ABSTRACT ESTIMATE ROAD WORK

NAME OF WORK : - "Special Repairs to road from Km 11/0 to 15/0 of Alur to Asperi road (via) Mulagavalli
in kurnool district".

S.No Description Quantity Rate Per Amount

1 Scarifying the existing BT surface to a depth of 50 mm by Manual means

including all labour charges etc., complete as per MoRT&H (5th Revision) Specn.
No.305.4.3 for finished item of work.

5783.00 sqm 7.80 sqm 45,107

2 Forming embankment and shoulders with borrowed useful earth from outside
road boundary with extra lead of 12.00 Km by mechanical means upto SDR with
all leads and lifts including pre-watering of soil at borrow area, removal of top soil,
excavation of soils at borrowed area, conveyance of soil, depositing the soil on the
embankment, spreading soil, breaking clods, sectioning, grading and consolidation
with 8 to 10 Tonnes Vibratory Road Roller @ OMC to meet requirement of table
300-2 of MoRT&H, including all hire and operational charges of T&P , complete
for finished item of work as per MoRT&H specification 305 (5th revision) (Payment
will be made based on level for finished item of work).

2790.00 cum 350.00 cum 976,500

3 Providing, Laying, Spreading and compacting graded HBG crushed stone

aggregate to Wet Mix macadem specification ( 5th Revision) as per Table 400-13,
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.

958.00 cum 2287.00 cum 2,190,946

4 Providing and applying prime coat with bitumen emulsion (SS1) Bulk using
emulsion pressure distributor on prepared surface of granular base including
clearing of road surface and spraying emulsion at the rate of 0.70 kg/sqm using
emulsion pressure distributor for finished item of work etc., complete as per
MoRT&H Specification 502 (5th revision) and as directed by the Engineer-in-
charge

5717.00 sqm 35.60 sqm 203,525

5 Providing and applying tack coat with bitumen Emulsion (VG-10) (Bulk) using
Emulsion pressure distributor at the rate of 0.25 kgs per sqm on the prepared
Granular surface cleaned with mechanical broom for finished item of work as per
MoRT&H Specification 503 (5th revision) and as directed by the Engineer-in-
Charge.

4875.00 sqm 11.20 sqm 54,600

6 Providing and laying of 30 mm thick Bituminous Concrete with 100 - 120 TPH
batch type hot mix plant producing an average output of 75 tones per hour using
hard blasted granite crushed aggregates of Grading – II as per Table 500-17 of
specification 507 of MoRT&H (5th revision), premixed with Bituminous binder of
VG 30 Grade @ 5.4 % of mix and filler, transporting the hot mix to work site,
laying with hydrostatic sensor paver finisher to the required grade, level and
alignment, rolling with smooth wheeled, vibratory and tandem rollers to achieve
the desired compaction as per MoRT&H Specification 507 (5th revision) complete
for finished item of work in all respects as directed by Engineer-in-Charge

344.00 cum 8065.00 cum 2,774,360

7 Earthwork excavation in soils up to SDR by mechanical means including

trimming bottom and side slopes in accordance with requirements of lines , grades
and cross sections etc., complete for finished item of work for trench cutting as
per MoRT&H specification 301(5th Revision) and as directed by the Engineer-in-
Charge (Payment will be done based on levels for finished item of work)

567.00 cum 59.00 cum 33,453

8 Construction of Granular sub-base by providing HBG material confirming to

Grading - III of MoRT&H Table 400-1 including cost and conveyance of all
materials to work site and spreading in uniform layers with motor grader or by
approved means, on prepared surface mixing by mix in place method with
Rotavator / approved means at OMC and compacting with vibratory roller to
achieve the desired density etc., complete for finished item of work as per MoRT&H
Specification 401 (5th revision) and as directed by the Engineer-in-charge.

619.00 cum 2132.00 cum 1,319,708

9 Providing Dry lean cement concrete Sub- base over a prepared sub-grade with
coarse and fine aggregate conforming to IS: 383, the size of coarse aggregate not
exceeding 25 mm, aggregate cement ratio not to exceed 15:1, aggregate gradation
after blending to be as per table 600-1, cement content not to be less than 150 kg/
cum, optimum moisture content to be determined during trial length construction,
concrete strength not to be less than 10 Mpa at 7 days, mixed in a batching plant,
transported to site, laid with a paver with electronic sensor, compacting with 8-10
tonnes vibratory roller, finishing and curing complete for finished item of work as
per MoRT&H (5th Revision) specification 1500,1700 & 601 (5th Revision) and as
directed by the Engineer-in-Charge for base coarse below CC Pavement.

522.00 cum 2954.00 cum 1,541,988

10 Vibrated cement concrete M 35 grade using 20mm & 10mm HBG crushed stone
aggregate (Coarse aggregate conforming to table 1000-1 and fine aggregate
conforming to table 1000-2) including cost, conveyance of all materials to site and
labour charges, centering, machine mixing, laying, vibrating, curing etc., including
all other incidental and operational charges of all T&P etc., complete for finished
item of work as per MoRT&H specification 1500, 1700, 2100 & 2702 (5th
Revision) and as directed by the Engineer-in-Charge for C.C Pavement.

990.00 cum 5556.00 cum 5,500,440

 11 Providing HYSD bars ( Fe-415 ) of different diameters, wrought and put up bars of
all diameters including cost and conveyance of steel to site and all labour charges
for fabrication of reinforcement including cutting, bending, binding rods, tying
grills, placing them in position etc., complete including cost and conveyance of
binding wire and all handling charges and operational charges etc., and including
over lapping welding if required etc., complete for all R.C.C items for finished item
of work as per standard drawings, as per the directions of the Engineer-in-Charge
and as per MoRT&H specification 1600 & 2300 (5th revision) and as per
I.S.1786 of 1985 for Super structure of R.C.C items. for Tie roads.

0.96 MT 58478.00 MT 56,139

12 Providing Uncoated Mild Steel bars ( Fe-250 ) of different diameters, wrought and
put up bars of all diameters including cost and conveyance of steel to site and all
labour charges for fabrication of reinforcement including cutting, bending, binding
rods, tying grills, placing them in position etc., complete including cost and
conveyance of binding wire and all handling charges and operational charges etc.,
and including over lapping welding if required etc., complete for all R.C.C items for
finished item of work as per standard drawings, as per the directions of the
Engineer-in-Charge and as per MoRT&H specification 1600 & 2200 (5th revision)
and as per I.S.1786 of 1985 . Dowel bars.

0.85 MT 58237.00 MT 49,443

13 Providing 25.4 mm thick Mastic pads for Expansion joints etc., complete for
finished item of work.

22.00 Sqm 839.00 Sqm 18,458

14 Supplying and laying of seperation membrane 125 micron and as per ISI standard
specification duly fixing over DLCC including cost, conveyance of all materials etc.,
complete and as directed by the Engineer-in-Charge during execution of work.

74250.00 Sqm 15.25 Sqm 1,132,313

ECV TOTAL For ROAD WORK : Rs. 15,896,980

Asst Exe Engineer, Deputy Exe Engineer, Executive Engineer, (R&B)

Section, Alur. (R&B) Sub-Division, Adoni, (R&B) Division, Adoni

SUPERINTENDING ENGINEER
(R&B) Circle, Kurnool.
 DETAILED ESTIMATE FOR ROAD WORK

NAME OF WORK : - "Special Repairs to road from Km 11/0 to 15/0 of Alur to

Asperi road (via) Mulagavalli in kurnool district".

Measurements
S.No Description Nos. Quantity
L B D
1 Scarifying the existing B.T surface to a depth of 50 mm by Mechanical means and disposal
of scarified material with all leads and lifts upto 1000 Mtrs as per MoRT&H (5th Revision)
Specn. No.305.4.3

Km 11/0 to 11/750 1x1 800.00 3.66 2928.00

Km 12/650 to 13/200 1x1 550.00 3.66 2013.00

Km 13/6-8 1x2 35.00 3.66 256.20

Km 13/8-10 1x2 10.00 3.66 73.20
Km 14/0-2(i) 1x2 10.00 3.66 73.20
Km 14/0-2(ii) 1x2 35.00 3.66 256.20
Km 14/950-1000 1x1 50.00 3.66 183.00

1490.00 Total : 5782.80

5783.00

Sqm
2 Forming embankment and shoulders with borrowed useful earth from outside road boundary
with extra lead of 12.00 Km by mechanical means upto SDR with all leads and lifts including
pre-watering of soil at borrow area, removal of top soil, excavation of soils at borrowed area,
conveyance of soil, depositing the soil on the embankment, spreading soil, breaking clods,
sectioning, grading and consolidation with 8 to 10 Tonnes Vibratory Road Roller @ OMC to
meet requirement of table 300-2 of MoRT&H, including all hire and operational charges of
T&P , complete for finished item of work as per MoRT&H specification 305 (5th revision)
(Payment will be made based on level for finished item of work).

Km 11/0 to 11/750 1x2 750.00 1.50 0.300 675.00

Km 11/750 to 12/650 1x2 900.00 1.50 0.300 810.00

Km 12/650 to 13/200 1x2 550.00 1.50 0.300 495.00

Km 13/200 to 15/000 1x2 1800.00 1.50 0.150 810.00

4000.00 Total : 2790.00

2790.00

cum
 Measurements
S.No Description Nos. Quantity
L B D
3 Providing, Laying, Spreading and compacting graded HBG crushed stone aggregate to Wet
Mix macadem specification ( 5th Revision) as per Table 400-13, 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.

Km 11/0 to 11/750 1x1 750.00 4.05 0.150 455.63

Km 12/650 to 13/200 1x1 550.00 4.05 0.150 334.13

Km 13/6-8 1x2 35.00 4.05 0.200 56.70

Km 13/8-10 1x2 10.00 4.05 0.150 12.15
Km 14/0-2(i) 1x2 10.00 4.05 0.150 12.15
Km 14/0-2(ii) 1x2 35.00 4.05 0.200 56.70
Km 14/950-1000 1x1 50.00 4.05 0.150 30.38

Total : 957.83

958.00

cum
4 Providing and applying prime coat with bitumen emulsion (SS1) Bulk using emulsion pressure
distributor on prepared surface of granular base including clearing of road surface and
spraying emulsion at the rate of 0.70 kg/sqm using emulsion pressure distributor for finished
item of work etc., complete as per MoRT&H Specification 502 (5th revision) and as directed
by the Engineer-in-charge

Km 11/0 to 11/750 1x1 750.00 3.75 2812.50

Km 12/650 to 13/200 1x1 550.00 3.75 2062.50

Km 13/6-8 1x2 35.00 3.66 256.20

Km 13/8-10 1x2 10.00 3.66 73.20
Km 14/0-2(i) 1x2 10.00 3.66 73.20
Km 14/0-2(ii) 1x2 35.00 3.66 256.20
Km 14/950-1000 1x1 50.00 3.66 183.00

Total : 5716.80

5717.00

sqm
5 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure
distributor at the rate of 0.25 kgs per sqm on the prepared bituminous surface
cleaned with mechanical broom for finished item of work as per MoRT&H
Specification 503 (5th revision) and as directed by the Engineer-in-Charge.

Before Laying BC.,

 Measurements
S.No Description Nos. Quantity
L B D

Km 11/0 to 11/750 1x1 750.00 3.75 2812.50

Km 12/650 to 13/200 1x1 550.00 3.75 2062.50

Km 13/200 to 15/000 1x1 1800.00 3.66 6588.00

3100.00 Total : 4875.00

sqm
6 Providing and laying of 30 mm thick Bituminous Concrete with 100 - 120 TPH batch type hot
mix plant producing an average output of 75 tones per hour using hard blasted granite
crushed aggregates of Grading – II as per Table 500-17 of specification 507 of MoRT&H (5th
revision), premixed with Bituminous binder of VG 30 Grade @ 5.4 % of mix and filler,
transporting the hot mix to work site, laying with hydrostatic sensor paver finisher to the
required grade, level and alignment, rolling with smooth wheeled, vibratory and tandem
rollers to achieve the desired compaction as per MoRT&H Specification 507 (5th revision)
complete for finished item of work in all respects as directed by Engineer-in-Charge

Km 11/0 to 11/750 1x1 750.00 3.75 0.030 84.38

Km 12/650 to 13/200 1x1 550.00 3.75 0.030 61.88

Km 13/200 to 15/000 1x1 1800.00 3.66 0.030 197.64

3100.00 343.89

Total : 344.00

Sqm
7 Earthwork excavation in soils upto SDR by mechanical means including trimming bottom
and side slopes in accordance with requirements of lines , grades and cross sections etc.,
complete for finished item of work for trench cutting as per MoRT&H specification 301(5th
Revision) and as directed by the Engineer-in-Charge

Km 11/750 to 12/650 1x2 900.00 2.10 0.150 567.00

Total : 567.00

567.00

cum
8 Construction of Granular sub-base by providing HBG material confirming to Grading - III of
MoRT&H Table 400-1 including cost and conveyance of all materials to work site and
spreading in uniform layers with motor grader or by approved means, on prepared surface
mixing by mix in place method with Rotavator / approved means at OMC and compacting with
vibratory roller to achieve the desired density etc., complete for finished item of work as per
MoRT&H Specification 401 (5th revision) and as directed by the Engineer-in-charge.

Km 11/750 to 12/650 1x1 600.00 5.80 0.150 522.00

0.000 1x2 300.00 1.07 0.150 96.30

 Measurements
S.No Description Nos. Quantity
L B D
Total : 618.30

619.00

cum
9 Providing Dry lean cement concrete Sub- base over a prepared sub-grade with coarse and
fine aggregate conforming to IS: 383, the size of coarse aggregate not exceeding 25 mm,
aggregate cement ratio not to exceed 15:1, aggregate gradation after blending to be as per
table 600-1, cement content not to be less than 150 kg/ cum, optimum moisture content to be
determined during trial length construction, concrete strength not to be less than 10 Mpa at 7
days, mixed in a batching plant, transported to site, laid with a paver with electronic sensor,
compacting with 8-10 tonnes vibratory roller, finishing and curing complete for finished item of
work as per MoRT&H (5th Revision) specification 1500,1700 & 601 (5th Revision) and as
directed by the Engineer-in-Charge for base coarse below CC Pavement.

Km 11/750 to 12/650 1x1 900.00 5.80 0.100 522.00

Total : 522.00

522.00

cum
10 Vibrated cement concrete M 35 grade using 20mm & 10mm HBG crushed stone aggregate
(Coarse aggregate conforming to table 1000-1 and fine aggregate conforming to table 1000-
2) including cost, conveyance of all materials to site and labour charges, centering, machine
mixing, laying, vibrating, curing etc., including all other incidental and operational charges of
all T&P etc., complete for finished item of work as per MoRT&H specification 1500, 1700,
2100 & 2702 (5th Revision) and as directed by the Engineer-in-Charge for C.C Pavement.

Km 11/750 to 12/650 1x1 900.00 5.50 0.200 990.00

Total : 990.00

990.00

cum
11 Providing HYSD bars ( Fe-415 ) of different diameters, wrought and put up bars of all
diameters including cost and conveyance of steel to site and all labour charges for fabrication
of reinforcement including cutting, bending, binding rods, tying grills, placing them in position
etc., complete including cost and conveyance of binding wire and all handling charges and
operational charges etc., and including over lapping welding if required etc., complete for all
R.C.C items for finished item of work as per standard drawings, as per the directions of the
Engineer-in-Charge and as per MoRT&H specification 1600 & 2300 (5th revision) and as
per I.S.1786 of 1985 for Super structure of R.C.C items. for Tie roads.

Km 11/750 to
1 x 1800 0.60 0.888 959.04
12/650=(900/0.5)=1400
Total : 960.00

0.96

MT
 Measurements
S.No Description Nos. Quantity
L B D
12 Providing Uncoated Mild Steel bars ( Fe-250 ) of different diameters, wrought and put up bars
of all diameters including cost and conveyance of steel to site and all labour charges for
fabrication of reinforcement including cutting, bending, binding rods, tying grills, placing them
in position etc., complete including cost and conveyance of binding wire and all handling
charges and operational charges etc., and including over lapping welding if required etc.,
complete for all R.C.C items for finished item of work as per standard drawings, as per the
directions of the Engineer-in-Charge and as per MoRT&H specification 1600 & 2200 (5th
revision) and as per I.S.1786 of 1985 . Dowel bars.

Km 11/750 to 12/650=(900/45)=20 20 x 22 0.50 3.858 848.76

Total : 849.00

0.85

MT
13 Providing 25.4 mm thick Mastic pads for Expansion joints etc., complete for finished item of
work.

Km 11/750 to 12/650=(900/45)=20 1x20 5.50 0.200 22.00

Total : 22.00

22.00

Sqm
14 Supplying and laying of seperation membrane 125 micron and as per ISI standard
specification duly fixing over DLCC including cost, conveyance of all materials etc., complete
and as directed by the Engineer-in-Charge during execution of work.

Km 11/750 to 12/650 1x1 900.00 5.500 74250.00

Total : 74250.00

74250.00

Sqm

ASSISTANT EXE ENGINEER DEPUTY EXECUTIVE ENGINEER EXECUTIVE ENGINEER

(R&B) Section, Alur. (R&B) Sub-Division, Adoni (R&B) Division, Adoni.

SUPERINTENDING ENGINEER
(R&B) Circle, Kurnool.
NAME OF THE WORK : - "Widening and Strengthening from Km13/8 to 23/1 of
Guntakal - Thungabhdra Road in Kurnool District"

9 Disposal of Excavated Earth (Un Servicible Soil) from road side Road boundary by mechanical
means with lead of 5.0 Kms over on al lead and lift including conveyabnce of soil,depositing the soil
on the embankment,including all hire and operational charges of T&P and seigniorage charges,
complete for finished item of worik as per MORT&H specification 305(4th Revision)

Unit : Cum
Taking out put = 100 Cum Page 68,69 of MoRT&H SDB
(A) Labour
0.04 day Mate 345.00 day 13.80
1.00 day Mazdoor unskilled 295.00 day 295.00
308.80
(B) Machinery
100.00 cum Rate as per G.O. Ms No 10, Dt 26/7/2005 6.50 cum 650.00
800.00 t.km Tipper (for 5 Km = 160x5 = 800) 7.22 t.km 5776.00
Add 10% of cost of carriage to cover cost of 577.60
loading and unloading

0.50 hr Dozer 80 HP for spreading @ 200 cum per 0.00 hr 0.00

hour
1.00 hr Motor Grador for Grading @ 100 cum per 0.00 hr 0.00
hour
4.00 hr Water tanker 6 KL 0.00 hr 0.00
1.00 hr Vibratory roller 8T 0.00 hr 0.00
7003.60
(C) Seigniorage charges

0.00 Cum Seigniorage charges 20.00 cum 0.00

(D) Over head charges @ 5% (10%-VAT) on (A) + (B)+( C) 365.62

(E) Total of (A) + (B)+( C)+(D) 7678.02
(F) Add Contractors Profit at 10% on (E) 767.80
Cost per 100 cum (E) + (F) 8445.82
Rate per Cum 84.46
Rate per 1 cum 84.00
1 Cum