to their quality, quantity , workability, adequacy to correctness of leads of materials provided in the
estimate.
 Summary of Rate Analysis
Item No. Descriptions Unit Rate
Scarifying existing bituminous surface to a depth of 50 mm by mechanical means (Scarifying the existing bituminous road
3.15 surface to a depth of 50 mm and disposal of scarified material with in all lifts and lead upto 1000 metres.) sqm 8.69

CHAPTER-5
BASES AND SURFACE COURSES (BITUMINOUS)
Prime coat (Providing and applying primer coat with bitumen emulsion on prepared surface of granular Base including
5.1 clearing of road surface and spraying primer at the rate of 0.60 kg/sqm using mechanical means.) sqm 24.48

5.2 Tack coat

Providing and applying tack coat with bitumen emulsion using emulsion pressure distributor at the rate of 0.20 kg per
sqm on the prepared bituminous/granular surface cleaned with mechanical broom. sqm 9.10

Bituminous Concrete (Providing and laying bituminous concrete with 100-120 TPH batch type hot mix plant producing an
average output of 75 tonnes per hour using crushed aggregates of specified grading, premixed with bituminous binder @
5.4 to 5.6 % of mix and filler, transporting the hot mix to work site, laying with a hydrostatic paver finisher with sensor
5.8 control 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)

(i) for Grading-I ( 13 mm nominal size ) cum 8485.38

Seal Coat (Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and
5.12 cross fall using Type A and B seal coats)
(i) Case - I : Type A sqm 53.38
Road Marking with Hot Applied Thermoplastic Compound with Reflectorising Glass Beads on Bituminous Surface (Providing
and laying of hot applied thermoplastic compound 2.5 mm thick including reflectorising glass beads @ 250 gms per sqm
8.13 area, thickness of 2.5 mm is exclusive of surface applied glass beads as per IRC:35 .The finished surface to be level, sqm 1093.59
uniform and free from streaks and holes.)

Fencing with welded steel wire Fabric 75 mm x 50 mm (Suggestive) (Providing 1.20 metre high fencing with angle iron
posts 50 mm x 50 mm x 6 mm at 3 metre center to center with 0.40 metre embedded in M15 grade cement concrete,
8.19 corner, end and every 10th post to be strutted, provided with welded steel wire fabric of 75 mm x 50 mm mesh or 75 mm x metre 1157.85
25 mm mesh and fixed to iron posts by flat iron 50 x 5 mm and bolts etc. complete in all respects.)

8.23 Metal Beam Crash Barrier

Type - A, "W" : Metal Beam Crash Barrier (Providing and erecting a "W" metal beam crash barrier comprising of 3 mm
thick corrugated sheet metal beam rail, 70 cm above road/ground level, fixed on ISMC series channel vertical post, 150
x 75 x 5 mm spaced 2 m centre to centre, 1.8 m high, 1.1 m below ground/road level, all steel parts and fitments to be
A galvanised by hot dip process, all fittings to conform to IS:1367 and IS:1364, metal beam rail to be fixed on the vertical metre 2558.53
post with a spacer of channel section 150 x 75 x 5 mm, 330 mm long complete as per clause 810)

Page 14 of 27
 CHAPTER-2
SITE CLEARANCE
Ref. to
Remarks/
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
Input ref.
Spec.
2.8 202 Dismantling of Kerb Stone
Dismantling kerb stone by manual means and disposal of
dismantled material with all lifts and up to a lead of 1000
metre
Unit = running metre
Taking output = 10 metre
a) Labour
Mate day 0.010 525.00 5.25 L-12
Mazdoor including loading and unloading day 0.150 445.00 66.75 L-13
b) Machinery
Tractor-trolley hour 0.200 464.80 92.96 P&M-053
c) Overhead charges @ 0 on (a+b) 0.00
d) Contractor's profit @ 0.13615 on (a+b+c) 22.46
Cost for 10 m = a+b+c+d 187.42
Rate per metre = (a+b+c+d)/10 18.74
say 18.74

Page 1 of 27
 CHAPTER - 3
EARTH WORK, EROSION CONTROL AND DRAINAGE
Ref. to
Remarks/
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
Input ref.
Spec.
3.15 305.4.3 Scarifying Existing Bituminous Surface to a depth of 50 mm
by Mechanical Means
Scarifying the existing bituminous road surface to a depth of
50 mm and disposal of scarified material with in all lifts and
lead upto 1000 metres.
Unit = sqm
Taking output = 100 sqm
a) Labour
Mate day 0.010 525.00 5.25 L-12
Mazdoor day 0.250 445.00 111.25 L-13
b) Machinery
Tractor with ripper attachment @ 60 cum per hour hour 0.080 568.23 45.46 P&M-055
Front end loader 1 cum bucket capacity @ 25 cum hour 0.200 1843.52 368.70 P&M-017
per hour
Tipper 5.5 cum capacity, 4 trips per hour. hour 0.230 1018.10 234.16 P&M-048
c) Overhead charges @ 0 on (a+b) 0.00
d) Contractor's profit @ 0.13615 on (a+b+c) 764.83 104.13
Cost for 100 sqm = a+b+c+d 868.96
Rate per sqm = (a+b+c+d)/100 8.69
say 8.69

Page 1 of 27
 CHAPTER - 5
BASES AND SURFACE COURSES (BITUMINOUS)
Ref. to
Remarks/ Input
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
ref.
Spec.
5.1 502 Prime Coat
Providing and applying primer coat with bitumen emulsion on
prepared surface of granular Base including clearing of road
surface and spraying primer at the rate of 0.60 kg/sqm using
mechanical means.

Unit = sqm
Taking output = 3500 sqm
a) Labour
Mate day 0.080 525.00 42.00 L-12
Mazdoor day 2.000 445.00 890.00 L-13
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 2.800 399.84 1119.55 P&M-031
Air compressor 250 cfm hour 2.800 596.90 1671.32 P&M-001
Bitumen pressure distributor @ 1750 sqm per hour hour 2.000 1677.76 3355.52 P&M-004
Water tanker 6 KL capacity @ 1 trip per hour hour 1.000 698.88 698.88 P&M-060
c) Material
Bitumen emulsion @ 0.6 kg per sqm tonne 2.100 30580.00 64218.00 M-077
Cost of water KL 6.000 77.00 462.00 M-189
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 9865.06
Cost for 3500 sqm = a+b+c+d+e 82322.33
Rate per sqm = (a+b+c+d+e)/3500 23.52
say 23.52
Add Lead for Bitumen Emulsion 0.000600 1600.00 0.96
say 24.48

5.2 503 Tack Coat

Providing and applying tack coat with bitumen emulsion
using emulsion pressure distributor at the rate of 0.20 kg per
sqm on the prepared bituminous/granular surface cleaned
with mechanical broom.
Unit = sqm
Taking output = 3500 sqm
a) Labour
Mate day 0.080 525.00 42.00 L-12
Mazdoor day 2.000 445.00 890.00 L-13
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 2.800 399.84 1119.55 P&M-031
Air compressor 250 cfm hour 2.800 596.90 1671.32 P&M-001
Emulsion pressure distributor @ 1750 sqm per hour hour 2.000 963.20 1926.40 P&M-004
c) Material
Bitumen emulsion @ 0.2 kg per sqm tonne 0.700 30580.00 21406.00 M-077
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 3683.58
Cost for 3500 sqm = a+b+c+d+e 30738.85
Rate per sqm = (a+b+c+d+e)/3500 8.78
say 8.78
Add Lead for Bitumen Emulsion 0.000200 1600.00 0.32
say 9.10

5.8 509 Bituminous Concrete

Providing and laying bituminous concrete with 100-120 TPH batch type hot mix plant 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 hydrostatic paver finisher with sensor control 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

Unit = cum
Taking output = 191 cum (450 tonnes)
a) Labour
Mate day 0.840 525.00 441.00 L-12
Mazdoor working with HMP, mechanical broom, day 16.000 445.00 7120.00 L-13
paver, roller, asphalt cutter and assistance for setting
out lines, levels and layout of construction
Skilled mazdoor for checking line & levels day 5.000 445.00 2225.00 L-15
b) Machinery
Batch mix HMP @ 75 tonne per hour hour 6.000 27071.52 162429.12 P&M-022
Paver finisher hydrostatic with sensor control @ 75 hour 6.000 3426.65 20559.91 P&M-034
cum per hour

Page 1 of 27
 Generator 250 KVA hour 6.000 2072.00 12432.00 P&M-081
Front end loader 1 cum bucket capacity hour 6.000 1646.00 9876.00 P&M-017
Tipper 10 tonne capacity tonne.km 450 x L 6.00 108000.00 Lead =40 km &
P&M-058
Add 10 per cent of cost of carriage to cover cost of loading 10800.00
and unloading
Smooth wheeled roller 8-10 tonnes for initial break hour 6.00x0.65* 1359.10 5300.49 P&M-044
down rolling.
Vibratory roller 8 tonnes for intermediate rolling. hour 6.00x0.65* 2902.30 11318.97 P&M-059
Finish rolling with 6-8 tonnes smooth wheeled tandem hour 6.00x0.65* 1843.52 7189.73 P&M-045
roller.
c) Material
i) Bitumen@ 5 per cent of weight of mix tonne 22.500 30580.00 688050.00 M-074
ii) Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 22.5 tonnes
Weight of aggregate = 450 -22.50 = 427.50 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 285 cum
* Grading - I-19 mm (Nominal Size)
20 - 10 mm 35 per cent cum 99.750 713.67 71188.25 M-045
10 - 5 mm 23 per cent cum 65.550 496.67 32556.50 M-040
5 mm and below 40 per cent cum 114.000 485.00 55290.00 M-030
Filler @ 2 per cent of weight of aggregates. tonne 8.620 380.00 3275.60 M-188
(i) for Grading-I ( 13 mm nominal size )
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 164476.36
Cost for 205 cum = a+b+c+d+e 1372528.92
Rate per cum = (a+b+c+d+e)/191 5.586 7186.02
say 7186.02
Add Lead for C.A 1.462 730.00 1067.48
Add Lead For F.A 0.029 1484.00 43.40
Add Lead for Bitumen 0.118 1600.00 188.48
say 8485.38
5.12 513 Seal Coat
Providing and laying seal coat sealing the voids in a
bituminous surface laid to the specified levels, grade and
cross fall using Type A and B seal coats
Unit = sqm
Taking output = 10250 sqm (92.25 cum)
(i) Case - I : Type A
a) Labour
Mate day 0.240 525.00 126.00 L-12
Mazdoor day 6.000 445.00 2670.00 L-13
b) Machinery
Hydraulic self propelled chip spreader hour 6.000 2875.04 17250.24 P&M-025
Tipper 5.5 cum capacity hour 6.000 1018.10 6108.60 P&M-048
Front end loader 1 cum bucket capacity hour 6.000 1646.00 9876.00 P&M-017
Bitumen pressure distributor @ 1750 sqm per hour hour 6.000 1677.76 10066.56 P&M-004
Smooth wheeled roller 8 -10 tonne weight hour 6.000 1359.10 8154.60 P&M-044
c) Material
Bitumen@ 9.80 kg per 10 sqm tonne 10.050 30580.00 307329.00 M-074
Crushed stone chipping of 6.7 mm size defined as cum 92.250 505.00 46586.25 M-050
100 per cent passing 11.2 mm sieve and retained on
2.36 mm sieve applied @ 0.09 cum per 10 sqm
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 55571.97
Cost for 10250 sqm = a+b+c+d+e 463739.22
Rate per sqm = (a+b+c+d+e)/10250 45.24
say 45.24
Add Lead for C.A 0.00900 730.00 6.57
Add Lead for Bitumen 0.000980 1600.00 1.57
say 53.38
Note Since seal coat is provided immediately over the bituminous
layers, mechanical broom for clearing has not been catered.

Page 2 of 27
 CHAPTER-8
TRAFFIC SIGNS, MARKINGS & OTHER ROAD APPURTENANCES
Ref. to
Remarks/
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
Input ref.
Spec.

Road Marking with Hot Applied Thermoplastic Compound

8.13 803
with Reflectorising Glass Beads on Bituminous Surface

Providing and laying of hot applied thermoplastic compound

2.5 mm thick including reflectorising glass beads @ 250 gms
per sqm area, thickness of 2.5 mm is exclusive of surface
applied glass beads as per IRC:35 .The finished surface to
be level, uniform and free from streaks and holes.

Unit = sqm
Taking output = 600 sqm
a) Labour
Mate day 0.030 445.00 13.35 L-12
Mazdoor day 0.750 445.00 333.75 L-13
b) Machinery
Road marking machine @ 60 sqm per hour hour 10.000 124.32 1243.20 P&M-043
Tractor-trolley hour 0.500 464.80 232.40 P&M-053
c) Material
Hot applied thermoplastic compound Litre 1500.000 375.00 562500.00 M-118
Reflectorising glass beads kg 150.000 88.00 13200.00 M-152
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 78629.72
Cost for 600 sqm = a+b+c+d+e 656152.42
Rate per sqm = a+b+c+d+e)/600 1093.59
say 1093.59
1. A sealing primer may be applied in advance on cement
concrete pavement to ensure proper bonding. Any laitance
Note
and/or curing compound to be removed where paint is
required to be applied on concrete surface.
2.Cost of painter is already included in hire charges of road
marking machine.

8.19 Suggesti Fencing With Welded Steel Wire Fabric 75 mm x 50 mm

ve
Providing 1.20 metre high fencing with angle iron posts 50
mm x 50 mm x 6 mm at 3 metre center to center with 0.40
metre embedded in M15 grade cement concrete, corner, end
and every 10th post to be strutted, provided with welded
steel wire fabric of 75 mm x 50 mm mesh or 75 mm x 25 mm
mesh and fixed to iron posts by flat iron 50 x 5 mm and bolts
etc. complete in all respects.
Unit = Running metre
Taking output = 30 m
a) Labour
Mate day 0.120 445.00 53.40 L-12
Welder day 1.000 495.00 495.00 L-02
Mazdoor day 2.000 445.00 890.00 L-13
b) Material
39.00 4134.00 M-179
i) Angle iron for posts 50 x 50 x 6 mm kg 106.000
/1000
39.00 1014.00 M-179
ii) Runner flat 50 x 5 mm kg 26.000
/1000
iii) Welded steel wire fabric 75x50 mm mesh @ 4 155.00 23405.00 M-191
kg 151.000
kg/sqm,4 x 30 x 1.2 + 5 per cent wastage
OR
Welded steel wire fabric 75 x 25 mm mesh @ 7.75
kg 293.000
kg/sqm, 7.75 x 30 x 1.2 + 5 per cent wastage
Add 2.5 per cent of cost of material for drilling holes in
angles, flats, splitting angle at bottom, nuts and bolts and
welded consumables
c) Machinery

Page 1 of 27
 Tractor-trolley hour 0.100 464.80 46.48 P&M-053
d) Painting
Painting two coats including priming sqm 8.000 76.00 608.00 Item 8.9
e) Overhead charges @ 0 on (a+b+c) 0.00
f) Contractor's profit @ 0.13615 on (a+b+c+e) 4089.66
Cost for 30 metre = a+b+c+d+e+f 34735.54
Rate per metre = (a+b+c+d+e+f)/30 1157.85
say 1157.85
8.23 810 Metal Beam Crash Barrier
A Type - A, "W" : Metal Beam Crash Barrier

Providing and erecting a "W" metal beam crash barrier

comprising of 3 mm thick corrugated sheet metal beam rail,
70 cm above road/ground level, fixed on ISMC series
channel vertical post, 150 x 75 x 5 mm spaced 2 m centre to
centre, 1.8 m high, 1.1 m below ground/road level, all steel
parts and fitments to be galvanised by hot dip process, all
fittings to conform to IS:1367 and IS:1364, metal beam rail to
be fixed on the vertical post with a spacer of channel section
150 x 75 x 5 mm, 330 mm long complete as per clause 810

Unit = Running metre

Taking output = 4.5 metre length
a) Labour
Mate day 0.060 445.00 26.70 L-12
Blacksmith day 0.500 495.00 247.50 L-02
Mazdoor day 1.000 445.00 445.00 L-13
b) Machinery
Tractor-trolley hour 0.100 464.80 46.48 P&M-053
c) Material
Corrugated sheet,3 mm thick, "W" beam section 39.00 1607.19 M-179
kg 41.210
railing,4.5 m in length /1000
Channel post 150 x 75 x 5 mm,1.8 m long,3 Nos @ 39.00 3453.84 M-179
kg 88.560
16.4 kg per metre /1000
Spacer 150 x 75 x 5 mm channel 0.33 m long,3 Nos 39.00 633.36 M-179
kg 16.240
@ 16.4 kg per metre /1000
Nuts and bolts kg 20.000 90.00 1800.00 M-130
Add 25 per cent of the cost of material for fabrication, nuts,
1873.60
bolts and washers etc.)
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 1379.70
Cost for 4.5 metre = a+b+c+d+e 11513.37
Rate per metre = (a+b+c+d+e)/4.5 2558.53
say 2558.53
Quantities of these items to be
calculated as per approved design
and cost added as per rates of these
items given in chapter 3 and 13

Page 2 of 27
 QUARRY MAP

Dothi vagu

Luxettip
Sand quarry

et
32/4
20/0 18/6 0/0
Itikyal Sathanpally
NH 61
Extended
Hyderabad

NH44 Nirmal By 0/0 NH44 Nirmal By

Pass 3/240 Pass
278/300

HBG
Crusher

KM 11/8+0.1 away
0/0
2/100

Shantinagar Soan Road

0/0 Hyderabad
668/315
Nagpur (274/4)
275/200

Pipe Quarry
Kalyan

Working reach

665/750
 LEAD STATEMENT
CRUSHEDMETAL
Km (11.8+0.1) on Shantinagar Soan Road = 11.91
Km (0.0+2.100) on Missing Link road = 2.10
Average Working Reach 668/315 to 665/615 = 2.40
Lead = 16.41
Say 17.00 Kms
SAND
(Km 0/0 to 18/6)+2.0(CT)of Sathanpally-itkyala Road = 20.80
(Km 0/0 to 32/4)of NH-61 Extended Road = 32.40
(Km 0/0 to 3/2)of Missing Link road = 3.24
Average Working Reach 668/315 to 665/615 = 2.40
Lead = 58.84
Say 59.00 Kms

Asst Executive Engineer Dy.Executive Engineer Executive Engineer

(R&B)NH Section Nirmal (R&B)NH Sub-Division Nirmal (R&B)NH Division Perkit
Estimate for Electrification,Laying of BT Road and Fencing on Left & Right Earthen Bund of M.Bagareddy
Singur Project Singur(V),Pulkal(M),Sangareddy(D)
Detailed Estimate
Sl.No. Description Nos. L B D Qty.
Dewatering tunnel by pumping out water collected by natural drainage inside tunnel including providing
1 sump wherever necessary, cost of all materials, machinery, labour, drainage, lighting, ventilation and all
other ancillary operations etc., complete.
Gallery 20 HP (20*0.7457) 2 x 24 14.914 357.936
Say 357.94
Kwhr
Cleaning drainage gallery, adits, instrumentation galleries etc., by scrubbing / brushing including chiselling
1 and removing leached lime deposit and disposing off all the waste material out side adits in specified
location etc., complete with all leads and lifts.
Gallery 1 x 1 330.000 330.000
Rmt 330.00
Excavation and removal of silt or silt mixed with sand in slussy condition from canal bedincluding disposing
2 off the same in spoil bank or on the canal embankment in layers asdirected etc., complete with initial lead
upto 50 m and 30 lift.
Gallery 1 X 1 330 1.500 0.450 222.750
Cum 222.75
Painting to new walls with 2 coats of water proof cement paint of apporved brand and shade over a base
coat of approved cement primer grade I making making 3 coats in all to give an even shade after
3 thourughly brushing the surface to remove all dirt and remains of loose powdered materials, including
cost and conveyance of all materials to work site and all operational, incidental, labour charges etc.
complete for finished item of work as per SS 912 for internal walls
Side walls 1 x 2 330.000 2.500 1650.000
Top 1 X 1 330.000 1.500 495.000
Sqm 2145.000
4 Distempering, 2 Coats with Water Bound Distemper
L/S Long Walls Shaft 2 X 10 2.000 3.000 120.000
L/S Short Walls Shaft 2 X 10 4.500 3.000 270.000
Deduction Opening -1 X 10 0.900 3.000 -27.000
R/S Long Walls Shaft 2 X 10 5.000 3.000 300.000
R/S Short Walls Shaft 2 X 10 4.500 3.000 270.000
Sqm 933.00
ELEC-4.1.1 Supply of 4 Core 16 Sq.mm XLPE insulated, 1100V grade armoured alluminium cable as per
specification confirming to IS:7098 (Part - I)Makes : Torrent / Unicab / Polycab / Havells / Gloster / KEI /
5
Finolex/ Paragon

From Gate to Shaft 1 x 1 100 100.00

From Shaft to Gallery 1 X 2 30 60.00
Gallery 1 X 1 330 330.00
Mts 490.00
ELEC-1.5.1 Supply of 56/0.3mm (4.0 Sqmm) FRLS / HFFR PVC insulated 1100V gradeas per IS:694/1990
specification for Copper cable.Makes : Finolex / RR kabel / Havells / APAR EBXL / KEI / L&T / VGuard.
6

Gallery 1 x 56 6.0 336.00

Stair Case 2 X 10 5.0 100.00
Mts 436.00
ELEC-3.11.1 Supply and transportation of 45 W LED Street light Body made ofhigh grade pressure die –
cast Aluminium alloy with corrosionresistant powder coat, having protective toughened glass cover,Less
Glare, IP 66 (Silicon gasket ensures Optical & Electricalcompartments are IP 66) protected, wide operating
voltage range,P.F > 0.90, System having efficacy >100 lumens/watt, with Ingressprotection IP66, Driver
surge protection more than 10KV inbuilt andmore than 4KV external, THD<15%, CCT: 3000- 6500K as
7 desiredby the department and as per IS, CRI>80, Inbuilt Electricalprotections like Over voltage, short
circuit, Over load, Open Circuit,Miswiring, etc complete.LUMINAIRE MAKE : PHILIPS / OSRAM / GE
Venture /CROMPTON / BAJAJ / VIN / Wipro / Jaquar / Keselec / HAVELLS /HPL / SURYA / SYSKA.
LED MAKE : PHILIPS LUMILEDS / CREE / NICHIA / OSRAM /SAMSUNG /
LG LEDs.

Gallery (at 5.0 mts C/C) 1 x 56 56.00

Stair Case 2 X 10 20.00
No.s76.00
ELEC-2.8.1 Supply of 63A 4 Pole MCCB Adjustable, Confirms toIS/IEC 60947-2 having Breaking Capacity 16
KA with thermalmagnetic release Panel Mounted.Makes : L&T / Schneider / Siemens / Legrand / Hager /
8
ABB.

1 x 4 4.00
No.s 4.00
 MoRTH DATA'S 2019-20
Ref. to
Remarks/ Input
Sr No MoRTH Description Unit Quantity Rate Rs Cost Rs
ref.
Spec.
3.15 305.4.3
Scarifying Existing Bituminous Surface to a depth of 50 mm by Mechanical Means

Scarifying the existing bituminous road surface to a depth of 50 mm and disposal of scarified material with in all lifts and lead upto 1000
metres.
Unit = sqm
Taking output = 100 sqm
a) Labour
Mate day 0.010 525.00 5.25 L-12
Mazdoor day 0.250 445.00 111.25 L-13
b) Machinery 0.00
Tractor with ripper attachment @ 60 cum per
hour 0.080 568.23 45.46 P&M-055
hour
Front end loader 1 cum bucket capacity @ 25
hour 0.200 1843.52 368.70 P&M-017
cum per hour
Tipper 5.5 cum capacity, 4 trips per hour. hour 0.230 1018.10 234.16 P&M-048
c) Overhead charges @ 0 on (a+b) 0.00
d) Contractor's profit @ 0.13615 on (a+b+c) 104.13
Cost for 100 sqm = a+b+c+d 868.96
Rate per sqm = (a+b+c+d)/100 8.69
say 8.69
5.1 502 Prime Coat
Providing and applying primer coat with bitumen emulsion on prepared surface of granular Base including clearing of road surface and
spraying primer at the rate of 0.60 kg/sqm using mechanical means.
Unit = sqm
Taking output = 3500 sqm
Estima
a) Labour
Mate day 0.080 445.00 35.60 L-12
Mazdoor day 2.000 445.00 890.00 L-13
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 2.800 399.84 1119.55 P&M-031
Air compressor 250 cfm hour 2.800 596.90 1671.32 P&M-001
Bitumen pressure distributor @ 1750 sqm per hour 2.000 1677.76 3355.52 P&M-004
hour
Water tanker 6 KL capacity @ 1 trip per hour hour 1.000 698.88 698.88 P&M-060
c) Material
Bitumen emulsion @ 0.6 kg per sqm tonne 2.100 30580.00 64218.00 M-077
Cost of water KL 6.000 77.00 462.00 M-189
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 9864.19

Cost for 3500 sqm = a+b+c+d+e 82315.06

Rate per sqm = (a+b+c+d+e)/3500 23.52
say 23.52
5.2 503 Tack Coat
Providing and applying tack coat with bitumen emulsion using emulsion pressure distributor at the rate of 0.20 kg per sqm on the prepared
bituminous/granular surface cleaned with mechanical broom.
Unit = sqm
Taking output = 3500 sqm
a) Labour
Mate day 0.080 445.00 35.60 L-12
Mazdoor day 2.000 445.00 890.00 L-13
b) Machinery
Mechanical broom @ 1250 sqm per hour hour 2.800 399.84 1119.55 P&M-031
Air compressor 250 cfm hour 2.800 596.90 1671.32 P&M-001
Emulsion pressure distributor @ 1750 sqm per hour 2.000 963.20 1926.40 P&M-004
hour
c) Material
Bitumen emulsion @ 0.2 kg per sqm tonne 0.700 30580.00 21406.00 M-077
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 3682.70

Cost for 3500 sqm = a+b+c+d+e 30731.58

Rate per sqm = (a+b+c+d+e)/3500 8.78
say 8.78
5.8 509 Bituminous Concrete
Providing and laying bituminous concrete with 100-120 TPH batch type hot mix plant 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 hydrostatic paver finisher with sensor control 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

Unit = cum
Taking output = 191 cum (450 tonnes)
a) Labour
Mate day 0.840 445.00 373.80 L-12
 Mazdoor working with HMP, mechanical broom, day 16.000 445.00 7120.00 L-13
paver, roller, asphalt cutter and assistance for
setting out lines, levels and layout of
construction
Skilled mazdoor for checking line & levels day 5.000 445.00 2225.00 L-15
b) Machinery
Batch mix HMP @ 75 tonne per hour hour 6.000 27071.52 162429.12 P&M-022
Paver finisher hydrostatic with sensor control @ hour 6.000 3426.65 20559.91 P&M-034
75 cum per hour
Generator 250 KVA hour 6.000 2072.00 12432.00 P&M-081
Front end loader 1 cum bucket capacity hour 6.000 1646.00 9876.00 P&M-017
Tipper 10 tonne capacity tonne.km 450 x L 6.00 108000.00 Lead =40 km &
P&M-058
Add 10 per cent of cost of carriage to cover cost of 10800.00
loading and unloading
Smooth wheeled roller 8-10 tonnes for initial hour 6.00x0.65* 1359.10 5300.49 P&M-044
break down rolling.
Vibratory roller 8 tonnes for intermediate rolling. hour 6.00x0.65* 2902.30 11318.97 P&M-059
Finish rolling with 6-8 tonnes smooth wheeled hour 6.00x0.65* 1843.52 7189.73 P&M-045
tandem roller.
c) Material
i) Bitumen@ 5 per cent of weight of mix tonne 22.500 30580.00 688050.00 M-074
ii) Aggregate
Total weight of mix = 450 tonnes
Weight of bitumen = 22.5 tonnes
Weight of aggregate = 450 -22.50 = 427.50 tonnes
Taking density of aggregate = 1.5 ton/cum
Volume of aggregate = 285 cum
* Grading - I-19 mm (Nominal Size)
20 - 10 mm 35 per cent cum 99.750 713.67 71188.25 M-045
10 - 5 mm 23 per cent cum 65.550 496.67 32556.50 M-040
5 mm and below 40 per cent cum 114.000 485.00 55290.00 M-030
Filler @ 2 per cent of weight of aggregates. tonne 8.620 369.38 3184.01 M-188
for Grading-I ( 13 mm nominal size ) 5.586 570.00 3184.02
d) Overhead charges @ 0 on (a+b+c) 9.217 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 189840.72

Cost for 205 cum = a+b+c+d+e 1584190.49

Rate per cum = (a+b+c+d+e)/191 8294.19
say 8294.19
Add Seinorage Charges for C.A 0.81 75.000 60.48
Add Seinorage Charges for F.A 0.56 40.000 22.24
say 8376.91
5.12 513 Seal Coat
Providing and laying seal coat sealing the voids in a bituminous surface laid to the specified levels, grade and cross fall using Type A and B
seal coats
Unit = sqm
Taking output = 10250 sqm (92.25 cum)
(i) Case - I : Type A

a) Labour
Mate day 0.240 445.00 106.80 L-12
Mazdoor day 6.000 445.00 2670.00 L-13
b) Machinery
Hydraulic self propelled chip spreader hour 6.000 2875.04 17250.24 P&M-025
Tipper 5.5 cum capacity hour 6.000 1018.10 6108.60 P&M-048
Front end loader 1 cum bucket capacity hour 6.000 1646.00 9876.00 P&M-017
Bitumen pressure distributor @ 1750 sqm per hour 6.000 1677.76 10066.56 P&M-004
hour
Smooth wheeled roller 8 -10 tonne weight hour 6.000 1359.10 8154.60 P&M-044
c) Material
Bitumen@ 9.80 kg per 10 sqm tonne 10.050 30580.00 307329.00 M-074
Crushed stone chipping of 6.7 mm size defined cum 92.250 505.00 46586.25 M-050
as 100 per cent passing 11.2 mm sieve and
retained on 2.36 mm sieve applied @ 0.09 cum
per 10 sqm
d) Overhead charges @ 0 on (a+b+c) 0.00
e) Contractor's profit @ 0.13615 on (a+b+c+d) 55569.36

Cost for 10250 sqm = a+b+c+d+e 463717.41

Rate per sqm = (a+b+c+d+e)/10250 45.24
say 45.24
Add Seinorage Charges for C.A 0.009 75.00 0.68
say 45.92

Road Marking with Hot Applied Thermoplastic Compound with Reflectorising Glass Beads on Bituminous Surface
8.13 803

Providing and laying of hot applied thermoplastic compound 2.5 mm thick including reflectorising glass beads @ 250 gms per sqm area,
thickness of 2.5 mm is exclusive of surface applied glass beads as per IRC:35 .The finished surface to be level, uniform and free from
streaks and holes.
Unit = sqm
 Taking output = 600 sqm
a) Labour
Mate day 0.030 445.00 13.35 L-12
Mazdoor day 0.750 445.00 333.75 L-13
b) Machinery
Road marking machine @ 60 sqm per hour hour 10.000 124.32 1243.20 P&M-043
Tractor-trolley hour 0.500 464.80 232.40 P&M-053
c) Material
Hot applied thermoplastic compound Litre 1500.000 375.00 562500.00 M-118
Reflectorising glass beads kg 150.000 88.00 13200.00 M-152
d) Overhead charges @ 0 on (a+b+c) 0.00

e) Contractor's profit @ 0.13615 on (a+b+c+d) 78629.72

Cost for 600 sqm = a+b+c+d+e 656152.42

Rate per sqm = a+b+c+d+e)/600 1093.59
say 1093.59

8.19 Fencing With Welded Steel Wire Fabric 75 mm x 50 mm

Providing 1.20 metre high fencing with angle iron posts 50 mm x 50 mm x 6 mm at 3 metre center to center with 0.40 metre embedded in
M15 grade cement concrete, corner, end and every 10th post to be strutted, provided with welded steel wire fabric of 75 mm x 50 mm mesh
or 75 mm x 25 mm mesh and fixed to iron posts by flat iron 50 x 5 mm and bolts etc. complete in all respects.

Unit = Running metre

Taking output = 30 m
a) Labour
Mate day 0.120 445.00 53.40 L-12
Welder day 1.000 495.00 495.00 L-02
Mazdoor day 2.000 445.00 890.00 L-13
b) Material
i) Angle iron for posts 50 x 50 x 6 mm kg 106.000 39.00 4134.00 M-179 /1000
ii) Runner flat 50 x 5 mm kg 26.000 39.00 1014.00 M-179 /1000
iii) Welded steel wire fabric 75x50 mm mesh @ 155.00 23405.00 M-191
kg 151.000
4 kg/sqm,4 x 30 x 1.2 + 5 per cent wastage
OR
c) Machinery
Tractor-trolley hour 0.100 464.80 46.48 P&M-053
d) Painting
Painting two coats including priming sqm 8.000 76.00 608.00 Item 8.9
e) Overhead charges @ 0 on (a+b+c) 0.00

f) Contractor's profit @ 0.13615 on (a+b+c+e) 4089.66

Cost for 30 metre = a+b+c+d+e+f 34735.54

Rate per metre = (a+b+c+d+e+f)/30 1157.85
say 1157.85
8.23 810 Metal Beam Crash Barrier
A Type - A, "W" : Metal Beam Crash Barrier
Providing and erecting a "W" metal beam crash barrier comprising of 3 mm thick corrugated sheet metal beam rail, 70 cm above
road/ground level, fixed on ISMC series channel vertical post, 150 x 75 x 5 mm spaced 2 m centre to centre, 1.8 m high, 1.1 m below
ground/road level, all steel parts and fitments to be galvanised by hot dip process, all fittings to conform to IS:1367 and IS:1364, metal beam
rail to be fixed on the vertical post with a spacer of channel section 150 x 75 x 5 mm, 330 mm long complete as per clause 810

Unit = Running metre

Taking output = 4.5 metre length
a) Labour
Mate day 0.060 445.00 26.70 L-12
Blacksmith day 0.500 495.00 247.50 L-02
Mazdoor day 1.000 445.00 445.00 L-13
b) Machinery
Tractor-trolley hour 0.100 464.80 46.48 P&M-053
c) Material
Corrugated sheet,3 mm thick, "W" beam section 39.00 1607.19 M-179 /1000
kg 41.210
railing,4.5 m in length
Channel post 150 x 75 x 5 mm,1.8 m long,3 39.00 3453.84 M-179 /1000
kg 88.560
Nos @ 16.4 kg per metre
Spacer 150 x 75 x 5 mm channel 0.33 m long,3 39.00 633.36 M-179 /1000
kg 16.240
Nos @ 16.4 kg per metre
Nuts and bolts kg 20.000 90.00 1800.00 M-130
Add 25 per cent of the cost of material for fabrication,
1873.60
nuts, bolts and washers etc.)
d) Overhead charges @ 0 on (a+b+c) 0.00

e) Contractor's profit @ 0.13615 on (a+b+c+d) 1379.70

Cost for 4.5 metre = a+b+c+d+e 11513.37

Rate per metre = (a+b+c+d+e)/4.5 2558.53
say 2558.53