GOVERNMENT OF TELANGANA

ROADS & BUILDINGS DEPARTMENT

(National Highways Wing)

K
ESTIMATE
Restoration charges for road cutting for laying of Pipe line on

NH61 Road at Km 627/4-6, 628/6-8,628/8-10 in Bhainsa town in

Nirmal District

AMOUNT OF ESTIMATE in Rs : 145893.00

 Estimate
DBM Patches

S.No Description of item No L B D Quantity Rate Per

1 2 3 4 5.00 6.00 7 8 9 10

2 DBM
for patch works
625/0-2.F 1 x 1 6.00 2.40 0.04 0.576
625/0-2.F 1 x 1 9.40 3.20 0.045 1.3536
625/2-4.F 1 x 1 8.20 3.10 0.04 1.0168
Junction 1 x 1 3.50 2.70 0.045 0.42525
Junction 1 x 1 2.60 3.20 0.045 0.3744
626/0-2.F 1 x 1 7.20 3.40 0.04 0.9792
626/2-4. 1 x 1 5.50 2.10 0.04 0.462
626/2-4. 1 x 1 8.60 1.80 0.04 0.6192
626/2-4. 1 x 1 3.20 2.10 0.04 0.2688
626/4-6.F 1 x 1 8.00 3.10 0.05 1.24
Quantity 7.31525

3 DBM
625/0-2
L/s 1 x 1 23.50 7.00 0.05 8.225
1 x 1 15.30 3.80 0.05 2.907
1 x 1 22.50 7.00 0.05
7.875
625/2-4
(2.1+1.7)
1 x 1 23.00 1.90 0.05
R/s 2.185
(2.5+2.4)
L/s 1 x 1 38.00 2.45 0.05
4.655
L/S 1 x 1 10.50 2.95 0.05
1.54875
l/S 1 x 1 9.50 2.10 0.05
0.9975
L/s 1 x 1 8.10 2.75 0.05
1.11375
1 x 1 22.40 7.00 0.05
7.84
R/S 1 x 1 9.90 4.00 0.05
1.98
Junction
1 x 1 53.00 7.00 0.05
18.55
(28+12.5)
1 x 1 10.00 20.25 0.05 10.125
(12.5+8.5)
1 x 1 7.80 10.50 0.05
4.095
(8.5+6.5+3.3)
1 x 1 3.80 6.10 0.05
1.159
625/8-10
 1 x 1 12.00 3.90 0.05
R/s 2.34
R/s 1 x 1 10.00 3.90 0.05
1.95
R/s 1 x 1 4.80 2.10 0.05
0.504
R/s 1 x 1 29.00 3.80 0.05
5.51
626/0-2
R/s 1 x 1 83.00 3.90 0.05
16.185
(7.7+7.7) 0
1 x 1 70.00 7.00 0.05
24.5
R/s 1 x 1 11.50 4.60 0.05
2.645
626/2-4
1 x 1 13.50 3.30 0.05
2.2275
(3.4+3.3+3.67)
1 x 1 163.00 3.46 0.05
28.17183333
626/4-6
Amount
11
 COMPARATIVE STATEMENT
Name of Work
Sl No. Description of item As per Sanctioned As per work done
Excess Less
Qty Rate per Amount Qty Rate Amount
For Road Work
1 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 , 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

18816.00 120.00 Cum 2,257,920.00 4148.00 120.00 497760.00 (1,760,160.00) -

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

trimming bottom and side slopes in accordance with requirements of lines ,
grades and cross sections etc., complete including (excluding seigniorage)
charges for finished item of work for trench cutting as per MoRT&H
specification 301(5th Revision) and as directed by the Engineer-in-Charge .
{Reconstruction of 22 No culverts}

462.74 96.00 Cum 44,423.00 206.05 96.00 19781.00 - 24,642.00

3 Providing Vibrated Cement Concrete (1:3:6) mix using 40mm size HBG
crushed stone aggregate (Coarse aggregate and fine aggregate conforming to
table 1000-2 of MoRT&H including cost conveyance of all materials to site and
labour charges, centering, machine mixing, laying in position, Compacting,
Vibrating, curing all other incidental and operational charges of all T&P etc.,
complete as per MoRT&H specification 1500,1700, 2100 (4th Revision) for
foundations of HP Culverts{Reconstruction of 22 No culverts}

32.85 4347 Cum 142,799.00 0.00

4 Vibrated cement concrete M 15 Grade Concrete using 40mm , 20mm and
10mm size HBG crushed stone aggregate (Coarse aggregate conforming to
table 1000-1 and fine aggregate conforming to table 1000-2) including cost,
(excluding seignorage) and conveyance of all materials to site and all labour
charges for machine mixing, laying in position,Compacting, Vibrating and
curing including all other incidental and all other operational charges of T&P
required etc., complete as per MoRT&H Specification 1500,1700, 2200 (5th
revision) for Sub structure . {Reconstruction of 22 No culverts}

555.6033 5304 Cum 2,946,920.00

5 Providing, laying Reinforced cement concrete Hume pipes of 1000 mm Dia.,
NP-4 class for pipe culverts including cost and conveyance of Pipes etc.,
complete and Labour charges for laying, jointing of 1000mm dia. R.C.C Hume
pipes in position including lifting, aligning, lowering and hoisting etc., as per
drawing and as per MoRT&H Specification 2900, 2905 and 2906 (5th
Revision) and IRC Special Publication No: 13 and as directed by the Engineer-
in-Charge for finished item of work. {Reconstruction of 22 No culverts}

362.5 9542 Rmt 3,458,975.00

 Sub-Total 2,302,343.00 517,541.00 (1,760,160.00) 24,642.00
Add Excess TP 3.10%
Excess
16,044.00 16,044.00

TOTAL 2,302,343.00 533,585.00 (1,768,758.00)

2,302,343.00 533,585.00 (1,768,758.00)
2.8% towards contingencies 64,466.00 30,000.00 34,466.00
Sub-Total 2,366,809.00 563,585.00 (1,803,224.00)
Agency charges 9% 213,013.00 50,723.00 (162,290.00)
Add Ls for safety boards and unforseen items 806.00
and rounding off 30,869.00 30,063.00
Total 2,610,691.00 615,114.00
Remarks.
 LSCC 3rd and part Bill
Name of work: Widening and strenghtening of Adilabad to Nirala via Landasangvi, Arli, Ada villages from km. 0/0 to 15/0 in Adilabad District
SE/R&B/NH/Nizamabad L.S. .No. 05/2023-24 Dt.24-07- Name of Agency : M/s Thirumala Constructions, R/o Adilabad
2023
Suppl Agreement: LS AB No:09/2023-24 dt: 16-11-2023 Add T.P : 3.69%
Sl Description of item Total value up to date deduct previous Since last measurement
No Qty Rate per Amount Qty Rate Per Amount Qty Rate Per Amount
.
For Road Work
1 Clearing and grubbing road land including uprooting rank
vegetation, grass, bushes, shrubs, saplings and trees girth
up to 300 mm, removal of stumps of trees cut earlier and
disposal of unservice le materials and stacking of service
le material to be used or auctioned, up to a lead of 1000
metres including removal and disposal of top organic soil
not exceeding 150 mm in thickness.

AB 8.3079 ### Ha 323,085.92 6.0635 ### Ha 235,803.45 2.2444 ### Ha 87,282.47

2 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
AB 39487.500 10.200 Sqm 402,772.50 28875.000 10.200 Sqm 294,525.00 10612.500 10.200 Sqm 108,247.50
3 Earthwork excavation in soils upto SDR by mechanical
means including trimming bottom and side slopes in
accordance with requirements of lines, grades and cross
sections etc., complete including for finished item of
work for trench cutting as per MoRT&H specification
301(5th Revision) and as directed by the Engineer-in-
Charge
AB
1910.000 51.900 Cum 99,129.00 1910.000 51.900 Cum 99,129.00 0.000 51.900 Cum -

4 Forming embankment with excavated earth obtained from

roadway excavation for Embankment 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 t le 300-2 of
MoRT&H, including all hire and operational charges of
T&P and complete for finished item of work as per
MoRT&H specification 305 (5th revision).

AB
1910.000 165.000 Cum 315,150.00 1910.000 165.000 Cum 315,150.00 0.000 165.000 Cum -

5 Construction of embankment with material obtained from

borrowed useful earth from outside road boundary MDD of
18 KN/Cum , CBR ≥ 10%, PI < 18%, 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 t le
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).

AB
44962.500 609.000 Cum 27,382,162.50 32753.750 609.000 Cum ### 12208.750 609.000 Cum 7,435,128.75
Sl Description of item Total value up to date deduct previous Since last measurement
No Qty Rate per Amount Qty Rate Per Amount Qty Rate Per Amount
.
6 Construction of Granular sub-base by providing HBG /HBT
material confirming to Grading - VI of MoRT&H T le 400-1
including cost, (excluding seigniorage charges) and
conveyance of all materials to work site and spreading in
uniform layers with motor grader or by approved means,
on prepared surface mixing by mix in place method with - - -
Rotavator / approved means at OMC and compacting with
vibratory roller to achieve the desired density etc.,
complete for finished item of work as per MoRT&H
Specification 401 (5th revision) and as directed by the
Engineer-in-charge.
AB
7773.900 2324.000 Cum 18,066,543.60 4581.900 2324.000 Cum ### 3192.000 2324.000 Cum 7,418,208.00

7 Providing, Laying, Spreading and compacting graded

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

AB
12445.750 2570.000 Cum 31,985,577.50 7335.750 2570.000 Cum ### 5110.000 2570.000 Cum 13,132,700.00

8 Providing and aplying Prime coat with bitumen emulsion

(Slow setting SS1) bulk using emulsion pressure distributor
on prepared surface of Granular base including cleaning of
road surface and spraying emulsion at the rate of 0.70
Kg/sqm using emulsion pressure distributor for finished
item of work as per MoRT&H specification 502 (5th
Revision) and as directed by the Engineer - in charge.

AB 47740.000 42.600 sqm 2,033,724.00 28140.000 42.600 sqm 1,198,764.00 19600.000 42.600 sqm 834,960.00
9 Providing and applying tack coat with bitumen emulsion
(Rapid settting-I) (Bulk) using Emulsion pressure
distributor at the rate of 0.20 kgs per sqm on the prepared
bituminous/granular surface cleaned with mechanical
broom for finished item of work as per MoRT&H
Specification 503 (5th revision) and as directed by the
Engineer-in-Charge..
AB 47740.000 13.000 sqm 620,620.00 28140.000 13.000 sqm 365,820.00 19600.000 13.000 sqm 254,800.00
10 Providing and laying 50mm thick of Dense Graded
Bituminous Macadam with 100-120 TPH Batch mix plant
using HBG crushed aggregates of Grading - II as per t le
500-10 of MoRT&H Specification 505 (5th revision)
premixed with bitumen VG-30 grade @ 4.50% of weight of
total mixture, transported to site, laid over a previously
prepared surface with full width full width paver to the
required grade, level and alignment and rolled as per
Clauses 501.6 and 501.7 to achieve the desired
compaction for finished item of work as directed by the
Engineer-in-Charge including hire and operational charges
all T&P and all other contingent charges necessary
including charges of all materials etc., complete and as
per MoRTH specification No. 505(5th Revision)

AB
2387.000 ### Cum 25,259,234.00 1407.000 ### Cum ### 980.000 ### Cum 10,370,360.00
Sl Description of item Total value up to date deduct previous Since last measurement
No Qty Rate per Amount Qty Rate Per Amount Qty Rate Per Amount
.
11 Conducting survey using Network Survey Vehicle to record
the minimum parameter in each lane of the road but not
limited to the following parameters : (i) Inventory of the
road : GPS Coordinates, Pavement Type, Pavement Width,
Terrain, Land use, Shoulder type and width, Drain type and
width, Median Type and width, Wayside amenities, Crash
barrier, Signages etc., (Note: All inventory items shall be
recorded on both sides of the road and geo tagged with
images) (ii) Condition of the road : Roughness, Rutting,
Distress (Cracking, Potholes, Bleeding, Surface failure
etc.,)
AB
28.600 4500.000 L/K/c 128,700.00 28.600 4500.000 L/K/c 128,700.00 0.000 4500.000 L/K/c -
HP Culverts
1 Dismantling of existing structures like culverts , bridges,
retaining walls and other structures comprising of
masonry, cement, concrete, wood work , steel work,
including T&P and scaffolding wherever necessary sorting
the dismantled material, disposal of

AB
138.000 387.000 Cum 53,406.00 137.980 387.000 Cum 53,398.26 0.020 387.000 Cum 7.74

AE 24.330 387.000 Cum 9,415.71 387.000 Cum - 24.330 387.000 Cum 9,415.71
2 Earthwork excavation in all soils including removal of
existing soil, backfill and depositing of surplus material on
banks at suit le places as directed by the departmental
officers including all leads and lifts, shoring, shuttering
etc., complete as per MORT&H Specification Clause No.
304 and 2903 (5th Revision) and as directed by the
Engineer-in-Charge for Foundations of C.D. works.

AB 514.870 122.000 Cum 62,814.14 449.760 122.000 Cum 54,870.72 65.110 122.000 Cum 7,943.42
3 Providing Vibrated Cement Concrete (1:3:6) mix using
40mm size HBT crushed stone aggregate and fine
aggregate conforming to t le 1000-2 of MoRT&H including
cost, seigniorage conveyance of all materials to site and l
our 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 (5th
Revision) and as directed by the Engineer-in-Charge for
foundations of HP culverts

AB
46.000 5295.000 Cum 243,570.00 46.000 5295.000 Cum 243,570.00 0.000 5295.000 Cum -

AE
12.820 5295.000 Cum 67,881.90 5.340 5295.000 Cum 28,275.30 7.480 5295.000 Cum 39,606.60

4 Vibrated cement concrete M15 Grade Concrete using

40mm , 20mm and 10mm size HBG/HBT crushed stone
aggregate (Coarse aggregate conforming to t le 1000-1
and fine aggregate conforming to t le 1000-2) including
cost, (excluding seigniorage) and conveyance of all
materials to site and all l our charges , centering, machine
mixing, laying in position, Compacting, Vibrating and
curing including all other incidental and all other
operational charges of T&P required etc., complete as per
MoRT&H Specification 1500,1700, 2200 (5th Revision) for
Sub structure for body wall
Sl Description of item Total value up to date deduct previous Since last measurement
No Qty Rate per Amount Qty Rate Per Amount Qty Rate Per Amount
.
AB
358.800 6505.000 Cum 2,333,994.00 307.230 6505.000 Cum 1,998,531.15 51.570 6505.000 Cum 335,462.85

5 Providing, laying Reinforced cement concrete Hume pipes

of 1000mm Dia., NP-4 class for pipe culverts including
cost and conveyance of Pipes etc., complete and L our
charges for laying, jointing of 900mm dia. R.C.C Hume
pipes in position including lifting, aligning, lowering and
hoisting etc., as per drawing and as per MoRT&H
Specification 2900, 2905 and 2906 (4th Revision) and IRC
Special Publication No: 13 and as directed by the Engineer-
in-Charge for finished item of work.
AB
130.000 ### Cum 1,677,000.00 130.000 ### Cum 1,677,000.00 0.000 ### Cum -

AE
35.000 ### Cum 451,500.00 15.000 ### Cum 193,500.00 20.000 ### Cum 258,000.00

6 Filling in between body walls with gravel including cost

conveyance and seigniorage of all materials to site etc.,
complete as per clause 710.1.4 of IRC 178 and as per
MoRT&H specification No.2200 & 2907 (4th Revision) and
as per Drawing and technical specifications for finished
item of work.

AB
208.000 1069.000 Cum 222,352.00 208.000 1069.000 Cum 222,352.00 0.000 1069.000 Cum -

AE
112.000 1069.000 Cum 119,728.00 112.000 1069.000 Cum 119,728.00 0.000 1069.000 Cum -

Drain
1 Earthwork excavation in soils upto SDR by mechanical
means for foundations of structures as per drawing and
technical specification including setting out, construction
of shoring and bracing, removal of stumps and other
deleterious matter, dressing sides of bottom, back filling
the excavation earth to the extent required etc., complete
excluding seignioarge charges for finished item of work as
per MoRT&H specification 304(5th Revision) and as
directed by the Engineer-in-Charge.

AB 634.070 122.000 Cum 77,356.54 634.070 122.000 Cum 77,356.54 0.000 122.000 Cum -

2 Vibrated cement concrete M 15 Grade Concrete using

40mm , 20mm and 10mm size HBG/HBT crushed stone
aggregate (Coarse aggregate conforming to table 1000-1
and fine aggregate conforming to table 1000-2) including
cost, (excluding seigniorage) and conveyance of all
materials to site and all labour charges ,centering,
machine mixing, laying in position, Compacting , Vibrating
and curing including all other incidental and all other
operational charges of T&P required etc., complete as per
MoRT&H Specification 1500,1700, 2100 (5th Revision) for
foundations
AB
179.340 ### Cum 1,060,078.74 179.340 ### Cum ### 0.000 5911.000 Cum -
Sl Description of item Total value up to date deduct previous Since last measurement
No Qty Rate per Amount Qty Rate Per Amount Qty Rate Per Amount
.
3 Vibrated cement concrete M 20 Grade Concrete using
40mm , 20mm and 10mm size HBG/HBT crushed stone
aggregate (Coarse aggregate conforming to table 1000-1
and fine aggregate conforming to table 1000-2) including
cost, (excluding seigniorage) and conveyance of all
materials to site and all labour charges , centering,
machine mixing, laying in position, Compacting, Vibrating
and curing including all other incidental and all other
operational charges of T&P required etc., complete as per
MoRT&H Specification 1500,1700, 2200 (5th Revision)
(Batch Mix)
AB
160.130 ### Cum 903,773.72 160.130 ### Cum 903,773.72 0.000 5644.000 Cum -

Box Culverts
1 Earthwork excavation in soils upto SDR by mechanical
means for foundations of structures as per drawing and
technical specification including setting out, construction
of shoring and bracing, removal of stumps and other
deleterious matter, dressing sides of bottom, back filling
the excavation earth to the extent required etc., complete
excluding seignioarge charges for finished item of work as
per MoRT&H specification 304(5th Revision) and as
directed by the Engineer-in-Charge.(Box, Shear key,
Return Wall,Curtain walls and Stone appron)
AE
74.258 122.000 Cum 9,059.48 74.258 122.000 Cum 9,059.48 0.000 122.000 Cum -

2 Vibrated cement concrete M 15 Grade Concrete using

40mm , 20mm and 10mm size HBG crushed stone
aggregate (Coarse aggregate conforming to table 1000-1
and fine aggregate conforming to table 1000-2) including
cost, (excluding seigniorage) and conveyance of all
materials to site and all labour charges ,centering,
machine mixing, laying in position, Compacting , Vibrating
and curing including all other incidental and all other
operational charges of T&P required etc., complete as per
MoRT&H Specification 1500,1700, 2100 (5th Revision) for
levelling course.
AE
11.014 ### Cum 65,136.80 11.014 ### Cum 65,136.80 0.000 5914.000 Cum -

9 Vibrated reinforced cement concrete M 25 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, (excluding
seigniorage) conveyance of all materials to site and labour
charges, centering, machine mixing, laying, vibrating,
curing etc., including other incidental hire and operational
charges of all T&P as per approved drawings and as
directed during execution but excluding cost of steel and
its fabrication charges for finished item as per SBD
specification as directed by the Engineer-in-Charge for
Sub structure
AE
108.990 ### Cum 690,887.61 108.990 ### Cum 690,887.61 0.000 6339.000 Cum -
Sl Description of item Total value up to date deduct previous Since last measurement
No Qty Rate per Amount Qty Rate Per Amount Qty Rate Per Amount
.
10 Providing HYSD bars (Fe-500 From Primary Producers like
TATA, SAIL, VSP,Jindal as approved by Ministry of Steel) of
different diameters, wrought and put up bars of all
diameters including cost and conveyance of steel to site
and all labour charges for fabrication of reinforcement
including cutting, bending, binding rods, tying grills,
placing them in position etc., complete including cost and
conveyance of binding wire and all handling charges and
operational charges etc., and including over lapping
welding if required etc., complete for all R.C.C items for
finished item of work as per standard drawings, as per the
directions of the Engineer-in-Charge and as per MoRT&H
specification 1600 &2200 (5th revision) and as per
I.S.1786 of 1985 for Sub structure of R.C.C items.

AE 7.528 ### MT 592,491.24 7.528 ### MT 592,491.24 0.000 ### MT -

Sub-Total AB ### ### - ###
AE 2,006,100.73 1,699,078.42 307,022.31
Add T.P. 3.69 % on AB 4,178,963.53 2,703,513.31 1,475,450.22
Total(AB+AE+TP on AB) ### ### - ###

Asst Executive Engineer Dy Executive Engineer Executive Engineer

(R&B) NH Section-Adilabad (R&B) NH SUB Division: Nirmal (R&B) NH Division, Perkit
 Estimate
DBM Patches

S.N Description
No L B D Quantity Rate Per Amount
o of item
1 2 3 4 5.00 6.00 7 8 9 10 11
Providing and applying tack coat with bitumen emulsion using emulsion pressure distributor at the rate of 0.20 kg per sqm on
1 the prepared bituminous/granular surface cleaned with mechanical broom.

625/0-2
L/s 1 x 1 24.00 7.00 168
1 x 1 15.30 3.80 58.14
1 x 1 22.80 7.00 159.6
625/2-4
(2.1+1.7)
R/s 1 x 1 23.30 1.90 44.27
(2.5+2.4)
L/s 1 x 1 38.30 2.45 93.84
L/S 1 x 1 10.80 2.95 31.86
l/S 1 x 1 9.60 2.10 20.16
L/s 1 x 1 8.20 2.75 22.55
1 x 1 22.40 7.00 156.8
R/S 1 x 1 9.90 4.00 39.6
Junction
1 x 1 54.00 7.00 378
(28+12.5)
1 x 1 10.00 20.25 202.5
(12.5+8.5)
1 x 1 5.00 10.50 52.5
(8.5+6.5+3.3)
1 x 1 4.20 6.10 25.62
625/8-10
R/s 1 x 1 12.40 3.90 48.36
R/s 1 x 1 10.80 3.90 42.12
R/s 1 x 1 5.20 2.10 10.92
R/s 1 x 1 30.20 3.80 114.76
626/0-2
R/s 1 x 1 84.20 3.90 328.38
(7.7+7.7)
1 x 1 72.00 7.70 554.4
R/s 1 x 1 12.60 4.60 57.96
626/2-4
1 x 1 14.10 3.30 46.53
(3.4+3.3+3.7)
1 x 1 165.00 3.47 572.55
626/4-6
(3.8+3.77)
1 x 1 96.00 3.79 363.84
1 x 1 6.40 1.30 8.32
1 x 1 5.90 2.00 11.8
1 x 1 55.00 3.65 200.75
1 x 1 64.00 7.00 448
Total 4262.13 9.8 Sqm 41768.87
Providing and laying dense graded bituminous macadam with 100-120 TPH batch type HMP producing an average output of
75 tones per hour using crushed aggregates of specified grading, premixed with bituminous binder @ 4.0 to 4.5 per cent by
weight of total mix and filler, transporting the hot mix to work site, laying with a hydrostatic paver finisher with sensor
2 control to the required grade, level and alignment, rolling with smooth wheeled, vibratory and tandem rollers to achieve the
desired compaction as per MoRTH specification clause No. 507 complete in all respects. (DGBM:Grade II)

625/0-2
L/s 1 x 1 24.00 7.00 0.035 5.88 206.05
1 x 1 15.30 3.80 0.05 2.91
1 x 1 22.80 7.00 0.05 7.98
625/2-4
(2.1+1.7)
R/s 1 x 1 23.30 1.90 0.04 1.77
(2.5+2.4)
L/s 1 x 1 38.30 2.45 0.05 4.69
L/S 1 x 1 10.80 2.95 0.04 1.27
l/S 1 x 1 9.60 2.10 0.05 1.01
L/s 1 x 1 8.20 2.75 0.05 1.13
1 x 1 22.40 7.00 0.05 7.84
R/S 1 x 1 9.90 4.00 0.05 1.98
Junction
1 x 1 54.00 7.00 0.05 18.9
(28+12.5)
1 x 1 10.00 20.25 0.05 10.13
(12.5+8.5)
1 x 1 5.00 10.50 0.05 2.63
(8.5+6.5+3.3)
1 x 1 4.20 6.10 0.05 1.28
625/8-10
R/s 1 x 1 12.40 3.90 0.05 2.42
R/s 1 x 1 10.80 3.90 0.05 2.11
R/s 1 x 1 5.20 2.10 0.035 0.38
R/s 1 x 1 30.20 3.80 0.05 5.74
626/0-2
R/s 1 x 1 84.20 3.90 0.05 16.42
(7.7+7.7)
1 x 1 72.00 7.70 0.05 27.72
R/s 1 x 1 12.60 4.60 0.05 2.9
626/2-4
1 x 1 14.10 3.30 0.05 2.33
(3.4+3.3+3.7)
1 x 1 165.00 3.47 0.05 28.63
626/4-6
(3.8+3.77)
1 x 1 96.00 3.79 0.04 14.55
1 x 1 6.40 1.30 0.05 0.42
1 x 1 5.90 2.00 0.05 0.59
1 x 1 55.00 3.65 0.05 10.04
1 x 1 64.00 7.00 0.05 22.4

Quantity 206.05 7086 Cum 1460070.300

Total amount 1501839.170

Abstract Estimate sanctioned amount
s.l item Quantity rate amount qnty amount
1 Tack 4148.000 9.800 40650.400 4148.000 40651.000
2 DBM 206.05 7086.000 1460070.300 207.000 1466802.000
Amount total 1500720.700 total 1507453.000

add Tp execess 3.10% 1547243.040

 Estimate
DBM Patches

S.No Description of item No L B D Quantity Rate

1 2 3 4 5.00 6.00 7 8 9

2 DBM
for patch works
625/0-2.F 1 x 1 6.00 2.40 0.04 0.576
625/0-2.F 1 x 1 9.40 3.20 0.045 1.3536
625/2-4.F 1 x 1 8.20 3.10 0.04 1.0168
Junction 1 x 1 3.50 2.70 0.045 0.42525
Junction 1 x 1 2.60 3.20 0.045 0.3744
626/0-2.F 1 x 1 7.20 3.40 0.04 0.9792
626/2-4. 1 x 1 5.50 2.10 0.04 0.462
626/2-4. 1 x 1 8.60 1.80 0.04 0.6192
626/2-4. 1 x 1 3.20 2.10 0.04 0.2688
626/4-6.F 1 x 1 8.00 3.10 0.05 1.24
Quantity 7.31525

3 DBM
625/0-2
L/s 1 x 1 24.00 7.00 0.045 7.56
1 x 1 15.30 3.80 0.05 2.907
1 x 1 22.50 7.00 0.045
7.0875
625/2-4
(2.1+1.7)
1 x 1 23.30 1.90 0.045
R/s 1.99215
(2.5+2.4)
L/s 1 x 1 38.00 2.45 0.046
4.2826
L/S 1 x 1 10.80 2.95 0.045
1.4337
l/S 1 x 1 9.60 2.10 0.05
1.008
L/s 1 x 1 8.10 2.75 0.05
1.11375
1 x 1 22.40 7.00 0.05
7.84
R/S 1 x 1 9.90 4.00 0.05
1.98
Junction
1 x 1 54.00 7.00 0.05
18.9
(28+12.5)
1 x 1 10.00 20.25 0.045 9.1125
(12.5+8.5)
1 x 1 5.00 10.50 0.045
2.3625
(8.5+6.5+3.3)
1 x 1 4.20 6.10 0.045
1.1529
625/8-10
 1 x 1 12.30 3.90 0.045
R/s 2.15865
R/s 1 x 1 10.80 3.90 0.045
1.8954
R/s 1 x 1 5.20 2.10 0.045
0.4914
R/s 1 x 1 30.00 3.80 0.045
5.13
626/0-2
R/s 1 x 1 84.00 3.90 0.045
14.742
(7.7+7.7)
1 x 1 72.00 7.70 0.045
24.948
R/s 1 x 1 12.60 4.60 0.045
2.6082
626/2-4
1 x 1 14.00 3.30 0.045
2.079
(3.4+3.3+3.67)
1 x 1 165.00 3.46 0.05
28.5175
626/4-6
(3.8+3.77)
1 x 1 96.00 3.79 0.05 18.168
1 x 1 6.30 1.20 0.045 0.3402
1 x 1 5.80 2.00 0.045 0.522
1 x 1 55.00 3.65 0.05 10.0375
1 x 1 64.00 7.00 0.05 22.4

Quantity 202.77045
Per Amount
10 11
 Estimate
DBM Patches
S.No Description o No L B D Quantity Per Amount
1 2 3 4 5.00 6.00 7 8 9 10 11
1 Providing and applying tack coat with bitumen emulsion using emulsion
pressure distributor at the rate of 0.20 kg per sqm on the prepared
bituminous/granular surface cleaned with mechanical broom.

for patch
works
625/0-2.F 1 x 1 5.00 2.40 12
625/0-2.F 1 x 1 8.40 3.20 26.88
625/2-4.F 1 x 1 7.20 3.10 22.32
Junction 1 x 1 2.50 2.70 6.75
Junction 1 x 1 2.40 3.20 7.68
626/0-2.F 1 x 1 6.20 3.40 21.08
626/2-4. 1 x 1 5.30 2.10
626/2-4. 1 x 1 8.70 1.80
626/2-4. 1 x 1 3.20 2.10
626/4-6.F 1 x 1 8.00 3.10 24.8

Total 121.51 9.8 Sqm 1190.798

2 Providing and laying dense graded bituminous macadam with 100-120 TPH
batch type HMP producing an average output of 75 tones per hour using
crushed aggregates of specified grading, premixed with bituminous binder @
4.0 to 4.5 per cent by weight of total mix and filler, transporting the hot mix to
work site, laying with a hydrostatic paver finisher with sensor control to the
required grade, level and alignment, rolling with smooth wheeled, vibratory
and tandem rollers to achieve the desired compaction as per MoRTH
specification clause No. 507 complete in all respects. (DGBM:Grade II)

for patch
works
625/0-2.F 1 x 1 5.00 2.40 0.04 0.48
625/0-2.F 1 x 1 8.40 3.20 0.045 1.2096
625/2-4.F 1 x 1 7.20 3.10 0.04 0.8928
Junction 1 x 1 2.50 2.70 0.045 0.30375
Junction 1 x 1 2.40 3.20 0.045 0.3456
626/0-2.F 1 x 1 6.20 3.40 0.04 0.8432
626/2-4. 1 x 1 5.30 2.10 0.04
626/2-4. 1 x 1 8.70 1.80 0.04
626/2-4. 1 x 1 3.20 2.10 0.04
626/4-6.F 1 x 1 8.00 3.10 0.05 1.24
total 5.31495 7086 Cum 37661.7357

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

625/0-2
L/s 1 x 1 24.00 7.00 168
1 x 1 15.30 3.80 58.14
1 x 1 22.50 7.00 157.5
625/2-4
(2.1+1.7)
R/s 1 x 1 23.30 1.90 44.27
(2.5+2.4)
L/s 1 x 1 38.00 2.45 93.1
L/S 1 x 1 10.80 2.95 31.86
l/S 1 x 1 9.60 2.10 20.16
L/s 1 x 1 8.10 2.75 22.275
1 x 1 22.40 7.00 156.8
R/S 1 x 1 9.90 4.00
 Junction
1 x 1 53.50 7.00 374.5
(28+12.5)
1 x 1 10.00 20.25 202.5
(12.5+8.5)
1 x 1 5.00 10.50 52.5
(8.5+6.5+3.3)
1 x 1 4.20 6.10 25.62
625/8-10
R/s 1 x 1 12.30 3.90 47.97
R/s 1 x 1 10.80 3.90 42.12
R/s 1 x 1 5.20 2.10
R/s 1 x 1 30.00 3.80
626/0-2
R/s 1 x 1 84.00 3.90 327.6
(7.7+7.7)
1 x 1 72.00 7.00 504
R/s 1 x 1 12.60 4.60 57.96
626/2-4
1 x 1 14.00 3.30 46.2
(3.4+3.3+3.67)
1 x 1 165.00 3.46 570.35
626/4-6
(3.8+3.77)
1 x 1 96.00 3.79 363.36
1 x 1 55.00 3.65 200.75
1 x 1 64.00 7.00 448

Total 4015.535 9.8 Sqm 39352.243

4 Providing and laying dense graded bituminous macadam with 100-120 TPH
batch type HMP producing an average output of 75 tones per hour using
crushed aggregates of specified grading, premixed with bituminous binder @
4.0 to 4.5 per cent by weight of total mix and filler, transporting the hot mix to
work site, laying with a hydrostatic paver finisher with sensor control to the
required grade, level and alignment, rolling with smooth wheeled, vibratory
and tandem rollers to achieve the desired compaction as per MoRTH
specification clause No. 507 complete in all respects. (DGBM:Grade II)

625/0-2
L/s 1 x 1 24.00 7.00 0.05 8.4
1 x 1 15.30 3.80 0.05 2.907
1 x 1 22.50 7.00 0.05
7.875
625/2-4
(2.1+1.7)
1 x 1 23.30 1.90 0.05
R/s 2.2135
(2.5+2.4)
L/s 1 x 1 38.00 2.45 0.05
4.655
L/S 1 x 1 10.80 2.95 0.05
1.593
l/S 1 x 1 9.60 2.10 0.05
1.008
L/s 1 x 1 8.10 2.75 0.05
1.11375
1 x 1 22.40 7.00 0.05
7.84
R/S 1 x 1 9.90 4.00 0.05
Junction
1 x 1 53.50 7.00 0.05
18.725
(28+12.5)
1 x 1 10.00 20.25 0.05 10.125
(12.5+8.5)
1 x 1 5.00 10.50 0.05
2.625
(8.5+6.5+3.3)
1 x 1 4.20 6.10 0.05
1.281
625/8-10
1 x 1 12.30 3.90 0.05
R/s 2.3985
R/s 1 x 1 10.80 3.90 0.05
2.106
R/s 1 x 1 5.20 2.10 0.05
R/s 1 x 1 30.00 3.80 0.05
626/0-2
R/s 1 x 1 84.00 3.90 0.05
16.38
(7.7+7.7)
1 x 1 72.00 7.00 0.05
25.2
R/s 1 x 1 12.60 4.60 0.05
2.898
626/2-4
1 x 1 14.00 3.30 0.05
2.31
(3.4+3.3+3.67)
1 x 1 165.00 3.46 0.05
28.5175
626/4-6
(3.8+3.77)
1 x 1 96.00 3.79 0.05 18.168
1 x 1 55.00 3.65 0.05 10.0375
1 x 1 64.00 7.00 0.05 22.4

Quantity 200.77675 7086 Cum 1422704.0505

Abstract
s.l item Quantityrate amount
Patches Tack 121.51 9.800 1190.798
DBM 5.315 7086.000 37661.736
Paver Tack 4015.5 9.800 39352.243
DBM 200.78 7086.000 1422704.051
Total Tack 4137 9.800 40543.041
DBM 206.09 7086.000 1460365.786
Amount total 1500908.827
 GOVERNMENT OF TELANGANA
ROADS & BUILDINGS DEPARTMENT
(National Highways Wing)

K
ESTIMATE
Restoration charges for road cutting for laying of Pipe line on
NH61 Road at Km 653/2-4 in Nirmal District

AMOUNT OF ESTIMATE in Rs : Err:509

 Estimate
DBM Patches

S.No Description of item No L B D Quantity Rate Per

1 2 3 4 5.00 6.00 7 8 9 10

2 DBM
for patch works
625/0-2.F 1 x 1 6.00 2.40 0.04 0.576
625/0-2.F 1 x 1 9.40 3.20 0.045 1.3536
625/2-4.F 1 x 1 8.20 3.10 0.04 1.0168
Junction 1 x 1 3.50 2.70 0.045 0.42525
Junction 1 x 1 2.60 3.20 0.045 0.3744
626/0-2.F 1 x 1 7.20 3.40 0.04 0.9792
626/2-4. 1 x 1 5.50 2.10 0.04 0.462
626/2-4. 1 x 1 8.60 1.80 0.04 0.6192
626/2-4. 1 x 1 3.20 2.10 0.04 0.2688
626/4-6.F 1 x 1 8.00 3.10 0.05 1.24
Quantity 7.31525

3 DBM
625/0-2
L/s 1 x 1 24.00 7.00 0.05 8.4
1 x 1 15.30 3.80 0.05 2.907
1 x 1 22.50 7.00 0.05
7.875
625/2-4
(2.1+1.7)
1 x 1 23.30 1.90 0.05
R/s 2.2135
(2.5+2.4)
L/s 1 x 1 38.00 2.45 0.05
4.655
L/S 1 x 1 10.80 2.95 0.05
1.593
l/S 1 x 1 9.60 2.10 0.05
1.008
L/s 1 x 1 8.10 2.75 0.05
1.11375
1 x 1 22.40 7.00 0.05
7.84
R/S 1 x 1 9.90 4.00 0.05
1.98
Junction
1 x 1 53.00 7.00 0.05
18.55
(28+12.5)
1 x 1 10.00 20.25 0.05 10.125
(12.5+8.5)
1 x 1 5.00 10.50 0.05
2.625
(8.5+6.5+3.3)
1 x 1 4.20 6.10 0.05
1.281
625/8-10
 1 x 1 12.30 3.90 0.05
R/s 2.3985
R/s 1 x 1 10.80 3.90 0.05
2.106
R/s 1 x 1 5.20 2.10 0.05
0.546
R/s 1 x 1 30.00 3.80 0.05
5.7
626/0-2
R/s 1 x 1 84.00 3.90 0.05
16.38
(7.7+7.7) 0
1 x 1 72.00 7.00 0.05
25.2
R/s 1 x 1 12.60 4.60 0.05
2.898
626/2-4
1 x 1 14.00 3.30 0.05
2.31
(3.4+3.3+3.67)
1 x 1 165.00 3.46 0.05
28.5175
626/4-6
Amount
11
 Estimate
Restoration charges for road cutting for laying of Pipe line on NH61 Road at Km 627/4-
6, 628/6-8,628/8-10 in Bhainsa town in Nirmal District

S.No Description of item No L B D Quantity Rate Per Amount

1 2 3 4 5 6 7 8 9 10 11
1 Restoration charges for road cutting along the road
formation beyond toe line
Nirmal road chowrastha 1 x 2 5.00 10.00
of Bhiansa town 627/4-6

Santoshi mata mandir 1 x 2 5.00 10.00

of Bhainsa town at Km
628/6-8

Near fire station of 1 x 2 5.00 10.00

Bhainsa town at Km
628/8-10

30.00 195.00 1 Rm 5850

Rm

2 Restoration charges for road cutting along the road

formation
Nirmal road 1 x 2 2.00 4.00
chowrastha of Bhiansa
town 627/4-6

Santoshi mata mandir 1 x 2 2.00 4.00

of Bhainsa town at Km
628/6-8

Near fire station of 1 x 2 2.00 4.00

Bhainsa town at Km
628/8-10

12.00 285.00 1 Rm 3420

Rm
3 Restoration charges for road cutting B.T
Nirmal road 1 x 1 19.00 19.00
chowrastha of Bhiansa
town 627/4-6

Santoshi mata mandir 1 x 1 19.00 19.00

of Bhainsa town at Km
628/6-8

Near fire station of 1 x 1 19.00 19.00

Bhainsa town at Km
628/8-10

57.00
say 57.00 2275.00 1 Rm 129675
Rm Total 138945
Add VAT 5% 6948
Grand Total in Rs. 145893.00
Assistant Executive Engineer Deputy Executive Engineer Executive Engineer
NH Section Nirmal NH Division Nirmal NH Division Perkitl
S.NO Description QTY MB BOOK AEE DEE Roller days
MB From To
Road Part
1 C&G 2.24 04/N/2022-23 43 44
2 Scarfying 10612.50 04/N/2022-23 45 45
3 EMB BORROWED EARTH 12208.75 03/N/2022-23 10 12
4 GSB 3192.00 04/N/2022-23 46 47 8
5 LHS WMM 2555.00 04/N/2022-23 48 49 6
6 LHS PRIME COAT 9800.00 04/N/2022-23 50 51
7 LHS TACK COAT 9800.00 04/N/2022-23 52 53
8 LHS DBM 490.000 04/N/2022-23 53 55 4
9 RHS WMM 2555.00 04/N/2022-23 56 57 6
10 RHS PRIME COAT 9800.00 04/N/2022-23 58 59
11 RHS TACK COAT 9800.00 04/N/2022-23 60 61
12 RHS DBM 490.000 04/N/2022-23 61 63 4

S.NO Description QTY MB BOOK AEE DEE

MB From To
Pipe Culverts
1 Dismantling 24.35 01/N/2022-23 39 40
2 Earthwork 65.11 01/N/2022-23 41 42
3 PCC 1:3:6 3.90 01/N/2022-23 43 44
M15 18.53 01/N/2022-23 45 46
4
PCC 1:3:6 3.58 01/N/2022-23 46 47
5 Hume Pipes 20 01/N/2022-23 48 48
6 M15 33.04 01/N/2022-23 49 50
7 Filling 46.92 01/N/2022-23 51 52
 Name of work: Widening and strenghtening of Adilabad to Nirala via Landasangvu, Arli, Ada
villages from km from km 0/0 to 15/0 in Adilabad District
Earth/ Gravel Metal/ Stone Sand
S.N
Specification in Brief Unit Quantity cum cum cum
o Fact Facto
Quantity Quantity Factor Quantity
or r
1 2 3 4 5 6 7 8 9 10
Road Part
1 Earth work excavation 1 cum 48782.50 1.00 48783.00

2 Granular Sub-base 1 cum 7773.90 1.28 9951.00

3 Wet Mix Macadam 1 cum 12445.75 1.32 16429.00

4 DBM 50mm 1 cum 2387.00 1.47 3507.00
CD Works(HP culvert) 1 cum
1 Earth work excavation 1 cum 514.87 1.00 515.00
2 PCC (1:3:6) 1 cum 58.82 0.90 53.00 0.45 27.00
3 M15 substructure 1 cum 358.80 0.90 323.00 0.45 162.00
4 filling between bodywalls 1 cum 320.00 1.00 320.00
CD Works(BOX culvert) 1 cum
1 Earth work excavation 1 cum 74.26 1.00 74.26
2 M15 levelling coarse 1 cum 11.014 0.90 9.91 0.45 4.96
M25 sub structure 1 cum 108.99 0.90 98.09 0.45 49.05
Side Drain
1 EWE 1 cum 634.07 1.00 634.07
2 M15 PCC 1 cum 179.34 0.90 161.41 0.45 80.70
3 M20 walls 1 cum 160.13 0.90 144.12 0.45 72.06
5 M20 cover slab 1 cum 0.90 0.00 0.45 0.00
Total Quantity In Cum 50326.33 30676.53 395.77
Conversion Factor (MT) =1.5 1.50 1.50 1.50
Total Quantity In MT 75489.50 46014.80 593.66
Rate 20.00 65.00 27.00
Amount Rs ### ### ###
Total Amount of Seigniorage Rs. 4,516,781.00
Total Permit Fee=0.8 of seigonorage
###
charges of Earhwork and Metal Rs.
Seigonorage charges deducted in 2nd and
###
part bill vide page 28 of MB 56/N/2021-22
Now amount of Seigonorage charges
###
deducted in 3rd and part bill

Total Permit Fee deducted in 2nd and part

###
bill bill vide page 28 of MB 56/N/2021-22
Now amount of Permit Fee deducted in 3rd
669,916.60
and part bill
 Roller days Qty Factor factor Days Days
Embankment side earth
GSB 3192.00 (6/(300*8) 0.0025 7.98 8
WMM LHS 2555.00 (6*0.65/225*8) 0.00216666666666667 5.53583333333333 6
DBM LHS 490.00 (11.7/(195*8)) 0.0075 3.675 4
WMM RHS 2555.00 (6*0.65/225*8) 0.00216666666666667 5.53583333333333 6
DBM RHS 490.00 (11.7/(195*8)) 0.0075 3.675 4

Cum Bitumen Percentage Qty Factor Factor Qty in mT Qty in mT Type

BC Req 24.3/191 0.127225130890052 0 0.0 VG30
DBM 2387.00 20.25/195 0.103846153846154 247.880769230769 248.0 VG30

Tack 47740 0.7/3500 0.0002 9.548 10.0 RS1

Prime 47740 2.45/3500 0.0007 33.418 34.0 SS1

Cum Cement Required

cement req
Qty Factor Factor Qty in mT Qty in mT Type
1:03:06 58.820 3.3/15 0.220 12.9404 13.0 opc
m15 549.154 4.13/15 0.275 151.200401333333 152.0 opc
M20 160.130 41.16/120 0.343 54.92459 55.0 opc

M25 108.990 5.9/15 0.393 42.8694 43.0 opc