Am 2023-24 G.pode Section

GOVERNAMENT OF ANDHRAPRADESH
ROADS & BUILDINGS DEPARTMENT
Name of work : Periodical renewals of Narketpally -

Nalgonda - Nagarjuna sagar road from Km.
21/0 to 26/0 and 31/8 to 37/0.
Amount of estimate Rs: 150.00 lakhs
Amount of Working estimate Rs: 157.05 lakhs
(R&B) Division : Nalgonda

(R&B) Circle : Nalgonda
Eligibility as per Milewar Rate :
AM to Roads of Kangal Section Package - I for the year 2023-24 in Nalgonda District.
B.T. surface
Name of the Road Single Lane Double Lane
Reach Rate Amount Reach Rate Amount
1 On Marriguda - Gurrampode Road from km. 25/0-32/6 7.60 km x 30000 = 228000
2 On M-N Road to Mukkamala Road from km 0/0 to 13/4 13.40 km x 24000 = 321600 - - - - - -
On Gurrampode - Musalamma Chettu Road from km 35/0-

3 5.00 km x 24000 = 120000 - - - - - -
40/0
18.40 km Rs. 441600 7.60 228000

Total :
Total Eligible Amount : 441600 + 228000 = Rs. 669600

Eligibility as per Milewar Rate :
AM to Roads of Kangal Section Package - II for the year 2023-24 in Nalgonda District.
B.T. surface
Name of the Road Single Lane Double Lane
Reach Rate Amount Reach Rate Amount
1 On Nalgonda to Kurampally Road from km 14/0 to 21/5 7.50 km x 24000 = 180000
On M-N Road to Kurampally (via) Regatte Road from km 0/0

2 11.80 km x 24000 = 283200 - - - - - -
to 11/8
3 On M-N Road to Yacharam Road from km 0/0 to 13/620 9.80 km x 24000 = 235200 - - - - - -
4 On Kangal - Mall Road from km 3/0-11/0 0.00 km x 30000 = 0
5 On Kangal - Chintagudem Road from km. 0/0-22.6 10.00 km x 30000 = 300000
29.10 km Rs. 698400 10.00 300000

Total :
Total Eligible Amount : 698400 + 300000 = Rs. 998400

seigniorage
E/W 40 1 1.5 27 1620.00
E/W 360 1 1.5 27 14580.00

1:4:8 3 0.9 1.5 65 263.25
1:4:8 3 0.45 1.5 30 60.75
1:3:6 36 0.9 1.5 65 3159.00
1:3:6 36 0.45 1.5 30 729.00
M15 96 0.9 1.5 65 8424.00
M15 96 0.45 1.5 30 1944.00
Masonary 9.28 0.022 1.5 30 9.19
12mm plas 40 0.012 1.5 30 21.60
30810.79
Name of the Road MANDAL Classifica Starting K Ending KmLength Km
1 Kanagal-Chinthagudem Road from Km.0/0-22/6 Kangal MDR 0/0 10/0 10.00

10/0 22/6 12.60
2 Kanagal-Mall Road km.0/0-11/0 Kangal MDR 0/0 11/0 11.00
Mahabubnagar-Nalgonda Road to Yacharam Via.Thurkapally from
3 km.0/0-13/620 Kangal MDR 0/0 13/620 13.62
4 Nalgonda-Devarakonda Road to Kurrampally Road km.0/0-11/8 Kangal ODR 0/0 11/8 11.80
5 Nalgonda-Kurrampally Road Km.14/0-21/5 Kangal ODR 14/0 17/0 3.00
17/0 21/5 4.50
6 MN Road to Mukkamala road from km 0/0 to 13/4 Gurrampode MDR 0/0 13/4 13.40
7 Mahabubnagar-Nalgonda Road km.122/0 to 154 /0 Gurrampode SH 122/0 148/0 26.00
148/0 154/0 6.00
8 Gurrampode-Musalamma chettu from km 35/0 to 40/0 Gurrampode MDR 35/0 40/0 5.00
9 Marriguda-Gurrampode Road Km.25/0-32/6 Gurrampode MDR 25/0 32/6 7.60
124.52
GENERAL ABSTRACT
Name of AM to Roads of Kangal Section Package - I for the year 2023-24 in
Work: Nalgonda District.
Sl.No. Description Amount(in Rs.)
PART-A
I Cost of Road Work ( Excluding GST) Err:509
GST @ 12.00% Err:509
Segniorage Charges 13654.00
L.S.for rounding off & unforseen itesm 223.28
TOTAL Rs. Err:509
Rupees Three Lakhs Seventy five Thousand Rupees only
Asst.Executive Engineer(R&B) Dy.Executive Engineer(R&B) Executive Engineer(R&B)

Section: North Sub-Division No-II:Nalgonda Division: Nalgonda
739928810.xlsx.xls
REPORT
Specification Report accompanying to the work slip for the work of " Periodical renewals of
Narketpally - Nalgonda - Nagarjuna sagar road from Km. 21/0 to 26/0 and 31/8 to 37/0.."
Amount of Estimate :: Rs. 150.00 Lakhs.
Amount of Work slip :: Rs.157.05 Lakhs.

* * *
The estimate for the above work was technically sanctioned for Rs. 150.00 Lakhs vide E-in-C(R&B) T.S.memo
No. and the work was let out to M/s. PLR Constructions,
Hyderabad at (-)2.25% Less over the estimate contract value Rs.13933676.00 vide SE's LS. AB. No.
During the execution of above road work, some deviations were found necessary to execute as per site
conditions and as per higher authorities during their inspections. The details are as follows.
Extra fin. implication

Sl. Work slip due to excess Qty.
Item in brief Agt. Qty. Reasons for excess.
No. Qty.
Qty. Amount
1 2 3 4 5 6 7
1 Providing BT patch work for pot holes 484.74 484.740 Err:509 Err:509 Due to heavy rains the
using 40 mm HBG metal Cum Cum Cum existing carriage way is
badly damaged and
patchwork is carried out
to fill the potholes. Hence
Qty is increased
2 Providing and applying tack coat with Err:509 Err:509 Err:509 Err:509 Err:509
bitumen Emulsion (Medium settting)
(Bulk) Sqm Sqm Sqm
3 Providing and laying of 50mm thick Err:509 Err:509 Err:509 Err:509 Err:509
Bituminous Macadam with hot mix plant
Cum Cum Cum
4 Providing 25 mm thick compacted Err:509 Err:509 Err:509 Err:509 Err:509

Semi-Dense Bituminous Concrete by Cum Cum Cum
hot mix plant
5 Forming embankment with borrowed Err:509 Err:509 -- --
useful earth from outside road Cum Cum Cum
boundary
Err:509
Deduct T.P (-) 2.25% less Err:509
Err:509
Add Price Escalation Rs. 1100000.00
TOTAL Err:509
The total extra financial implication due to all the deviations is Rs.17,89,971.00
The working estimate is prepared duly incorporating all the above provisions.
The work slip is prepared for Rs.157.05 Lakhs as against the sanctioned estimate of Rs.150.00 Lakhs
An early approval to the work slip is solicited.

seigniorage
50-70 mm 595.6 0.0784 1.5 65 4552.77
25-35 mm 121 0.0414 1.5 65 488.42

WMM 162 1.32 1.5 65 20849.40
Making 0 0.15 1.5 20 0.00
25890.58
25891.00
Name of
Work:
GENERAL ABSTRACT
Sl. No. Particular Amount (Rs.)
PART-(A-I)
Road Works
1 Road work 818656.00
2 L.S for Seigniorage charges 7882.71
L.S for DMF 30% on seignoirage + SMET
3 2522.00
2% on seigniorage
4 L.S amount for NAC @ 0.1% 818.66
Total (Part A) 829879.37
PART-(B )
1 Add GST @ 18.00 % 149378.00
2 Labour cess 1.00 % 8187.00
Permit fee 6306.17
3 LS for Telangana Green Fund 0.01 % 8.00
4 LS unforeseen items and rounding off 2241.00
Total Cost 996000.00
14.8
501.5
991.5
0
GOVERNMENT OF TELANGANA
AM ESTIMATE
Name of Work:-
AM to Roads of Kangal Section Package - II for the year 2023-24 in

Nalgonda District.
Amount of Estimate:- Rs. 9.984 Lakhs
(R&B) Circle :: NALGONDA

(R&B) Division :: NALGONDA
(R&B) Sub-Division :: NALGONDA
(R&B) Section :: KANGAL
AM to Roads of Kangal Section Package - II for the year 2023-24 in
Nalgonda District.
Estimate Amount : Rs: 9.984 lakhs
In Kangal section The following Roads are having pot holes and juliflora
jungle and missing measuring stones and it is very dangerous to traffic. as per the
requirement the estimate is prepared with the following specifications.
1) On Kangal - Chintagudem Road from km. 0/0-10/0

2) On Nalgonda to Kurampally Road from km 14/0 to 21/5
3)On M-N Road to Yacharam Road from km 0/0 to 10/0
4) On M-N Road to Kurampally (via) Regatte Road from km 0/0 to 11/8
5) On Kangal - Mall road from km 3/0 to 11/0
1 Providing B.T.Patch work for a depth of 50 mm to 70 mm
3 Provision for WMM
4 Provision for stripping of excess soil on the shoulder surface
5 Provision for clearing of juliflora prosafis jungle in the road boundary
6 Makingup loss of materail/Irregularites on shoulder
7 Manufacturing supplying and fixing 5th kilometer, KM & HM stones
8 LS Towards GST @ 18%
9 LS Towards Segniorage Charges+ DMF & SMET 32%
10 LS towards unforeseen item & rounding off
Note : The above work will be carried out duly considering the approved reaches
in various schemes and due care will be taken such that no overlapping of works
occurs.
The leads are taken from the approved quarries and the rates adopted are as per SSR
2023-24
Asst Executive Engineer DY Executive Engineer

(R&B)Kangal Section (R&B) Sub Division: Nalgonda
Executive Engineer
(R&B) Division Nalgonda
AM to Roads of Kangal Section Package - I for the year 2023-24 in Nalgonda
District.
1) On Marriguda - Gurrampode Road from km. 25/0-32/6

2) On Gurrampode - Musalamma Chettu Road from km 35/0-40/0
3) On M-N Road to Mukkamala Road from km 0/0 to 13/4
3 Provision for WMM
occurs.
2023-24

Executive Engineer
Name of AM to Roads of Kangal Section Package - II for the year 2023-24 in
GENERAL ABSTRACT
PART-(A-I)
Road Works
1 Road work 541367.00

3 3514.00
2% on seigniorage
4 L.S. for labour chess 5413.67

PART-(B )
1 Add GST @ 18 % 18.00 % 101127.00

Executive Engineer
ABSTRACT ESTIMATE
Sanction/
Name of the Road Length Rate/km
DLP
1 On Marriguda - Gurrampode Road from km. 25/0-32/6 7.60 0 30000 228000
2 On Gurrampode - Musalamma Chettu Road from km 35/0-40/0 5.00 0 24000 120000
3 On M-N Road to Mukkamala Road from km 0/0 to 13/4 13.40 0 24000 321600
26.00 669600
Amount
Sl. No. Description Quantity Rate/per
in Rs.
I Road Work
Providing BT patch work for pot holes of depth ranging from 50 to

70mm ,using 40mm HBG/HBT metal with required quantity of 10-12 mm size
HBG/HBT key chips and VG 10 grade bitumen at 42 kgs/1Cum of work for
filling the pot holes and sealing the filled up pot hole with a 15mm thick layer
using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 72 /Kgs /1Cum.,
I
including removal of the loose material in the pot holes ,trimming the edges to
provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes to
compacting and finishing and blinding the surface using stone
dust/sand ,including cost of all materials ,T&P and labour charges for all
operations etc., complete.
1 On Marriguda - Gurrampode Road from km. 25/0-32/6 60.00 366.60 21996.00
2 On Gurrampode - Musalamma Chettu Road from km 35/0-40/0 100.00 362.80 36280.00
3 On M-N Road to Mukkamala Road from km 0/0 to 13/4 250.00 372.10 93025.00
Sqm Total= 151301.00

35mm ,using 20-25mm HBG/HBT metal with required quantity of 10-12 mm
size HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of work for
II
Sqm Total= 68060.00
Providing, Laying, Spreading and compacting graded HBG crushed stone

aggregate to Wet Mix Macadem specification including cost of all materials and
including premixing the material with water at OMC in Mechanical mix plant
III 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 acheive 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.
Cum Total= 122864.00
Stripping the excess soil from the shoulder surface to achieve the approved
IV level for sectioning the berms/ shoulders as per MORT&H Specification No.
3003
Amount
in Rs.
Sqm Total= 27558.00
Up rooting the Juliflora (Prosafis) jungle in the road boundary including

uprooting and removing of Juliflora stumps rom the road berms and all labour
V
charges and including all incidental and operational charges, etc., complete for
finished item of work and as directed by the Engineer-in-Charge.
1 On Marriguda - Gurrampode Road from km. 25/0-32/6 2000.00 4.00
2 On Gurrampode - Musalamma Chettu Road from km 35/0-40/0 3000.00 4.00
3 On M-N Road to Mukkamala Road from km 0/0 to 13/4 8000.00 4.00
13000.00 4.00 52000.00
Sqm
Making up of loss of material/irregularities on shoulder to the design level by

VI
adding fresh approved soil and compacting it with appropriate equipment
1 On Marriguda - Gurrampode Road from km. 25/0-32/6 700.00 37.37
2 On Gurrampode - Musalamma Chettu Road from km 35/0-40/0 500.00 37.37
3 On M-N Road to Mukkamala Road from km 0/0 to 13/4 2000.00 37.37
3200.00 37.37 119584.00
Sqm
Total = 541367.00
Say 541367.00

Executive Engineer
17
DETAILED CUM ABSTACT ESTIMATE

Sl. Description of item Qty Rate Per Amount

No
No L B D
1 Providing B.T. Patchwork for pot holes of depth ranging from 70mm
and above, using 40mm HBG metal with required quantity of 10-12mm
size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of
work for filling the pot holes and sealing the filled up pot hole with a
15mm thick layer using 10-12mm HBG chips and 80/100 grade Bitumen
at 80 Kgs/1Cum., including removal of the loose material in the pot
holes, trimming the edges to provide firm vertical faces, cleaning,
applying tack coat, filling the pot holes, compacting and finishing and
blinding the surface using stone dust/sand, including cost of all
materials, T&P, and labolur charges for all operations etc. complete.
Mahabubnaga-Nalgonda road to Yacharam road from Km. 0/0

to 10/0 for the year 2016-17
Quantity from all roads 457.000 237.00 Sqm 108309.00
2 Providing B.T. Patchwork for pot holes of depth ranging from 50 to
70mm, using 40mm HBG metal with required quantity of 10-12mm size
HBG key chips and 80/100 grade Bitumen at 80 Kgs/1Cum., including
removal of the loose material in the pot holes, trimming the edges to
provide firm vertical faces, cleaning, applying tack coat, filling the pot
holes, compacting and finishing and blinding the surface using stone
dust/sand, including cost of all materials, T&P and labolur charges for
all operations etc. complete.
Mahabubnaga-Nalgonda road to Yacharam road from Km. 0/0

to 10/0 for the year 2016-17
Quantity from all roads 214.000 204.00 Sqm 43656.00
3 Up rooting the Juliflora (Prosafis) jungle in the road boundary including
uprooting and removing of Juliflora stumps rom the road berms and all
labour charges and including all incidental and operational charges,
etc., complete for finished item of work and as directed by the
Engineer-in-Charge.
Mahabubnagar-Nalgonda road to Yacharam road from Km. 0/0 to 10/0

for the year 2016-17
Km. 0/0 to 21/0 M-G road 1X2 13000.00 2.50 65000.00
Km.9/0 to 17/0 N-W road 1X2 7000.00 2.50 35000.00
Km. 24/0 to 24/5 M-T road 1X2 2500.00 2.50 12500.00
Km. 6/0 to 11/2 P-n to 1X2 3000.00 2.50 15000.00
indloor road
Total 167741.00
Deduct voids@20% -3000.00
Deductions:
Culverts in Km. 25x2 5 2.50 - -625.00
179116.00 #NAME? Sqm #NAME?
Total work Rs. #NAME?
Asst. Executive Engineer, Dy. Executive Engineer,

(R&B) Section, thipparthy (R&B) Sub- Division-II, Nalgonda.
18
Patchwork Details

No
No L B D
1 Providing B.T. Patchwork for pot holes of depth ranging from 70mm
and above, using 40mm HBG metal with required quantity of 10-12mm
size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of
work for filling the pot holes and sealing the filled up pot hole with a
15mm thick layer using 10-12mm HBG chips and 80/100 grade Bitumen
at 80 Kgs/1Cum., including removal of the loose material in the pot
holes, trimming the edges to provide firm vertical faces, cleaning,
applying tack coat, filling the pot holes, compacting and finishing and
blinding the surface using stone dust/sand, including cost of all
Madgulapally - Gangquarters road from Km. 0/0 to 21/0

km 11/0
to 12/0 40.000
km 12/0
to 13/0 15.000
km 13/0
to 14/0 20.000
km 14/0
to 15/0 15.000
km 15/0
to 16/0 18.000
km 16/0
to 17/0 16.000
km 17/0
to 18/0 16.000
km 18/0
to 19/0 14.000
km 19/0
to 20/0 16.000
km 20/0
to 21/0 20.000
Nakrekal-Wazeerabad road from km 9/0 to 17/0
km 15/0 to 16/0 35.000
km 16/0 to 17/0 30.000
Panagal-Nakrekal road to indloor road from 6/0 to 11/2
Km.6/0 to 7/0 16.000
Km.7/0 to 8/0 17.000
Km.8/0 to 9/0 25.000
Km.9/0 to 10/0 20.000
km 10/0 to 11/0 18.000
km 11/0 to 11/2 25.000
Mukundhapur-Thipparthy road from km 20/0 to 24/5
km 20/0 to 21/0 16.000
19

No
km 21/0 to 22/0 18.000
km 22/0 to 23/0 25.000
km 23/0 to 24/0 12.000
km 24/0 to 24/5 10.000
Say 457.000 Sqm
2 Providing B.T. Patchwork for pot holes of depth ranging from 50 to
70mm, using 40mm HBG metal with required quantity of 10-12mm size
HBG key chips and 80/100 grade Bitumen at 80 Kgs/1Cum., including
removal of the loose material in the pot holes, trimming the edges to
provide firm vertical faces, cleaning, applying tack coat, filling the pot
holes, compacting and finishing and blinding the surface using stone
dust/sand, including cost of all materials, T&P and labolur charges for
all operations etc. complete.
Madgulapally - Gangquarters road from Km. 0/0 to 21/0

km 11/0 to 12/0 5.000
km 12/0
to 13/0 4.000
km 13/0
to 14/0 6.000
km 14/0
to 15/0 25.000
km 15/0
to 16/0 10.000
km 16/0
to 17/0 5.000
km 17/0
to 18/0 16.000
km 18/0
to 19/0 2.000
km 19/0
to 20/0 18.000
km 20/0
to 21/0 15.000
Nakrekal-Wazeerabad road from km 9/0 to 17/0
km 15/0 to 16/0 8.000
km 16/0 to 17/0 9.000
Panagal-Nakrekal road to indloor road from 6/0 to 11/2
Km.6/0 to 7/0 15.000
Km.7/0 to 8/0 6.000
Km.8/0 to 9/0 12.000
Km.9/0 to 10/0 12.000
km 10/0 to 11/0 8.000
km 11/0 to 11/2 8.000
Mukundhapur-Thipparthy road from km 20/0 to 24/5
km 20/0 to 21/0 6.000
km 21/0 to 22/0 6.000
km 22/0 to 23/0 8.000
km 23/0 to 24/0 6.000
km 24/0 to 24/5 4.000
Say 214.000 Sqm
Seigniorage Charges
S.No Item Quantity Factor Rate Amount
1) BT patch work 50 to 70 mm: 410.00 0.0780 97.50 3118.05
3) WMM 52.00 1.3200 97.50 6692.40
10980.45
Qty Co-eff Metal Co-eff sand
4) 5th KM stone 0.00 0.90 0.00 0.45 0.00
5) Kilometer stone 0.00 0.90 0.00 0.45 0.00
6) Hectometer stone 0.00 0.90 0.00 0.45 0.00
Total Qty cum 0.00 0.00

Rate 75.00 40.00
0.00 + 0.00 0.00
Total= 10980.45
Say 10981.00
2.7416667
9.425
6.7030303
GOVERNAMENT OF TELANGANA
AM to Roads of Kangal Section Package -

I for the year 2023-24 in Nalgonda
Name of work :
District.
Amount of estimate Rs: 6.69 lakhs

Name of AM to Roads of Kangal Section Package - II for the year 2023-24 in
GENERAL ABSTRACT
PART-(A-I)
Road Works
1 Road work 804193.00

3 4369.00
2% on seigniorage
4 L.S. for labour cess 8041.93
PART-(B )
1 Add GST @ 18 % 18.00 % 149591.00

Executive Engineer
4096.2
272.80
501.5
991.5
0
DETAILED ESTIMATE
Name of Road L Sanction/DLP Eligible KM Rate/km Amount
On Nalgonda to Kurampally Road from km
1 14/0 to 21/5 7.5 0 7.50 24000 180000
On M-N Road to Kurampally (via) Regatte
2 Road from km 0/0 to 11/8 11.8 0 11.80 24000 283200
On M-N Road to Yacharam Road from km 0/0
3 to 13/620 13.62 3.82 9.80 24000 235200
On Kangal - Chintagudem Road from km. 0/0-
4 22.6 22.6 12.6 10.00 30000 300000
5 On Kangal - Mall Road from km 3/0-11/0 9 9 0.00 30000 0
998400
Sl. No. Description Quantity Rate Amount
I Road Work
Providing BT patch work for pot holes of depth ranging from 50 to 70mm ,using 40mm HBG/HBT metal
with required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 42 kgs/1Cum
of work for filling the pot holes and sealing the filled up pot hole with a 15mm thick layer using 10-
I 12mm HBG/HBT chips and VG 10 grade bitumen at 72 /Kgs /1Cum., including removal of the loose
material in the pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack
coat ,filling the pot holes to compacting and finishing and blinding the surface using stone
dust/sand ,including cost of all materials ,T&P and labour charges for all operations etc., complete.
1 On Nalgonda to Kurampally Road from km 14/0 to 21/5

200.00 341.60 68320.00
sqm
2 On M-N Road to Kurampally (via) Regatte Road from km 0/0 to 11/8
200.00 347.00 69400.00
sqm
3 On M-N Road to Yacharam Road from km 0/0 to 13/620
400.00 368.90 147560.00
sqm
4 On Kangal - Chintagudem Road from km. 0/0-22.6
80.00 362.90 29032.00
sqm
Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT
metal with required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 72
kgs/1Cum of work for filling the pot holes and sealing the filled up pot hole with a 15mm thick layer
II using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 80 /Kgs /1Cum., including removal of the
loose material in the pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack
coat ,filling the pot holes to compacting and finishing and blinding the surface using stone

150.00 212.00 31800.00
sqm
130.00 214.90 27937.00
sqm
300.00 226.50 67950.00
sqm
1 x 1 50.00 223.30 11165.00
sqm
Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix
Macadem specification including cost of all materials and including premixing the material with water at
OMC in Mechanical mix plant carriage of mixed material by tipper to site, laying in uniform layers with
III
paver in base courses on well prepared surface and compacting with Vibratory roller to acheive the
desired density etc., as directed by the Engineer-in-Charge and as per MoRT&H specification 406 (5th
revision) for finished item of work.

6.00 1856.00 11136.00
Cum
6.00 1949.00 11694.00
Cum
DETAILED ESTIMATE
20.00 2334.00 46680.00
Cum
3.00 2229.00 6687.00
Cum
Stripping the excess soil from the shoulder surface to achieve the approved level for sectioning the
IV
berms/ shoulders as per MORT&H Specification No. 3003

3000.00 15.31 45930.00
Sqm
2000.00 15.31 30620.00
sqm
5000.00 15.31 76550.00
Sqm
1 x 1 1000.00 15.31 15310.00
Sqm
Up rooting the Juliflora (Prosafis) jungle in the road boundary including uprooting and removing of
V Juliflora stumps rom the road berms and all labour charges and including all incidental and operational
charges, etc., complete for finished item of work and as directed by the Engineer-in-Charge.

6000.00 4.00 24000.00
Sqm
8000.00 4.00 32000.00
sqm
3000.00 4.00 12000.00
Sqm
4000.00 4.00 16000.00
Sqm
Making up of loss of material/irregularities on shoulder to the design level by adding fresh approved soil
VI
and compacting it with appropriate equipment

200.00 37.37 7474.00
Sqm
200.00 37.37 7474.00
sqm
100.00 37.37 3737.00
Sqm
100.00 37.37 3737.00
Sqm
Nos
804193.00
Asst Executive Engineer DY Executive Engineer Executive Engineer

(R&B)Kangal Section (R&B) Sub Division: Nalgonda (R&B) Division Nalgonda
SUPPLEMENTAL DATA
1 Providing B.T. Patchwork for pot holes of depth ranging from 70mm and above, using 40mm HBG metal with
required quantity of 10-12mm size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of work for filling
the pot holes and sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG chips and 80/100
grade Bitumen at 80 Kgs/1Cum., including removal of the loose material in the pot holes, trimming the edges to
provide firm vertical faces, cleaning, applying tack coat, filling the pot holes, compacting and finishing and blinding
the surface using stone dust/sand, including cost of all materials, T&P, and labolur charges for all operations etc.
complete.
Unit - 1Sqm. Quantity Rate Amount
Materials
Pot hole filling :
40mm HBG Metal 0.0605 1326.55 /1Cum. 80.26

1.00 x 1.00 x 0.055 x 1.10 Cum.
10-12mm size HBG Key 0.0072 1374.55 /1Cum. 9.83

chips 1.00 x 1.00 x 0.055 x 13/100 Cum.
80/100 Grade Bitumen 2.475 0.00 /1MT 0.00

(including Tack coat) 1.00 x 1.00 x 0.055 x
Kgs.
45Kg/1Cum
Sealing the Pot hole :
10-12mm size HBG chips 0.0200 1374.55 /1Cum. 27.42

1.00 x 1.00 x 0.015 x 1.33 Cum.
Stone dust/Sand 0.0030 60.00 /1Cum. 0.18

1.00 x 1.00 x 0.003 Cum.
80/100 Grade Bitumen 1.00 x 1.00 x 0.015 x 1.200 0.00 /1MT 0.00
Kgs.
80Kg/1Cum
Add extra for wastage of materials and recarting/inter- 11.77
carting of materials @ 10% on the cost of granite
metal/chips
Labour Charges :
Man mazdoor 0.21 445.00 / Each 93.45

3 Nos X 0.070 = Nos
Mobility, 0.15 93.45 14.02
Conveyance,carting/
recarting of men, 15% on above X
material,machinary
T&P and Miscellaneous :
T&P such as bitumen boiler, fuel, caution boards, tools for tamping, 0.00
excavation,
Seignioragecleaning
Chargesand other items 0.0907 0.00 0.00
236.92
236.92
TOTAL 237.00
2 Providing B.T. Patchwork for pot holes of depth ranging from 50 to 70mm, using 40mm HBG metal with required
quantity of 10-12mm size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of work for filling the pot
holes and sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG chips and 80/100 grade
Bitumen at 80 Kgs/1Cum., including removal of the loose material in the pot holes, trimming the edges to provide
firm vertical faces, cleaning, applying tack coat, filling the pot holes, compacting and finishing and blinding the
surface using stone dust/sand, including cost of all materials, T&P and labolur charges for all operations etc.
complete.

Materials
Pot hole filling :
40mm HBG Metal 1.00 x 1.00 x 0.045 x 1.10 0.0495 Cum. 1326.55 /1Cum. 65.66
chips 1.00 x 1.00 x 0.045 x 13/100 Cum.
(including Tack coat) Kgs.
45Kg/1Cum
10-12mm size HBG chips 1.00 x 1.00 x 0.015 x 1.33 0.0200 Cum. 1374.55 /1Cum. 27.42
Stone dust/Sand 1.00 x 1.00 x 0.003 0.0030 Cum. 60.00 /1Cum. 0.18
Kgs.
80Kg/1Cum
Labour Charges :
Man mazdoor 3 Nos X 0.060 = 0.18 Nos 445.00 / Each 80.10
Mobility, 0.15 80.10 12.01
Conveyance,carting/
recarting of men, material, 15% on above X
machinary
excavation,
Seignioragecleaning
203.55
203.55
TOTAL 204.00
2 Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT metal with
required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of work for
filling the pot holes and sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG/HBT chips and
VG 10 grade bitumen at 80 /Kgs /1Cum., including removal of the loose material in the pot holes ,trimming the
edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes to compacting and finishing
and blinding the surface using stone dust/sand ,including cost of all materials ,T&P and labour charges for all

Materials
Pot hole filling :
20-25mm HBG/HMT Metal 1.00 x 1.00 x 0.030 x 1.15 0.0345 Cum. 0.00 /1Cum. 0.00
chips 1.00 x 1.00 x 0.030 x 13/100 Cum.
(including Tack coat) Kgs.
72Kg/1Cum
10-12mm size HBG chips 1.00 x 1.00 x 0.015 x 1.33 0.0200 Cum. 1326.55 /1Cum. 26.46
Stone dust/Sand 1.00 x 1.00 x 0.003 0.0030 Cum. 1374.55 /1Cum. 4.12
Kgs.
80Kg/1Cum
Labour Charges :
Man mazdoor 3 Nos X 0.060 = 0.18 Nos 1320.00 / Each 237.60
Mobility, 0.15 237.60 35.64
Conveyance,carting/
recarting of men, material, 15% on above X
machinary
excavation,
Seignioragecleaning
317.20
317.20
TOTAL 318.00
Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT metal with require
HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of work for filling the pot holes
Unitand sealing the filled up pot hole
- 1 Sqm
Materials
Pot hole filling:
0.0345 cum 20-25mm HBG/HBT metal ( 1.00 x 1.00 x 0.030 x 1.15 )
0.0039 cum 10-12 mm size key chips ( 1.00 x 1.00 x 0.030 )x (13/100)
0.0030 cum Stone dust / Sand (1.00 x 1.00 x 0.003 )
2.1600 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.055) x 72Kgs/Cum
( Including tack coat )
Add extra for wastage of materials and re-carting / inter carting of materials
10.00 % on the cost of granite metal chips
T
Labour charges
#NAME?
2.8600 no
Add 15 % of labour charges towards mobility/ conveyance carting
15.00 % carting of men, material etc.
20.0 % Municipal Area Allowance
Add hire charges of bitumen boiler, cost of fuel, erection of caution boards, t
tamping, excavation, cleaning and all other items etc., required for finished i
work for patch work
739928810.xlsx.xls Page : 33
WORK SLIP
Name of the work: A.M. to Roads of Thipparthy Section Package for the year 2013-14
Amount of Revised Estimate : 6.85 Lakhs Name of the Agency : M/s Sri Laxmi WLCCS Ltd
Sl. As per Sanction As per Revised Estimate
Description of item Excess Less
No. Qty. Rate Per Amount Qty. Rate Per Amount
1 2 3 4 5 6 7 8 9 10 11 12
1 Providing B.T. Patchwork for pot holes of depth ranging from 70mm and
above, using 40mm HBG metal with required quantity of 10-12mm size HBG
key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. the edges to provide
firm vertical faces, cleaning, applying tack coat, filling the pot holes,
compacting and finishing and blinding the surface using stone dust/sand,
including cost of all materials, T&P, and labolur charges for all operations etc.
complete.
Madgulapally - Gangquarters road

484.74 275.00 Sqm 133304.00 484.740
AB 484.74 275.00 Sqm 133304.00
Tekumtal Bridge to Shettipalem road
282.50 280.00 Sqm 79100.00 282.500
AB 282.50 280.00 Sqm 79100.00 0.00
2 Providing B.T. Patchwork for pot holes of depth ranging from 50 to 70mm,
using 40mm HBG metal with required quantity of 10-12mm size HBG key
chips and 80/100 grade Bitumen at 80 Kgs/1Cum., including removal of the
loose material in the pot holes, trimming the edges to provide firm vertical
faces, cleaning, applying tack coat, filling the pot holes, compacting and
finishing and blinding the surface using stone dust/sand, including cost of all
materials, T&P and labolur charges for all operations etc. complete.

44.41 243.00 Sqm 10792.00 44.410
AB 44.41 243.00 Sqm 10792.00
5.85 247.00 Sqm 1445.00 5.850
AB 5.85 247.00 Sqm 1445.00 0.00
739928810.xlsx.xls Page : 34
1 2 3 4 5 6 7 8 9 10 11 12
3 Up rooting the Juliflora (Prosafis) jungle in the road boundary including

32017.00 3.30 Sqm 105656.00 32017.000
AB 32017.00 3.30 Sqm 105656.00
36917.20 3.30 Sqm 121827.00 36917.200
AB 36917.20 3.30 Sqm 121827.00
Panagal -Nakrekal road to Indloor road
#NAME? 3.30 Sqm #NAME? #NAME?
AB #NAME? 3.30 Sqm #NAME?
4 Making up loss of material / irregularities on the shoulder to the design level
by adding fresh approved soil and compacting with appropriate equipment as
per MORT&H specification No. 3003

5000.00 13.00 Sqm 65000.00 #NAME?
AB 5000.00 13.00 Sqm 65000.00
AE #NAME? 13.00 Sqm #NAME?
Panagal -Nakrekal road to Indloor road
10400.00 13.00 Sqm 135200.00 #NAME?
AB 10400.00 13.00 Sqm 135200.00
AE #NAME? 13.00 Sqm #NAME?
#NAME? Total value of work Rs: #NAME? 0.00 0.00
Deduct Tender premium @ (-) 28.46% Less #NAME?
#NAME?
Add Vat @ 5.0% #NAME? #NAME?
Add Cess @1.00% #NAME? #NAME?
Add towrds Painting KM HM stones 90000.00 89154.00
L.S for Unforeseen item and rounding off #NAME? #NAME?
858000.00 758000.00
758000.00
#NAME?
Total value of work done Add difference of T.P (ECV to TCV ) 0.00
739928810.xlsx.xls Page : 35
1 2 3 4 5 6 7 8 9 10 11 12
Tender Contract value 308580.00 758000.00
Difference/excess amount (-) #NAME? Excess sanctioned Estimate amount ( +) 858000.00
Net Excesss Rs. -100000.00 Less
% less = #NAME? Or Say -11.655% Less
308580.00
739928810.xlsx.xls Page : 36
ri Laxmi WLCCS Ltd
Remarks
13
Supplemental Data
Quantity Description of Item Rate per Amount

1 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix
macadem specification including cost,seignorage of all materials and including premixing the
material with water at OMC in Mechanical mix plant carriage of mixed material by tipper to site ,
laying in uniform layers with paver in base courses on well prepared surface and compacting with
Vibratory roller to acheive the desired density etc., as directed by the Engineer-in-Charge and as per
MoRT&H specification.406 (4th revision) for finished item of work. (Payment based on levels for
finished item of work)
Unit = cum Page 110,111 of MoRT&H SDB

Taking output = 225 cum
(A) Labour
0.48 nos. Mate 188.00 day Rs: 90.24
2.00 nos. Mazdoor skilled 193.40 day Rs: 386.80
10.00 nos. Mazdoor 146.00 day Rs: 1460.00
20.00% M.A. 1937.04 Rs: 387.41
Total Rs: 2324.45
(B) Machinery
6.60 hour Wet mix plant of 60 tonne hr. capacity 1320.00 hour Rs: 8712.00
6.00 hour Electric generating set 125 KVA 1090.00 hour Rs: 6540.00
6.00 hour front end loader 1 cum capacity 1320.00 hour Rs: 7920.00
6.00 hour Mechanical Paver finisher 100 TPH 1090.00 hour Rs: 6540.00
3.90 hour Vibratory roller 8-10 T 1550.00 hour Rs: 6045.00
3.00 hour Water tanker 345.00 hour Rs: 1035.00
Total Rs: 36792.00
(C) Material
89.10 cum 45 to 22.40 mm IRC & MoRT&H HBG M/C 1144.68 cum Rs: 101990.99
(Av. Of 40-45, 25-27, 19-22 mm )
118.80 cum 22.4 to 2.36 mm IRC & MoRT&H HBG M/C 1111.35 cum Rs: 132027.98
(Av. of 19-22 mm, 12-14 mm, 9.5-11.2
89.10 cum 2.36mm to 75 micron @ 30% (2.36mm & below) 395.60 cum Rs: 35247.96
Total Rs: 269266.93
(D) Over head charges @ 6% (10%-VAT)
6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) Rs: 18503.00
(E) Total of (A) + (B)+( C)+(D) Rs: 326886.38
(F) Add Contractors Profit at 10% on (E) Rs: 32688.64
Cost per 225 cum (E) + (F) Rs: 359575.02
Rate per 1 cum Rs: 1598.11
Rate to be adopted per 1 cum Rs: 1598.00
Cum
2 Providing and applying Prime Coat with bitumen emulsion (Medium Setting) bulk using emulsion
pressure distributor on prepared surface of Granular base including cleaning of road surface and
spraying emulsion at the rate of 0.60 Kg/sqm using emulsion pressure distributor for finished item
of work as directed by the Engineer-in-Charge and as per MoRT&H specification No.502.
Unit = 1 Sqm
Taking out put = 3500 sqm
a) Labour
0.08 day Mate 188.00 day Rs: 15.04
2.00 day Mazdoor 193.40 day Rs: 386.80
Rs: 401.84
20.00% M.A. 401.84 Rs: 80.37
0.00 % L.I.& L.A on Labour Charges 401.84 Rs: 0.00
Rs: 482.21
b) Machinery
2.80 hour Mechanical broom @ 1250 sqm/hour 290.00 hour Rs: 812.00
2.80 hour Air compressor 250 cfm 370.00 hour Rs: 1036.00
2.00 hour Emulsion pressure distributor @ 1750 sqm/ 690.00 hour Rs: 1380.00
1.00 hour Water tanker 6 kl capacity @ one trip/hour(T 345.00 hour Rs: 345.00
Rs: 3573.00
c) Material
2.10 ton Bitumen emulsion @ 0.6 Kg per sqm 29915.03 MT Rs: 62821.56
Rs: 62821.56
(D) Over head charges @ 6% (10%-VAT)
6.00 % Add for Over head charges @ 6% on (A)+(B)+( C) Rs: 4012.61
(E) Total of (A) + (B)+( C)+(D) Rs: 70889.38
Cost per 3500 sqm (E) + (F) Rs: 77978.32
Rate per 1 sqm Rs: 22.28
Rate to be adopted per 1 sqm Rs: 22.30
sqm
3 Forming embankment with Side earth by mechanical means upto SDR including pre-watering of
soil , removal of top soil, excavation of soils , depositing the soils 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 level for finished item of work).
Unit : Cum
Taking out put = 100 Cum Page 70 of MoRT&H SDB
(A) Labour
0.02 day Mate 188.00 day Rs: 3.76
0.50 day Mazdoor unskilled 146.00 day Rs: 73.00
20.00% M.A 76.76 Rs: 15.35
Rs: 92.11
(B) Machinery
100.00 cum Rate as per G.O. Ms No 10, Dt 26/7/2005 13.00 cum Rs: 1300.00
1.00 hour Motor Grador for Grading @ 100 cum per 2600.00 hour Rs: 2600.00
hour
4.00 hour Water tanker 6 KL 345.00 hour Rs: 1380.00
1.00 hour Vibratory roller 8T 1550.00 hour Rs: 1550.00
Rs: 6830.00
(C) Seigniorage charges
100.00 Cum Seigniorage charges 22.00 cum Rs: 2200.00
(D) Over head charges @6% (10%-VAT) on (A) + (B)+( C) Rs: 547.33
(E) Total of (A) + (B)+( C)+(D) Rs: 9669.44
Cost per 100 cum (E) + (F) Rs: 10636.38
Rate per Cum Rs: 106.36
Rate per 1 cum Rs: 106.00
1 Cum
ROAD METAL RATES
Periodical renewals of Narketpally - Nalgonda - Nagarjuna sagar road from Km. 21/0 to 26/0
NAME OF WORK ::-
and 31/8 to 37/0.
Deduct
Machine
Sl.N Source of Lead in Initial cost Blasting Seigniorage stacking Toal Cost
Description of Metal Conveyance crushing
o Supply Kms less stacking charges charges charges for per Cum
charges
conveyance
A) FOR ROAD WORKS

1 40 to 45 mm IRC and MoRTH 4 138.00 491.30 70.00 0.00 50.00 -8.70 740.60
WAL
HBG metal
HBG M/c metal WAL
-do-
HBG M/c metal
-do-
HBG M/c metal
HBG M/c metal -do-
6 9.5 to 11.20 mm IRC and MoRTH 4 138.00 551.30 70.00 137.83 50.00 -8.70 938.43
HBG M/c metal -do-
HBG M/c metal -do-
8 2.36 to 5 mm IRC and MoRTH 4 138.00 225.30 70.00 56.33 50.00 -8.70 530.93
HBG M/c metal -do-
9 HBG Stone chips 2.36mm 4 138.00 216.30 0.00 0.00 50.00 -8.70 395.60
-do-
and below
Asst.Executive Engineer(R&B) Dy. Executive Engineer(R&B) Executive Engineer(R&B)

Sec: Shaligouraram Sub.Div: Ramannapet Div: Bhongir
Name of work:
DATA
1 Providing BT patch work for pot holes of depth ranging from 50 to 70mm ,using 40mm HBG/HBT metal with required quantity
of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 42 kgs/1Cum of work for filling the pot holes and sealing
the filled up pot hole with a 15mm thick layer using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 72 /Kgs /1Cum.,
including removal of the loose material in the pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying
tack coat ,filling the pot holes to compacting and finishing and blinding the surface using stone dust/sand ,including cost of all
materials ,T&P and labour charges for all operations etc., complete.
Unit - 1 Sqm
Materials
Pot hole filling:
0.04950 cum 40 mm HBG/HBT metal ( 1.00 x 1.00 x 0.045 x 1.10 ) 1326.55 1.0 65.66
0.00585 cum 10-12 mm size key chips (1.00 x 1.00 x 0.045) x (13/100) 1374.55 1.0 8.04
1.89000 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.045) x 42 Kgs/Cum 46.6620 1.0 88.19
Sealing the pot hole:
0.01995 cum 10-12mm size HBG/HBT chips (1.00 x 1.00 x 0.015 x 1.33 ) 1374.55 1.0 27.42
0.00300 cum Stone dust / Sand (1.00 x 1.00 x 0.003 ) 1126.30 1.0 3.38
1.08000 Kgs VG 10 Grade bitumen ( 1.00 x 1.00 x 0.015 )x 72 Kgs/1Cum 46.6620 1.0 50.39
Add extra for wastage of materials and re-carting / inter
carting of materials @ 10% on the cost of granite metal
10.00 % 104.50 10.45
chips
TOTAL A= 253.53
Labour charges
Man Mazdoor for Pot hole filling with 40 mm HBG/HBT
2.8600 no metal( (0.070+0.050)/2*400 32.700 1.0 93.52
Add 15 % of labour charges towards mobility/ conveyance
15.00 % carting / re-carting of men, material etc. 93.52 14.03
0.0 % Municipal Area Allowance 107.55 0.00
Add hire charges of bitumen boiler, cost of fuel, erection of

caution boards, tools for tamping, excavation, cleaning and
all other items etc., required for finished item of work for
0.045
cum patch work 40.00 1.80
TOTAL B= 109.35
(C ) (excluding seigniorage) charges
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 362.88
0.00 % Add GST 362.88 1.0 0.00
362.88
Rate per sqm 363.00
2 Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT metal with required
quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of work for filling the pot holes and
sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 80 /Kgs
/1Cum., including removal of the loose material in the pot holes ,trimming the edges to provide firm vertical
faces ,cleaning ,applying tack coat ,filling the pot holes to compacting and finishing and blinding the surface using stone
Unit - 1 Sqm
Materials
Pot hole filling:
0.0345 cum 20-25mm HBG/HBT metal ( 1.00 x 1.00 x 0.030 x 1.15 ) 1525.55 1.00 52.63
0.0039 cum 10-12 mm size key chips ( 1.00 x 1.00 x 0.030 )x (13/100) 1374.55 1.00 5.36
2.1600 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.055) x 72Kgs/Cum 46.6620 1.00 100.79
10.00 % chips 61.37 6.14
TOTAL A= 168.30
Labour charges
2.8600 no metal( (0.025+0.035)/2*400 16.350 1.0 46.76

0.030 cum patch work 40.00 1.20
TOTAL B= 54.97
(C ) Seigniorage charges
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 223.27
0.00 % Add VAT 223.27 1.0 0.00
223.27
Rate per sqm 223.00
3 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix Macadem specification
including cost of all materials and including premixing the material with water at OMC in Mechanical mix plant carriage of
mixed material by tipper to site, laying in uniform layers with paver in base courses on well prepared surface and compacting
with Vibratory roller to acheive the desired density etc., as directed by the Engineer-in-Charge and as per MoRT&H
specification 406 (5th revision) for finished item of work.
(A) Labour
0.48 nos. Mate 580.00 day 278.40
2.00 nos. Mazdoor skilled 589.00 day 1178.00
10.00 nos. Mazdoor 545.00 day 5450.00
0% Municipal Area Allowance 6906.40 0.00
Total 6906.40
(B) Machinery
6.60 hr Wet mix plant of 60 tonne hr. capacity 2028.00 hr 13384.80
6.00 hr Electric generating set 125 KVA 1626.00 hr 9756.00
6.00 hr front end loader 1 cum capacity 2028.00 hr 12168.00
6.00 hr Mechanical Paver finisher 2771.00 hr 16626.00
3.90 hr Vibratory roller 8-10 T 3475.20 hr 13553.28
3.00 hr Water tanker 769.00 hr 2307.00
Total 67795.08
(C) Material
45 to 22.40mm IRC&MoRT&H
89.10 cum 1455.88 cum 129719.25
HBG M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )

118.80 cum 22.4 to 2.36mm IRC&MoRT&H HBG M/C metal@40% 1344.15 cum 159685.08
(Av. Of 19-22mm, 12-14mm, 9.5-
11.2mm, 5-7mm,
89.10 cum 2.36 -to5mm
2.36mm ) @ 30% (2.36mm & below)
75 micron 1126.30 cum 100353.37
Total 389757.70
(D) Over head charges
5.00% Over head charges 5% on (A) + (B)+(C) 464459.18 23222.96
(E) Total of (A) + (B)+( C)+(D) 487682.14
(F) Add Contractors Profit at 10% on (E) 48768.21
Cost per 225 cum (E) + (F) 536450.35
Rate per 1 cum 2384.22
Rate to be adopted per 1 cum 2384.00
Cum
4 Providing B.T. Patchwork for pot holes of depth ranging from 70mm and above, using 40mm HBG metal with required
quantity of 10-12mm size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of work for filling the pot holes and
sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG chips and 80/100 grade Bitumen at 80 Kgs/1Cum.,
including removal of the loose material in the pot holes, trimming the edges to provide firm vertical faces, cleaning, applying
tack coat, filling the pot holes, compacting and finishing and blinding the surface using stone dust/sand, including cost of all
Unit - 1 Sqm
Materials
Pot hole filling:
10.00 % chips 121.03 12.10
TOTAL A= 304.61
Labour charges
2.8600 no metal( (0.070)* 38.150 1.0 109.11
Add 15 % of labour charges towards mobility/ conveyance ,l


0.045
cum patch work 40.00 1.80
TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 431.89
0.00 % Add GST 431.89 1.0 0.00
431.89
Rate per sqm 432.00
5 Up rooting the Juliflora (Prosafis) jungle in the road boundary including uprooting and removing of Juliflora stumps rom the
road berms and all labour charges and including all incidental and operational charges, etc., complete for finished item of
work and as directed by the Engineer-in-Charge.
Unit - 1 Sqm
Rate per sqm 4.00
6 Stripping the excess soil from the shoulder surface to achieve the approved level for sectioning the berms/ shoulders as per
MORT&H Specification No. 3003
Unit - 1 Sqm
Taking out put of 100 Sqm. And assuming average depth of
stripping as 75mm, quantity of earth cutting involved =
7.50 Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50
Total Rate per 100 Sqm A= 1530.50

Rate per sqm 15.31
7 Making up of loss of material/irregularities on shoulder to the design level by adding fresh approved soil and compacting it
with appropriate equipment
Unit - 1 Sqm
stripping as 150mm, quantity of fresh material = 15.0 Cum.
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
0.25 Day Excavator 1.0 Cum bucket capacity at 60 cum per hour 3571.00 1.0 892.75
0.10 Add 10% for cost of transportation to cover loading and unloading892.7500 1.0 89.28
12.00 Hr Plate Compactor @25 Sqm per Hour 59.00
Rate per sqm 37.37
3.7
17.2
15.6
7.8
Quarry Map
Name of Work:
District.
Madgulapally-Gangquarters Road km.0/0-21/0
5/0
Sand
Nakrekal - Gurajala road Metal Quarry Quarry
100/0 112/6 113/0 115/6 116/0 NH 65 125/6 126/0

15/0 0/0
0/2 2/8
19/2 I-C road 26/4
Nalgonda- Panagal-
Kattangur Nakrekal road Nakrekal - 22/8 18/0
road Wazeerabad road 11/0
6/0 Pazzur road 21/0 Tekumatla bridge-Shettipalem road
0/0 1/0 11/2 11/6
Madgulapally-Gangquarters road
3/3 0/0 Metal Crusher
0/0 17/0 0/0 34/0

18/6 35/4 42/0 53/0
Naketpally - Addanki road
Metal:
Weighted Average lead
From Km 116/0 to to 125/6 of Addanki road = 9.60
Cart Tract from NH65 to Metal Quarry = 3.00
From Km. 0/0 to 2/8 of Tekumatla -Shettipalem road = 2.80
From Km. 21/0 to 26/4 of Madgulapally-Gangquarters road = 5.40
Working reach from Km. 0/0 to Km. 21/0 M-G road = 10.50
Total : = 31.30
Or say : = 32.00 Kms
Sand:
From Km. 125/6 to 126/0 on NH 65 = 0.40
From Km. 0/0 to 33/8 of Tekumatla Bridge to Shettipalem road = 33.80
Working reach from Km. 0/0 to Km. 21/0 M-G road = 10.50
Total : = 52.90
Bitumen:
From Vizag to Madgulapally = 536.00
Working reach from km.0/0-21/0 on MG road = 10.50
Total : = 546.50
Or say : = 547.00 Kms
From Chennai to Madgulapally = 494.00

Working reach from km.0/0-21/0 on MG road = 10.50
Total : = 504.50
Or say : = 505.00 Kms
Quarry Map
Name of Work: AM to Mahaboob nagar - Nalgonda Road from km 148/0 to 154/0 in Nalgonda District
AM to Mahaboob nagar - Nalgonda Road from km 148/0 to 154/0 in Nalgonda District
5/0
Sand
112/6 113/0 115/6 116/0 NH 65 125/6 126/0

15/0 0/0
0/2 2/8
19/2 I-C road 24/6
Nalgonda- Panagal-
0/0 1/0 9/0 11/2 11/6
Madgulapally-Gangquarters road
0/0 17/0 0/0 34/0

18/6 35/4 42/0 53/0
6/0 9/0 '11/2

3.00km 2.20km
Quarry
Metal:
Working reach from Km. 6/0 to Km. 11/2 Indloor road = (1.50)(3)+1.10(2.20)
= 3.0+2.20
= 1.33
Or say : = 2.00 Kms
Sand:
From Km. 125/6 to 113/0 on NH 65 = 12.60
From Km. 0/0 to 12/2 on NW Road = 12.60
Working reach on indloor road km.6/0-11/2 = 2.60
Total : = 27.80
Bitumen:
From Vizag to Thipparthy = 528.00
From km.17/0 to 11/6 on NW Road = 5.40
Working reach from km.6/0 to 11/2 on indloor road = 2.60
Total : = 536.00
Or say : = 536.00 Kms
From Chennai to Thipparthy = 501.00

From km.17/0 to 11/6 on NW Road = 5.40
Working reach from km.6/0 to 11/2 on indloor road = 2.60
Total : = 509.00
Or say : = 509.00 Kms
AM to Roads of Kangal Section Package - II for the year 2023-24 in Nalgonda
District.
Seigniorage Charges
3) WMM 35.00 1.3200 97.50 4504.50
13653.90
4) 5th KM stone 0.00 0.90 0.00 0.45 0.00
5) Kilometer stone 0.00 0.90 0.00 0.45 0.00

Rate 75.00 40.00
0.00 + 0.00 0.00
Total= 13653.90
Say 13654.00
Name of work: AM to Roads of Kangal Section Package - II for the year 2023-24 in Nalgonda District.
DATA
On Nalgonda to Kurampally Road from km 14/0 to 21/5
Providing BT patch work for pot holes of depth ranging from 50 to 70mm ,using 40mm HBG/HBT metal with
required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 42 kgs/1Cum of work
for filling the pot holes and sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG/HBT
chips and VG 10 grade bitumen at 72 /Kgs /1Cum., including removal of the loose material in the pot
holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes to
compacting and finishing and blinding the surface using stone dust/sand ,including cost of all materials ,T&P
and labour charges for all operations etc., complete.
Unit - 1 Sqm
Materials
Pot hole filling:
0.04950 cum 40 mm HBG/HBT metal ( 1.00 x 1.00 x 0.045 x 1.10 ) 1081.51 1.0
0.00585 cum 10-12 mm size key chips (1.00 x 1.00 x 0.045) x (13/100) 1129.51 1.0
1.89000 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.045) x 42 Kgs/Cum 46.6140 1.0
0.01995 cum 10-12mm size HBG/HBT chips (1.00 x 1.00 x 0.015 x 1.33 ) 1129.51 1.0
0.00300 cum Stone dust / Sand (1.00 x 1.00 x 0.003 ) 881.26 1.0
1.08000 Kgs VG 10 Grade bitumen ( 1.00 x 1.00 x 0.015 )x 72 Kgs/1Cum 46.6140 1.0
10.00 % carting of materials @ 10% on the cost of granite metal chips 85.31
TOTAL A=
Labour charges
Man Mazdoor for Pot hole filling with 40 mm HBG/HBT metal(
2.8600 no (0.070+0.050)/2*400 32.700 1.0
15.00 % carting / re-carting of men, material etc. 93.52
0.0 % Municipal Area Allowance 107.55

0.045 cum all other items etc., required for finished item of work for 40.00
TOTAL B=
0.045 cum METAL 0.00 1.00
(A+B+C)
0.00 % Add GST 341.63 1.0
Rate per sqm
Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT metal
with required quantity of 10-12 mm size HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of
work for filling the pot holes and sealing the filled up pot hole with a 15mm thick layer using 10-12mm
HBG/HBT chips and VG 10 grade bitumen at 80 /Kgs /1Cum., including removal of the loose material in the
pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes
to compacting and finishing and blinding the surface using stone dust/sand ,including cost of all
Unit - 1 Sqm
Materials
Pot hole filling:
0.0345 cum 20-25mm HBG/HBT metal ( 1.00 x 1.00 x 0.030 x 1.15 ) 1280.51 1.00
0.0039 cum 10-12 mm size key chips ( 1.00 x 1.00 x 0.030 )x (13/100) 1129.51 1.00
2.1600 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.055) x 72Kgs/Cum 46.6140 1.00
TOTAL A=
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0
0.030 cum 40.00
patch work
TOTAL B=
0.030 cum METAL 0.00 1.00
(A+B+C)
0.00 % Add VAT 212.02 1.0
Rate per sqm

Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix Macadem
specification including cost of all materials and including premixing the material with water at OMC in
Mechanical mix plant carriage of mixed material by tipper to site, laying in uniform layers with paver in base
courses on well prepared surface and compacting with Vibratory roller to acheive the desired density etc., as
directed by the Engineer-in-Charge and as per MoRT&H specification 406 (5 th revision) for finished item of
work.

(A) Labour
0.48 nos. Mate 580.00 day
2.00 nos. Mazdoor skilled 589.00 day
10.00 nos. Mazdoor 545.00 day
0% Municipal Area Allowance 6906.40
Total
(B) Machinery
6.60 hr Wet mix plant of 60 tonne hr. capacity 2028.00 hr
6.00 hr Electric generating set 125 KVA 1626.00 hr
6.00 hr front end loader 1 cum capacity 2028.00 hr
6.00 hr Mechanical Paver finisher 0.00 hr
3.90 hr Vibratory roller 8-10 T 0.00 hr
3.00 hr Water tanker 769.00 hr
Total
(C) Material
45 to 22.40mm IRC&MoRT&H HBG
89.10 cum 1210.85 cum
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
118.80 cum 22.4 to 2.36mm IRC&MoRT&H HBG M/C metal@40% 1099.11 cum
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
89.10 cum 2.36mm to 75 micron @ 30% (2.36mm & below) 881.26 cum
Total
5.00% Over head charges 5% on (A) + (B)+(C) 361503.6
(E) Total of (A) + (B)+( C)+(D)
(F) Add Contractors Profit at 10% on (E)
Cost per 225 cum (E) + (F)
Rate per 1 cum
Rate to be adopted per 1 cum
Providing B.T. Patchwork for pot holes of depth ranging from 70mm and above, using 40mm HBG metal with
required quantity of 10-12mm size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of work for
filling the pot holes and sealing the filled up pot hole with a 15mm thick layer using 10-12mm HBG chips and
4 80/100 grade Bitumen at 80 Kgs/1Cum., including removal of the loose material in the pot holes, trimming
the edges to provide firm vertical faces, cleaning, applying tack coat, filling the pot holes, compacting and
finishing and blinding the surface using stone dust/sand, including cost of all materials, T&P, and labolur
charges for all operations etc. complete.
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A=
Labour charges
2.8600 no (0.070)* 38.150 1.0

TOTAL B=
0.045 cum METAL 0.00 1.00
(A+B+C)
0.00 % Add GST 407.26 1.0
Rate per sqm

Up rooting the Juliflora (Prosafis) jungle in the road boundary including uprooting and removing of Juliflora
5 stumps rom the road berms and all labour charges and including all incidental and operational charges, etc.,
complete for finished item of work and as directed by the Engineer-in-Charge.
Unit - 1 Sqm
Rate per sqm
Stripping the excess soil from the shoulder surface to achieve the approved level for sectioning the berms/
6 shoulders as per MORT&H Specification No. 3003
Unit And
Taking out put of 100 Sqm. - 1 Sqm
assuming average depth of
stripping as 75mm, quantity of earth cutting involved = 7.50
Cum.
Labour
0.10 Day Mate 580.00 1.0
2.50 Day Mazdoor 589.00 1.0
Total Rate per 100 Sqm A=

Rate per sqm
Making up of loss of material/irregularities on shoulder to the design level by adding fresh approved soil and
7 compacting it with appropriate equipment
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0
4.50 Day Mazdoor 589.00 1.0
Machinery
0.25 Day Excavator 1.0 Cum bucket capacity at 60 cum per hour 3571.00 1.0
0.00 Day Tipper (L is avg lead in Km for borrowed earth) 2028.00 1.0
0.10 Add 10% for cost of transportation to cover loading and unloading892.7500 1.0
Rate per sqm

gonda District.
/HBT metal with

1Cum of work
2mm HBG/HBT
n the pot
he pot holes to
l materials ,T&P
53.53
6.61
88.10
22.53
2.64
50.34
8.53
232.28
93.52
14.03
0.00
1.80
109.35
0.00
341.63
0.00
341.63
341.60
BG/HBT metal
kgs/1Cum of
10-12mm
material in the
ng the pot holes
f all
44.18
4.41
2.64
100.69
5.12
157.04
46.76
7.01
0.00
1.20
54.97
0.00
212.02
0.00
212.02
212.00
Mix Macadem
t OMC in
h paver in base
d density etc., as
nished item of
278.40
1178.00
5450.00
0.00
6906.40
13384.80
9756.00
12168.00
0.00
0.00
2307.00
37615.80
107886.36
130574.56
78520.48
316981.40
18075.2
379578.8
37957.9
417536.7
1855.72
1856.00
Cum
m HBG metal with
m. of work for
m HBG chips and
oles, trimming
mpacting and
and labolur
65.43
8.13
115.37
22.59
2.64
55.94
9.88
279.98
109.11
16.37
0.00
1.80
127.28
0.00
407.26
0.00
407.26
407.30
ving of Juliflora
al charges, etc.,
4.00
ng the berms/
58.00
1472.50
1530.50
15.31
pproved soil and
104.40
2650.50
892.75
0.00
89.28
0.00
3736.93
37.37
R.M.R

Initial Rate Deduct Lead
Locatio Machine
Lead less Blasting charges for
S.No. Nature of Material n of Lead crushing Rate /Cum
charges Stacking charges initial lead of
Quarry charges
charges 1km
40 - 45mm IRC HBG Crushed

1 WAL 12.00 209.48 909.00 0.00 0.00 -36.97 1081.51
Metal

2 do 12.00 209.48 1098.00 0.00 0.00 -36.97 1270.51
Metal

3 do 12.00 209.48 1108.00 0.00 0.00 -36.97 1280.51
Metal

4 do 12.00 209.48 1057.00 0.00 0.00 -36.97 1229.51
Metal
9.5 - 11.2mm IRC HBG

5 do 12.00 209.48 957.00 0.00 0.00 -36.97 1129.51
Crushed Metal

6 do 12.00 209.48 806.00 0.00 0.00 -36.97 978.51
Metal
2.36 - 5mm IRC HBG Crushed

7 do 12.00 209.48 705.00 0.00 0.00 -36.97 877.51
Metal
2.36mm and below HBG stone

8 do 12.00 209.48 567.00 - 141.75 -36.97 881.26
chips
HBG/HBT SS 5 METALS ( QUARRY LEADS )
9 6 mm size M.C. Chips do 12.00 209.48 806.00 0.00 0.00 -36.97 978.51
12 20 mm size M.C. Metal do 12.00 209.48 1108.00 0.00 0.00 -36.97 1280.51
13 25 mm size M.C. Metal do 12.00 209.48 1098.00 - 0.00 -36.97 1270.51
15 Sand for Mortar do 14.00 240.11 600.00 -38.38 801.73
16 Sand for Concrete do 12.00 209.48 662.00 -38.38 833.10
17 gravel do 5.00 102.28 109.00 -38.38 172.90
18 Hume pipes 600 mm Dia Np4 do 45.00 359.56 3708.00 0.00 4067.56
20 Hume pipes1000 mmDia Np4 do 45.00 778.81 11195.00 0.00 11973.81

Executive Engineer
13.2 566.7
23.4
COST OF BITUMEN / MT

District.
VG -10 Bulk
01.12.2023
Chennai
Basic Price 44570.00
44570.00
Lead Charges
Lead from Chennai to working site 511.00
Lead charges for bulk 2/km 2044.00
Total 46614.00
Adopted Rate= 46614.00

Executive Engineer
DATA
On M-N Road to Kurampally (via) Regatte Road from km 0/0 to 11/8
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A=
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0

TOTAL B=
0.045 cum METAL 0.00 1.00
(A+B+C)
0.00 % Add GST 347.04 1.0
Rate per sqm
Unit - 1 Sqm
Materials
Pot hole filling:
0.0345 cum 20-25mm HBG/HBT metal ( 1.00 x 1.00 x 0.030 x 1.15 ) 1341.77 1.00
0.0039 cum 10-12 mm size key chips ( 1.00 x 1.00 x 0.030 )x (13/100) 1190.77 1.00
2.1600 Kgs VG 10 Grade bitumen (1.00 x 1.00 x 0.055) x 72Kgs/Cum 46.6500 1.00
TOTAL A=
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0
0.030 cum 40.00
patch work
TOTAL B=
0.030 cum METAL 0.00 1.00
(A+B+C)
0.00 % Add VAT 214.87 1.0
Rate per sqm

work.
(A) Labour
0.48 nos. Mate 580.00 day
2.00 nos. Mazdoor skilled 589.00 day
10.00 nos. Mazdoor 545.00 day
0% Municipal Area Allowance 6906.40
Total
(B) Machinery
6.60 hr Wet mix plant of 60 tonne hr. capacity 2028.00 hr
6.00 hr Electric generating set 125 KVA 1626.00 hr
6.00 hr front end loader 1 cum capacity 2028.00 hr
6.00 hr Mechanical Paver finisher 0.00 hr
3.90 hr Vibratory roller 8-10 T 0.00 hr
3.00 hr Water tanker 769.00 hr
Total
(C) Material
89.10 cum 1272.11 cum
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
118.80 cum 22.4 to 2.36mm IRC&MoRT&H HBG M/C metal@40% 1160.37 cum
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
89.10 cum 2.36mm to 75 micron @ 30% (2.36mm & below) 942.52 cum
Total
5.00% Over head charges 5% on (A) + (B)+(C) 379697.7
(E) Total of (A) + (B)+( C)+(D)
(F) Add Contractors Profit at 10% on (E)
Cost per 225 cum (E) + (F)
Rate per 1 cum
Rate to be adopted per 1 cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A=
Labour charges
2.8600 no (0.070)* 38.150 1.0

TOTAL B=
0.045 cum METAL 0.00 1.00
(A+B+C)
0.00 % Add GST 413.51 1.0
Rate per sqm

Unit - 1 Sqm
Rate per sqm
Unit And
Labour
0.10 Day Mate 580.00 1.0
2.50 Day Mazdoor 589.00 1.0

Rate per sqm
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0
4.50 Day Mazdoor 589.00 1.0
Machinery
0.25 Day Excavator 1.0 Cum bucket capacity at 60 cum per hour 3571.00 1.0
0.00 Day Tipper (L is avg lead in Km for borrowed earth) 2028.00 1.0
0.10 Add 10% for cost of transportation to cover loading and unloading892.7500 1.0
Rate per sqm

gonda District.
8
/HBT metal with
1Cum of work
2mm HBG/HBT
n the pot
he pot holes to
l materials ,T&P
56.57
6.97
88.17
23.76
2.83
50.38
9.01
237.69
93.52
14.03
0.00
1.80
109.35
0.00
347.04
0.00
347.04
347.00
BG/HBT metal
kgs/1Cum of
10-12mm
material in the
ng the pot holes
f all
46.29
4.64
2.83
100.76
5.38
159.90
46.76
7.01
0.00
1.20
54.97
0.00
214.87
0.00
214.87
214.90
Mix Macadem
t OMC in
h paver in base
d density etc., as
nished item of
278.40
1178.00
5450.00
0.00
6906.40
13384.80
9756.00
12168.00
0.00
0.00
2307.00
37615.80
113344.58
137852.19
83978.71
335175.48
18984.9
398682.6
39868.3
438550.8
1949.11
1949.00
Cum
m HBG metal with
m. of work for
m HBG chips and
oles, trimming
mpacting and
and labolur
69.14
8.57
115.46
23.82
2.83
55.98
10.44
286.24
109.11
16.37
0.00
1.80
127.28
0.00
413.51
0.00
413.51
413.50
ving of Juliflora
al charges, etc.,
4.00
ng the berms/
58.00
1472.50
1530.50
15.31
pproved soil and
104.40
2650.50
892.75
0.00
89.28
0.00
3736.93
37.37
R.M.R

Location Machine
Lead less Blasting charges for
S.No. Nature of Material of Lead crushing Rate /Cum
charges Stacking charges initial lead
Quarry charges
charges of 1km
40 - 45mm IRC HBG

1 WAL 16.00 270.74 909.00 0.00 0.00 -36.97 1142.77
Crushed Metal
25 - 27mm IRC HBG

2 do 16.00 270.74 1098.00 0.00 0.00 -36.97 1331.77
Crushed Metal
19 - 22mm IRC HBG

3 do 16.00 270.74 1108.00 0.00 0.00 -36.97 1341.77
Crushed Metal
12 - 14mm IRC HBG

4 do 16.00 270.74 1057.00 0.00 0.00 -36.97 1290.77
Crushed Metal

5 do 16.00 270.74 957.00 0.00 0.00 -36.97 1190.77
Crushed Metal

6 do 16.00 270.74 806.00 0.00 0.00 -36.97 1039.77
Metal
2.36 - 5mm IRC HBG

7 do 16.00 270.74 705.00 0.00 0.00 -36.97 938.77
Crushed Metal
2.36mm and below HBG

8 do 16.00 270.74 567.00 - 141.75 -36.97 942.52
stone chips
17 gravel do 5.00 102.28 109.00 -38.38 172.90

Executive Engineer
13.2 566.7
23.4

District.
VG -10 Bulk
Chennai
44570.00
Lead Charges
Total 46650.00

Executive Engineer
DATA
On M-N Road to Yacharam Road from km 0/0 to 10/0
Unit - 1 Sqm
Materials
Pot hole filling:
10.00 % carting of materials @ 10% on the cost of granite metal chips 109.91 10.99
TOTAL A= 259.55
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0 93.52

0.045 cum all other items etc., required for finished item of work for 40.00 1.80
TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 368.90
0.00 % Add GST 368.90 1.0 0.00
368.90
Rate per sqm 368.90
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 171.48
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0 46.76
0.030 cum 40.00 1.20
patch work
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 226.46
0.00 % Add VAT 226.46 1.0 0.00
226.46
Rate per sqm 226.50
work.
(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
89.10 cum 1524.80 cum 135859.75
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
89.10 cum 2.36mm to 75 micron @ 30% (2.36mm & below) 1195.22 cum 106493.88
Total 410226.04
(E) Total of (A) + (B)+( C)+(D) 477485.7
Cost per 225 cum (E) + (F) 525234.2
Cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 311.57
Labour charges
2.8600 no (0.070)* 38.150 1.0 109.11

TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 438.84
0.00 % Add GST 438.84 1.0 0.00
438.84
Rate per sqm 438.80
Unit - 1 Sqm
Rate per sqm 4.00
Unit And
Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
0.00 Day Tipper (L is avg lead in Km for borrowed earth) 2028.00 1.0 0.00
12.00 Hr Plate Compactor @25 Sqm per Hour 59.00 0.00
Rate per sqm 37.37

R.M.R

Locatio Machine
Lead less Blasting charges for Rate
S.No. Nature of Material n of Lead crushing
charges Stacking charges initial lead of /Cum
Quarry charges
charges 1km

1 WAL 33.00 523.43 909.00 0.00 0.00 -36.97 1395.47
Metal

2 do 33.00 523.43 1098.00 0.00 0.00 -36.97 1584.47
Metal

3 do 33.00 523.43 1108.00 0.00 0.00 -36.97 1594.47
Metal

4 do 33.00 523.43 1057.00 0.00 0.00 -36.97 1543.47
Metal

5 do 33.00 523.43 957.00 0.00 0.00 -36.97 1443.47
Crushed Metal

6 do 33.00 523.43 806.00 0.00 0.00 -36.97 1292.47
Metal

7 do 33.00 523.43 705.00 0.00 0.00 -36.97 1191.47
Metal

8 do 33.00 523.43 567.00 - 141.75 -36.97 1195.22
chips
17 gravel do 5.00 102.28 109.00 -38.38 172.90

Executive Engineer
13.2 566.7
23.4

District.
VG -10 Bulk
01.12.2023
Chennai
44570.00
Lead Charges
Total 46682.00

Executive Engineer
DATA
On Kangal - Mall Road from km 3/0-11/0
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 252.21
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0 93.52

TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 361.56
0.00 % Add GST 361.56 1.0 0.00
361.56
Rate per sqm 361.60
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 167.58
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0 46.76
0.030 cum 40.00 1.20
patch work
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 222.56
0.00 % Add VAT 222.56 1.0 0.00
222.56
Rate per sqm 222.60
work.

(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
89.10 cum 1440.57 cum 128354.69
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
Total 385209.18
(E) Total of (A) + (B)+( C)+(D) 451217.9
Cost per 225 cum (E) + (F) 496339.7
Cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 303.06
Labour charges
2.8600 no (0.070)* 38.150 1.0 109.11

TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 430.34
0.00 % Add GST 430.34 1.0 0.00
430.34
Rate per sqm 430.30
Unit - 1 Sqm
Rate per sqm 4.00
Unit And
Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
Rate per sqm 37.37
R.M.R

Machine
Location Lead less Blasting charges for
S.No. Nature of Material Lead crushing Rate /Cum
of Quarry charges Stacking charges initial lead of
charges
charges 1km

1 WAL 27.00 439.20 909.00 0.00 0.00 -36.97 1311.24
Metal

2 do 27.00 439.20 1098.00 0.00 0.00 -36.97 1500.24
Metal

3 do 27.00 439.20 1108.00 0.00 0.00 -36.97 1510.24
Metal

4 do 27.00 439.20 1057.00 0.00 0.00 -36.97 1459.24
Metal

5 do 27.00 439.20 957.00 0.00 0.00 -36.97 1359.24
Crushed Metal

6 do 27.00 439.20 806.00 0.00 0.00 -36.97 1208.24
Metal

7 do 27.00 439.20 705.00 0.00 0.00 -36.97 1107.24
Metal

8 do 27.00 439.20 567.00 - 141.75 -36.97 1110.99
chips
17 gravel do 5.00 102.28 109.00 -38.38 172.90
566.7
23.4

District.
VG -10 Bulk
01.12.2023
Chennai
44570.00
Lead Charges
Total 46658.00

Quarry Map
Name of Work: AM to Roads of Kangal Section Package - I for the year 2023-24 in Nalgonda District.
#REF!
5/0
Sand
100/0 112/6 113/0 115/6 116/0 NH 65 125/6 126/0

15/0 0/0
0/2 2/8
19/2 I-C road 26/4
Nalgonda- Panagal-
0/0 1/0 11/2 11/6 20/0
Kukkadam-pamulapahad Road
0/0 17/0 0/0 0/0 34/0

18/6 35/4 42/0 46/2 53/0
Metal:
From Km 116/0 to to 125/6 of Addanki road = 9.60
Cart Tract from NH65 to Metal Quarry = 3.00
Working reach from Km. 0/0 to Km. 20/0 K-P road = 10.00
Total : = 33.80
Sand:
From Km. 125/6 to 126/0 on NH 65 = 0.40
From Km. 0/0 to 33/8 of Tekumatla Bridge to Shettipalem road = 33.80
Working reach from Km. 0/0 to Km. 20/0 K-P road = 10.00
Total : = 55.40
Bitumen:
From Vizag to Kukkadam = 512.00
Working reach from km.0/0-20/0 on KP road = 10.00
Total : = 522.00
Or say : = 522.00 Kms
From Chennai to Kukkadam = 490.00
Working reach from km.0/0-20/0 on KP road = 10.00
Total : = 500.00
Or say : = 500.00 Kms
DATA
On Kangal - Chintagudem Road from km. 0/0-10/0
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 253.53
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0 93.52

TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 362.88
0.00 % Add GST 362.88 1.0 0.00
362.88
Rate per sqm 362.90
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 168.30
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0 46.76
0.030 cum 40.00 1.20
patch work
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 223.27
0.00 % Add VAT 223.27 1.0 0.00
223.27
Rate per sqm 223.30
work.
(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
89.10 cum 1455.88 cum 129719.25
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
Total 389757.70
(E) Total of (A) + (B)+( C)+(D) 455993.9
Cost per 225 cum (E) + (F) 501593.3
Cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 304.61
Labour charges
2.8600 no (0.070)* 38.150 1.0 109.11

TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 431.89
0.00 % Add GST 431.89 1.0 0.00
431.89
Rate per sqm 431.90
Unit - 1 Sqm
Rate per sqm 4.00
Unit And
Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
Rate per sqm 37.37

R.M.R

Machine
Location of Lead less Blasting charges for
S.No. Nature of Material Lead crushing Rate /Cum
Quarry charges Stacking charges initial lead of
charges
charges 1km

1 WAL 28.00 454.52 909.00 0.00 0.00 -36.97 1326.55
Metal

2 do 28.00 454.52 1098.00 0.00 0.00 -36.97 1515.55
Metal

3 do 28.00 454.52 1108.00 0.00 0.00 -36.97 1525.55
Metal

4 do 28.00 454.52 1057.00 0.00 0.00 -36.97 1474.55
Metal

5 do 28.00 454.52 957.00 0.00 0.00 -36.97 1374.55
Crushed Metal

6 do 28.00 454.52 806.00 0.00 0.00 -36.97 1223.55
Metal

7 do 28.00 454.52 705.00 0.00 0.00 -36.97 1122.55
Metal

8 do 28.00 454.52 567.00 - 141.75 -36.97 1126.30
chips
17 gravel do 5.00 102.28 109.00 -38.38 172.90

Executive Engineer

District.
VG -10 Bulk
01.12.2023
Chennai
44570.00
Lead Charges
Total 46662.00

Executive Engineer
LEAD STATEMENT
1 On Kangal - Chintagudem Road from km. 0/0-10/0
WAL for Metal

from km 10/0 to 1/4 on Nalgonda - Choutuppal Road 8.6
Rural Police station Road from km 0/0 to 1/4 1.4
On NH- 565 0.20 km
from km 163/4 to 150/8 on M-N Road 12.60

Working Reach (0.0-10.0)/2 5.00 km
27.80 km
Say 28.00 km
WAL for Bitumen
from chennai to Nalgonda 502.00 km

On NH-565 3.50 km
from km 163/4 to 150/8 on M-N Road 12.60 km
523.10 km
Say 523.00 km
2 On Kangal - Mall Road from km 3/0-11/0
WAL for Metal

from km 10/0 to 1/4 on Nalgonda - Choutuppal Road 8.60 km
Rural Police station Road from km 0/0 to 1/4 1.40
On NH- 565 0.20
from km 163/4 to 150/8 on M-N Road 12.60
26.80 km
Say 27.00 km
WAL for Bitumen
On NH-565 3.50 km
522.10 km
Say 522.00 km
WAL for Metal

Rural Police station Road from km 0/0 to 1/4 1.40 km
On NH- 565 0.20 km
32.60 km
Say 33.00 km
WAL for Bitumen
On NH-565 3.50 km
527.90 km
Say 528.00 km
WAL for Metal

On NH- 565 0.20 km
16.10 km
Say 16.00 km
WAL for Bitumen
On NH-565 3.50 km
520.00 km
Say 520.00 km
WAL for Metal

11.75 km
Say 12.00 km
WAL for Bitumen
On NH-565 3.30 km
Rural police station Road 1.40 km
Nalgonda - Choutuppal road from km 1/4-2/0 0.60
511.05 km
Say 511.00 km

Executive Engineer
Name of work: AM to Roads of Kangal Section Package - I for the year 2023-24 in Nalgonda District.
DATA
On M-N Road to Mukkamala Road from km 0/0 to 13/4
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 262.80
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0 93.52

TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 372.15
0.00 % Add GST 372.15 1.0 0.00
372.15
Rate per sqm 372.10
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 173.20
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0 46.76
0.030 cum 40.00 1.20
patch work
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 228.18
0.00 % Add VAT 228.18 1.0 0.00
228.18
Rate per sqm 228.20
work.

(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
89.10 cum 1563.09 cum 139271.14
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
Total 421597.33
(E) Total of (A) + (B)+( C)+(D) 489425.5
Cost per 225 cum (E) + (F) 538368.1
Cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 315.34
Labour charges
2.8600 no (0.070)* 38.150 1.0 109.11

TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 442.61
0.00 % Add GST 442.61 1.0 0.00
442.61
Rate per sqm 442.60
Unit - 1 Sqm
Rate per sqm 4.00
6
shoulders as per MORT&H Specification No. 3003
Unit And
Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
7
compacting it with appropriate equipment
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
Rate per sqm 37.37

AM to Roads of Kangal Section Package - I for the year 2023-24 in

Nalgonda District.

VG -10 Bulk
01.12.2023
Visakha Chennai
44570.00
Lead Charges
Total 46670.00

Executive Engineer
R.M.R
Initial Deduct Lead

Machine
Location Lead Rate less Blasting charges for Rate
S.No. Nature of Material Lead crushing
of Quarry charges Stacking charges initial lead of /Cum
charges
charges 1km
40 - 45mm IRC HBG

1 WAL 36.00 561.72 909.00 - - -36.97 1433.75
Crushed Metal
25 - 27mm IRC HBG
2 do 36.00 561.72 1098.00 - - -36.97 1622.75
Crushed Metal
19 - 22mm IRC HBG
3 do 36.00 561.72 1108.00 - - -36.97 1632.75
Crushed Metal
12 - 14mm IRC HBG
4 do 36.00 561.72 1057.00 - - -36.97 1581.75
Crushed Metal
5 do 36.00 561.72 957.00 - - -36.97 1481.75
Crushed Metal
6 do 36.00 561.72 806.00 - - -36.97 1330.75
Metal
2.36 - 5mm IRC HBG
7 do 36.00 561.72 705.00 - - -36.97 1229.75
Crushed Metal
8 do 36.00 561.72 567.00 - 141.75 -36.97 1233.50
stone chips
9 6 mm size M.C. Chips do 36.00 561.72 806.00 - - -36.97 1330.75
12 20 mm size M.C. Metal do 36.00 561.72 1108.00 - - -36.97 1632.75

15 Sand for Mortar do 23.00 377.94 872.00 - - -38.38 1211.57
16 Sand for Concrete do 23.00 377.94 662.00 - - -38.38 1001.57

1317.793
1207.826
algonda
DATA
On Gurrampode - Musalamma Chettu Road from km 35/0-40/0
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 253.47
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0 93.52

TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 362.82
0.00 % Add GST 362.82 1.0 0.00
362.82
Rate per sqm 362.80
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 168.25
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0 46.76
0.030 cum 40.00 1.20
patch work
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 223.22
0.00 % Add VAT 223.22 1.0 0.00
223.22
Rate per sqm 223.20
work.

(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
89.10 cum 1455.88 cum 129719.25
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
Total 389757.70
(E) Total of (A) + (B)+( C)+(D) 455993.9
Cost per 225 cum (E) + (F) 501593.3
Cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 304.53
Labour charges
2.8600 no (0.070)* 38.150 1.0 109.11

TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 431.81
0.00 % Add GST 431.81 1.0 0.00
431.81
Rate per sqm 431.80
Unit - 1 Sqm
Rate per sqm 4.00
Unit And
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
7
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
Rate per sqm 37.37


Nalgonda District.

VG -10 Bulk
01.12.2023
Visakha Chennai
44570.00
Lead Charges
Total 46638.00

R.M.R
Initial Deduct Lead

Machine
charges
charges 1km
40 - 45mm IRC HBG

1 WAL 28.00 454.52 909.00 - - -36.97 1326.55
Crushed Metal
25 - 27mm IRC HBG
2 do 28.00 454.52 1098.00 - - -36.97 1515.55
Crushed Metal
19 - 22mm IRC HBG
3 do 28.00 454.52 1108.00 - - -36.97 1525.55
Crushed Metal
12 - 14mm IRC HBG
4 do 28.00 454.52 1057.00 - - -36.97 1474.55
Crushed Metal
5 do 28.00 454.52 957.00 - - -36.97 1374.55
Crushed Metal
6 do 28.00 454.52 806.00 - - -36.97 1223.55
Metal
2.36 - 5mm IRC HBG
7 do 28.00 454.52 705.00 - - -36.97 1122.55
Crushed Metal
8 do 28.00 454.52 567.00 - 141.75 -36.97 1126.30
stone chips

DATA
On Marriguda - Gurrampode Road from km. 25/0-32/6
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 257.24
Labour charges
2.8600 no (0.070+0.050)/2*400 32.700 1.0 93.52

TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 366.59
0.00 % Add GST 366.59 1.0 0.00
366.59
Rate per sqm 366.60
Unit - 1 Sqm
Materials
Pot hole filling:

carting of materials @ 10% on the cost of granite metal chips
TOTAL A= 170.25
Labour charges
2.8600 no (0.025+0.035)/2*400 16.350 1.0 46.76
0.030 cum 40.00 1.20
patch work
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 225.22
0.00 % Add VAT 225.22 1.0 0.00
225.22
Rate per sqm 225.20
work.
(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
89.10 cum 1499.28 cum 133585.49
M/C metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,
2.36 - 5mm )
Total 402645.18
(E) Total of (A) + (B)+( C)+(D) 469525.7
Cost per 225 cum (E) + (F) 516478.3
Cum
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 308.90
Labour charges
2.8600 no (0.070)* 38.150 1.0 109.11

TOTAL B= 127.28
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 436.17
0.00 % Add GST 436.17 1.0 0.00
436.17
Rate per sqm 436.20
Unit - 1 Sqm
Rate per sqm 4.00
6
shoulders as per MORT&H Specification No. 3003
Unit And
Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
7
Unit - 1 Sqm
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
Rate per sqm 37.37


Nalgonda District.

VG -10 Bulk
01.12.2023
Visakha Chennai
44570.00
Lead Charges
Total 46650.00

R.M.R
Initial Deduct Lead

Machine
charges
charges 1km
40 - 45mm IRC HBG

1 WAL 31.00 497.91 909.00 - - -36.97 1369.94
Crushed Metal
25 - 27mm IRC HBG
2 do 31.00 497.91 1098.00 - - -36.97 1558.94
Crushed Metal
19 - 22mm IRC HBG
3 do 31.00 497.91 1108.00 - - -36.97 1568.94
Crushed Metal
12 - 14mm IRC HBG
4 do 31.00 497.91 1057.00 - - -36.97 1517.94
Crushed Metal
5 do 31.00 497.91 957.00 - - -36.97 1417.94
Crushed Metal
6 do 31.00 497.91 806.00 - - -36.97 1266.94
Metal
2.36 - 5mm IRC HBG
7 do 31.00 497.91 705.00 - - -36.97 1165.94
Crushed Metal
8 do 31.00 497.91 567.00 - 141.75 -36.97 1169.69
stone chips

Name of Work :- AM to Kangal Section Pakage -1 for the year 2023-24 in Nalgonda District
LEAD STATEMENT
WAL for Metal
from km 110/0 to 137/0 27.00 km

30.80 km
Say 31.00 km
WAL for Bitumen
from chennai to Mallepally 493.00 km

from km 114/0 to 137/0 23.00 km
519.80 km
Say 520.00 km
On Gurrampode - Musalamma Chettu Road from km 35/0-
40/0
WAL for Metal

from km 110/0 to 135/4 25.40 km
27.90 km
Say 28.00 km
WAL for Bitumen
from km 114/0 to 135/4 21.40 km
516.90 km
Say 517.00 km
WAL for Metal

from km 110/0 to 139/0 29.00 km
35.70 km
Say 36.00 km
WAL for Bitumen
from km 114/0 to 139/0 25.00 km
524.70 km
Say 525.00 km

Name of work: AM to Mahaboob nagar - Nalgonda Road from km 148/0 to 154/0 in Nalgonda District
DATA
Providing BT patch work for pot holes of depth ranging from 50 to 70mm ,using 40mm HBG/HBT metal with required quantity of 10-12 mm
size HBG/HBT key chips and VG 10 grade bitumen at 42 kgs/1Cum of work for filling the pot holes and sealing the filled up pot hole with a
15mm thick layer using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 72 /Kgs /1Cum., including removal of the loose material in
the pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes to compacting and
finishing and blinding the surface using stone dust/sand ,including cost of all materials ,T&P and labour charges for all operations etc.,
complete.
Unit - 1 Sqm
Materials
Pot hole filling:
Add extra for wastage of materials and re-carting / inter carting of
10.00 % materials @ 10% on the cost of granite metal chips 98.50 9.85
TOTAL A= 246.87
Labour charges
2.8600 no metal( (0.070+0.050)/2*400 32.700 1.0 93.52
Add 15 % of labour charges towards mobility/ conveyance carting /
15.00 % re-carting of men, material etc. 93.52 14.03
Add hire charges of bitumen boiler, cost of fuel, erection of caution

boards, tools for tamping, excavation, cleaning and all other items etc.,
0.045 cum required for finished item of work for patch work 40.00 1.80
TOTAL B= 109.35
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 356.22
0.00 % Add GST 356.22 1.0 0.00
356.22
Rate per sqm 356.20
Providing BT patch work for pot holes of depth ranging from 25 to 35mm ,using 20-25mm HBG/HBT metal with required quantity of 10-12
mm size HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of work for filling the pot holes and sealing the filled up pot hole
with a 15mm thick layer using 10-12mm HBG/HBT chips and VG 10 grade bitumen at 80 /Kgs /1Cum., including removal of the loose
material in the pot holes ,trimming the edges to provide firm vertical faces ,cleaning ,applying tack coat ,filling the pot holes to compacting
and finishing and blinding the surface using stone dust/sand ,including cost of all materials ,T&P and labour charges for all operations etc.,
complete.
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 164.76
Labour charges
2.8600 no metal( (0.025+0.035)/2*400 16.350 1.0 46.76
Add 15 % of labour charges towards mobility/ conveyance carting /

0.030 cum required for finished item of work for patch work 40.00 1.20
TOTAL B= 54.97
0.030 cum METAL 0.00 1.00 0.00
(A+B+C) 219.73
Data-M-N Road
0.00 % Add VAT 219.73 1.0 0.00
219.73
Rate per sqm 219.70
Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet Mix Macadem specification including cost of all
materials and including premixing the material with water at OMC in Mechanical mix plant carriage of mixed material by tipper to site,
laying in uniform layers with paver in base courses on well prepared surface and compacting with Vibratory roller to acheive the desired
density etc., as directed by the Engineer-in-Charge and as per MoRT&H specification 406 (5 th revision) for finished item of work.

(A) Labour
0.48 nos. Mate 580.00 day 278.40
10.00 nos. Mazdoor 545.00 day 5450.00
Total 6906.40
(B) Machinery
Total 37615.80
(C) Material
45 to 22.40mm IRC&MoRT&H HBG M/C
89.10 cum 1379.31 cum 122896.47
metal@ 30%
(Av. of 40-45, 25-27, 19-22mm )
(Av. Of 19-22mm, 12-14mm, 9.5-11.2mm, 5-7mm,

2.36 - 5mm )
Total 367015.11
(E) Total of (A) + (B)+( C)+(D) 432114.18
Cost per 225 cum (E) + (F) 475325.59
Cum
Providing B.T. Patchwork for pot holes of depth ranging from 70mm and above, using 40mm HBG metal with required quantity of 10-12mm
size HBG key chips and 80/100 grade Bitumen at 45 Kgs./1Cum. of work for filling the pot holes and sealing the filled up pot hole with a
15mm thick layer using 10-12mm HBG chips and 80/100 grade Bitumen at 80 Kgs/1Cum., including removal of the loose material in the pot
4 holes, trimming the edges to provide firm vertical faces, cleaning, applying tack coat, filling the pot holes, compacting and finishing and
blinding the surface using stone dust/sand, including cost of all materials, T&P, and labolur charges for all operations etc. complete.
Unit - 1 Sqm
Materials
Pot hole filling:
TOTAL A= 296.90
Labour charges
Man Mazdoor for Pot hole filling with 40 mm HBG/HBT metal( (0.070)*
2.8600 no 38.150 1.0 109.11
Add 15 % of labour charges towards mobility/ conveyance carting / ,l

0.045 required for finished item of work for patch work
cum 40.00 1.80
TOTAL B= 127.28
Data-M-N Road
0.045 cum METAL 0.00 1.00 0.00
(A+B+C) 424.17
0.00 % Add GST 424.17 1.0 0.00
424.17
Rate per sqm 424.20
Up rooting the Juliflora (Prosafis) jungle in the road boundary including uprooting and removing of Juliflora stumps rom the road berms and
5 all labour charges and including all incidental and operational charges, etc., complete for finished item of work and as directed by the
Engineer-in-Charge.
Unit - 1 Sqm
Rate per sqm 4.00
Stripping the excess soil from the shoulder surface to achieve the approved level for sectioning the berms/ shoulders as per MORT&H
6 Specification No. 3003
Unit - 1 Sqm
Taking out put of 100 Sqm. And assuming average depth of stripping as
75mm, quantity of earth cutting involved = 7.50 Cum.
Labour
0.10 Day Mate 580.00 1.0 58.00
2.50 Day Mazdoor 589.00 1.0 1472.50

Rate per sqm 15.31
Making up of loss of material/irregularities on shoulder to the design level by adding fresh approved soil and compacting it with appropriate
7 equipment
Unit - 1 Sqm
Taking out put of 100 Sqm. And assuming average depth of stripping as
150mm, quantity of fresh material = 15.0 Cum.
Labour
0.18 Day Mate 580.00 1.0 104.40
4.50 Day Mazdoor 589.00 1.0 2650.50
Machinery
0.10 Add 10% for cost of transportation to cover loading and unloading 892.7500 1.0 89.28
Rate per sqm 37.37
Data-M-N Road
AM to Mahaboob nagar - Nalgonda Road from km 148/0 to 154/0 in

Nalgonda District
01.12.2023
VG -10 Bulk
Chennai
44570.00
Lead Charges
Total 46642.00

Quarry Map
Err:509
18/2
NNN Sagar Road
21/7 Crusher
163/2 28/0
MN Road
158/8 Hume pipes
151/2 Sand Quarry
Kanagal-Mall Road
150/2 0/0 3/0
Metal:
From km 28/0 to 21/7 on NNN Sagar road = 6.30 km
From km 163/2 to 150/2 on M-N Road = 13.00 km
Working reach on Kanagal-Mall road km 0/0-3/0 = 1.50 km
Total = 20.80 km
Say 21.00 km
Bitumen Lead
From Vizag
From vizag to Nalgonda = 545.00
NNN Sagar road km 18/2-21/7 = 3.50
MN Road km.150/2-163/2 = 13.00
Working reach on KM Road = 1.50
Total = 563.00
Say 563.00 km
From Chennai
From chennai to Nalgonda = 525.00
NNN Sagar road km 18/2-21/7 = 3.50
MN Road km.150/2-163/2 = 13.00
Working reach on KM Road = 1.50
Total = 543.00
Say 543.00 km
District.
Quarry Map
154/0
MN Road
148/0
126/4
Crusher
Metal:
From km 126/4 to 148/0 on Mahabubnagar- =
Nalgonda Road 21.60 km
Working reach on MN Road km148/0-154/0 = 3.00 km
Total = 24.60 km
Say 25.00 km
Bitumen Lead
From Chennai
Chennai to Nalgonda = 545.00
NNN Sagar Road km.18/2-21/7 = 3.50
MN Road from km.154/0-163/2 = 9.20
Total = 557.70
Say 558.00 km
From Vizag
From vizag to Nalgonda = 525.00
NNN Sagar Road km.18/2-21/7 = 3.50
MN Road from km.154/0-163/2 = 9.20
Total = 537.70
Say 538.00 km
R.M.R
Deduct
Initial Lead
Machine
Location Lead Rate less Blasting charges Rate
of Quarry charges Stacking charges for initial /Cum
charges
charges lead of
1km
40 - 45mm IRC HBG
1 WAL 23.00 377.94 909.00 -36.97 1249.98
Crushed Metal
25 - 27mm IRC HBG
2 do 23.00 377.94 1098.00 -36.97 1438.98
Crushed Metal
19 - 22mm IRC HBG
3 do 23.00 377.94 1108.00 -36.97 1448.98
Crushed Metal
12 - 14mm IRC HBG
4 do 23.00 377.94 1057.00 -36.97 1397.98
Crushed Metal
5 do 23.00 377.94 957.00 -36.97 1297.98
Crushed Metal
5 - 7mm IRC HBG
6 do 23.00 377.94 806.00 -36.97 1146.98
Crushed Metal
2.36 - 5mm IRC HBG
7 do 23.00 377.94 705.00 -36.97 1045.98
Crushed Metal
8 do 23.00 377.94 567.00 141.75 -36.97 1049.73
stone chips
1379.31
On Mahaboob nagar-Nalgonda Road from km 148/0 to
1
154/0
WAL for Metal

On NH- 565 0.20 km
Working Reach (148.0-154.0)/2 3.00 km
22.60 km
Say 23.00 km
WAL for Bitumen
Nalgonda to Chennai 502.00 km
On NH-565 3.50 km
Working Reach (148.0-154.0)/2 3.00 km
517.90 km
Say 518.00 km
Lead Charge for Lead Charge for Rubble/size
Earth/Sand/Gravel/Murru stones/cut stones/Coarse
m/Lime/Surki/per cu.m aggregare per cu.meter
S.No. Distance
1 Lead up to 1km 43.60 42.00

2 Lead up to 2km 61.00 58.80
3 Lead up to 3km 81.30 81.30
4 Lead up to 4km 98.70 98.70
5 Lead up to 5km 116.20 116.20
6 Lead from >5 km to 30km (every km) 17.40 17.40
100.19 7 Lead from 30> (for every km) 14.50 14.50
Note: The lead & lift charges are inclusive of 13.615% Contractor Profit and Over Head Charges
Lead Charge for Lead Charge for Rubble/size

Earth/Sand/Gravel/Murru stones/cut stones/Coarse
m/Lime/Surki/per cu.m aggregare per cu.meter
S.No. Distance
1 Lead up to 1km 43.60 42.00

2 Lead up to 2km 61.00 58.80
3 Lead up to 3km 81.30 81.30
4 Lead up to 4km 98.70 98.70
5 Lead up to 5km 116.20 116.20
6 Lead from >5 km to 30km (every km) 17.40 17.40
7 Lead from 30> (for every km) 14.50 14.50
Note: The lead & lift charges are excluding of 13.615% Contractor Profit and Over Head Charges
ABSTRACT ESTIMATE
Sanction/
Length Rate/km
Name of the Road DLP
1 On Mahaboob nagar - Nalgonda road from km 148/0 to 154/0 6.00 0 30000
Amount
in Rs.
I Road Work
70mm ,using 40mm HBG/HBT metal with required quantity of 10-12 mm size
HBG/HBT key chips and VG 10 grade bitumen at 42 kgs/1Cum of work for
I
1 On Mahaboob nagar - Nalgonda road from km 148/0 to 154/0 200.00 356.20 71240.00
Sqm Total= 71240.00
35mm ,using 20-25mm HBG/HBT metal with required quantity of 10-12 mm
size HBG/HBT key chips and VG 10 grade bitumen at 72 kgs/1Cum of work for
II
Sqm Total= 10985.00
Providing, Laying, Spreading and compacting graded HBG crushed stone

aggregate to Wet Mix Macadem specification including cost of all materials and
including premixing the material with water at OMC in Mechanical mix plant
III 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 acheive 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.
Cum Total= 12678.00
Stripping the excess soil from the shoulder surface to achieve the approved
IV level for sectioning the berms/ shoulders as per MORT&H Specification No.
3003
Sqm Total= 9186.00
Up rooting the Juliflora (Prosafis) jungle in the road boundary including
V
1 On Mahaboob nagar - Nalgonda road from km 148/0 to 154/0 3500.00 4.00
3500.00 4.00 14000.00
Sqm
Making up of loss of material/irregularities on shoulder to the design level by
VI
adding fresh approved soil and compacting it with appropriate equipment
1 On Mahaboob nagar - Nalgonda road from km 148/0 to 154/0 700.00 37.37
700.00 37.37 26159.00
Sqm
Say 144248.00

Executive Engineer
180000
Nalgonda
Name of AM to Mahaboob nagar - Nalgonda Road from km 148/0 to 154/0 in
Work: Nalgonda District
GENERAL ABSTRACT
PART-(A-I)
Road Works
1 Road work 144248.00

3 796.00
2% on seigniorage
4 L.S. for labour cess 1442.48
PART-(B )
1 Add GST @ 18 % 18.00 % 26842.00

Executive Engineer
746.7
49.30
501.5
991.5
0
Seigniorage Charges
3) WMM 6.00 1.3200 97.50 772.20
2488.20
4) 5th KM stone 0.00 0.90 0.00 0.45 0.00
5) Kilometer stone 0.00 0.90 0.00 0.45 0.00

Rate 75.00 40.00
0.00 + 0.00 0.00
Total= 2488.20
Say 2489.00
2.7416667
9.425
6.7030303
AM to Mahaboob nagar - Nalgonda Road from km 148/0 to 154/0 in
Nalgonda District
1) On Mahaboobnagar - Nalgonda road from km 148/0 to 154/0

3 Provision for WMM
occurs.
2023-24

Executive Engineer
GOVERNMENT OF TELANGANA
AM ESTIMATE
Name of Work:-
AM to Mahaboob nagar - Nalgonda Road from km 148/0 to
154/0 in Nalgonda District
Amount of Estimate:- Rs. 1.800 Lakhs
(R&B) Circle :: NALGONDA

(R&B) Division :: NALGONDA
(R&B) Sub-Division :: NALGONDA
(R&B) Section :: KANGAL
###

Am 2023-24 G.pode Section

Uploaded by

Copyright:

Available Formats

Am 2023-24 G.pode Section

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Am 2023-24 G.pode Section

Uploaded by

Copyright:

Available Formats

GOVERNAMENT OF ANDHRAPRADESH

ROADS & BUILDINGS DEPARTMENT

Name of work : Periodical renewals of Narketpally -

Amount of estimate Rs: 150.00 lakhs

Amount of Working estimate Rs: 157.05 lakhs

(R&B) Division : Nalgonda

1 On Marriguda - Gurrampode Road from km. 25/0-32/6 7.60 km x 30000 = 228000

On Gurrampode - Musalamma Chettu Road from km 35/0-

18.40 km Rs. 441600 7.60 228000

Total Eligible Amount : 441600 + 228000 = Rs. 669600

1 On Nalgonda to Kurampally Road from km 14/0 to 21/5 7.50 km x 24000 = 180000

On M-N Road to Kurampally (via) Regatte Road from km 0/0

4 On Kangal - Mall Road from km 3/0-11/0 0.00 km x 30000 = 0

5 On Kangal - Chintagudem Road from km. 0/0-22.6 10.00 km x 30000 = 300000

29.10 km Rs. 698400 10.00 300000

Total Eligible Amount : 698400 + 300000 = Rs. 998400

E/W 40 1 1.5 27 1620.00

E/W 360 1 1.5 27 14580.00

1 Kanagal-Chinthagudem Road from Km.0/0-22/6 Kangal MDR 0/0 10/0 10.00

Sl.No. Description Amount(in Rs.)

TOTAL Rs. Err:509

Rupees Three Lakhs Seventy five Thousand Rupees only

Asst.Executive Engineer(R&B) Dy.Executive Engineer(R&B) Executive Engineer(R&B)

Amount of Estimate :: Rs. 150.00 Lakhs.

Amount of Work slip :: Rs.157.05 Lakhs.

Extra fin. implication

4 Providing 25 mm thick compacted Err:509 Err:509 Err:509 Err:509 Err:509

An early approval to the work slip is solicited.

50-70 mm 595.6 0.0784 1.5 65 4552.77

25-35 mm 121 0.0414 1.5 65 488.42

Making 0 0.15 1.5 20 0.00

ROADS & BUILDINGS DEPARTMENT

AM to Roads of Kangal Section Package - II for the year 2023-24 in

Amount of Estimate:- Rs. 9.984 Lakhs

(R&B) Circle :: NALGONDA

Estimate Amount : Rs: 9.984 lakhs

1) On Kangal - Chintagudem Road from km. 0/0-10/0

1 Providing B.T.Patch work for a depth of 50 mm to 70 mm

2 Providing B.T.Patch work for a depth of 25 mm to 35 mm

3 Provision for WMM

4 Provision for stripping of excess soil on the shoulder surface

5 Provision for clearing of juliflora prosafis jungle in the road boundary

6 Makingup loss of materail/Irregularites on shoulder

7 Manufacturing supplying and fixing 5th kilometer, KM & HM stones

8 LS Towards GST @ 18%

9 LS Towards Segniorage Charges+ DMF & SMET 32%

10 LS towards unforeseen item & rounding off

Asst Executive Engineer DY Executive Engineer

Estimate Amount : Rs: 6.69 lakhs

1) On Marriguda - Gurrampode Road from km. 25/0-32/6

1 Providing B.T.Patch work for a depth of 50 mm to 70 mm

2 Providing B.T.Patch work for a depth of 25 mm to 35 mm

3 Provision for WMM

4 Provision for stripping of excess soil on the shoulder surface

5 Provision for clearing of juliflora prosafis jungle in the road boundary

6 Makingup loss of materail/Irregularites on shoulder

7 Manufacturing supplying and fixing 5th kilometer, KM & HM stones

8 LS Towards GST @ 18%

9 LS Towards Segniorage Charges+ DMF & SMET 32%