GOVERNMENT OF ANDHRA PRADESH ROADS AND BUILDINGS DEPARTMENT DETAILED CUM ABSTRACT ESTIMATE NAME OF WORK: " Providing B.T patch work from km 8/0 to 23/8 off Podalakur-Rapur state Highway in SPSR Nellore District " Estimate Amount Rs. 8.00 KHS eS DENoe. AF Pery-%s wENe Area SECTION : RAPUR SUB DIVISION : PODALAKUR DIVISION : NELLORE CIRCLE : NELLORE ASSEMBLY CONSTITUENCY : VENKATAGIRI Scanned with CamScannerSpecification report to accompany the estimate for the work of " Providing B.T patch work from ; km 8/0 to 23/8 of Podalakur-Rapur state Highway in _ SPSR Nellore District " Estimate Rs.: 8.00 Lakhs, Authority: The estimate " Providing B.T patch work from km 8/0. to 23/8 of Podalakur-Rapur state Highway in SPSR Nellore District" _..." was prepared as per the Go Rt No 349 dated 1 15.11.2024 of Principal Secretary to Government, Transport, Roads and Buildings (Roads-Ill) Department. Necessity: The Podalakur-Rapur is a SH . This road is an important road connecting somaney Villages. This is the shortest road for people to reach District Headquarters, people are | facing much difficulty on this road due to Stray patches. Hence the estimate is prepared by incorporating the necessary provisions for smooth flow of traffic . Hence the estimate is prepared with the following provisions. Provisions: 1 40-45mm BT Patch work Wet mix macadam 9.50-11.20mm BT Patch work LS. Provisions: LS provisions towards GST @ 18% LS provisions towards NAC @ 0.10% LS provisions Seigniorage charges Contigencies and Rounding off Noor Rates: The estimate is prepared as per current SoR of 2024-25 and as per MORT8H and other specifications of the department. The work will be executed as per relevent specifications issued from time to time. 7 Qe Ffantiy stant Executive Engineer Deputy Executive Engineer (R&B) Rapur Section, (R&B) Sub-division, Podalakur | Executive Engineer Superintending Engineer | (R&B) Division,Nellore (R&B) Circle:: Nellore Muy ‘en OL qm a e BIN C2— | DTe-+- “te. pio é EE lat) ee Scanned with CamScannerHe anon GENERAL ABSTRACT " Providing B.T patch work from km 8/0 to 23/8 of Podalakur-Rapur state Highway in SPSR Nellore District " Part- A . Road Work G2B20Y ~caazt9 278 2eqySub-otal_624743 Part. B Provision for Seignorage charges 20431 Provision for Consideration Charges 5 20431 Provision for DMF@30% 6129, Provision for Merit Charges(MF)@2% 409, Sub-totat “2A + Provision for NAC @ 0.10% $72 616 Subtotal: 72765 ey, 51 Part-C 12 —w 2 GST @ 18% Vaedebee [Link] for unforeseen items and Rounding Off U 6235 1990, 800000 ae (Reefaos Ereg Cotebs ay) 2 oe gba Assistant Executive Engineer Deputy Executive Engineer (R&B) Rapur Section, (R&B) Sub-division, Podalakur Executive Engineer Superintending Engineer (R&B) Division Nellore (R&B) Circle:: Nellore The Eatin & bartinnad tpl by. en C Parpaes Gagitendsaty ard coped od DL Wo. pois DS a8 agree” pderonbrhive Aentioned ccedded ile Go. 27, No -345 7 Cts bore 11) Dept hb psln)ror4. \egeyeods et es B.00 Lakhs ‘Leder Stake Web Darts hana Fpaceost © 5054--03-337-IN- Jo- S30 -53)" Yow WA Hao" ae > Die * Ge) fags nee aTe-1 “to Scanned with CamScannerDETAILED CUM ABSTRACT ESTIMATE Providing B.T patch work from km 8/0. to 23/8 of Podalakur-Rapur state Highway in SPSR I Nellore District " MEASUREMENTS pagan NOS L B D [CONTENTS| RATE/PER | AMOUNT |Providing [Link] for broken edges & pot holes using 40 to 45mm (IRC) HBT metal with required quantity of 0.13 cum 9.50 -11.20 ize HBG key chips and 42kgs of VG-10 grade bitumen per one cum of work for filling the pot holes including removal of loose material in the pot holes |trimming the edges to provide firm vertical faces cleaning applying tack coat filling the pot holes caompacting with power roller of 8-10 tonnes |capacity and finishing including cost and conveyance of materials T&P charges and all labour charges for all operations etc complete for finished item of work as directed by the Enaineer-in-Charae. item of work as directe ineer. 3.007 km 15 8.00 km 23 _. 10.00 <> Total 26.00 7 OR 26.00 5560.00 144560 ‘Cum Cum 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 MoRT8H specification.406 (Sth revision) for finished item of |work. | Km 15/2 11 50 7.00 o4 35.00 ~~ Km 18/2 14 50 700 of 35.00 Y | km 23/8 11 55 7.00 o4 38.50 ofo0co 225680 Total 108.50 / 2445.00 2204787 Providing [Link] for potholes using 9.50 - 11.20mm (IRC) HBG ‘machine crushed chips and VG-10 grade bitumen @72 kgs per one cum of work for filing the potholes including removal of loose material in the Pot holes trimming the edges to provide firm vertical faces cleaning applying tack coat filing the pot holes caompacting with power roller of 8- 10 tonnes capacity and finishing including cost and conveyance of materials T&P charges and all labour charges for all operations etc complete for finished item of work as directed by the Engineer-in-Charge. Km 8 8.00 Km 15 10.00 0 fee azn 22] 1070} ssr000F roc} 29250, aaa 2014 mn RE ond NORTH u [este 12 199.70 F 951.00 }” ro00-] 23775 | sasasa Bs 11.20 nm RE and 12 fron 12] 199.70 4 e000 1 0.007] 210.00) ss1070 Wi PC meta 15 2am ike aod Re 32 7] 19970 600} 70007] 170.00) sssare 1 ete 3 men IRC and HoT 127] 1997687] «0700 | 7.00 7| a2u75) erase BD Stine chs Zr 15 [eo son 8 ope wena ve [er natal ae mma e —_ fee 2 278 7 ervel 70 [aaa wae (R&B) RapurSecton, Execute Engnaer (AB) Dion Netore Test ‘ ae, “We-! Wt Dt> Deputy Executve Engineer (RB) Sub-évisien,Podalahur Bul Supenetendig Engineer (R&B) Cree: Netore ly EE \#a8lNqe— “Scanned with CamScanner‘SPSR Nellore District, COST OF BITUMEN /MT_WITH LEADS Intensive patchwork to Gudur-Rajampeta Road from Km 30/0 to 34/6 & 37/8 to 51/445 Ref - For emul wuision (Bulk) .1OCL Price List| Withietfect from NDE le i REET lOGt Price Lis Bulk VG-30 Grade | Emulsion (CSS1)| Bulk VG-10 Grade Chennai Chennai Chennai Basic Price |T424021 00 | NTA OO CONN| (602000) Lead from Chennai 183) ok Kms 695.40 Sf 695.40, 695.40 Lead charges/for Bulk a 1.90 a KM by 43097.40 44195.40 42297.40 ul Se Cisiuke> Jere Assistant Executive Engineer ~ Deputy Executive Engineer (R&B) Rapur Section, Executive Engineer (R&B) Division Nellore TEA a dts - © tO (R&B) Sub-division, Podatakur ‘Superintending Engineer (R&B) Circle:: Nellore Dt any SE lFaol new 4 Scanned with CamScannerWEIGHTED AVERAGE LEADS "Popviding 8.7 patch work from km 8/0. to 23/8 of Podalakur-Rapur state Highway in SPSR Nellore District * 1 HBG metal & Machine Crushed Chips Quarry at Km 31/2 ofGudur-Rajampeta Road with 0.40 Km CT /~ Cant Track + 10% ony GR Road km 31/2 to 34/8 3.60 PR Road Km 23/8 to 8.0 Average) 10 borne 194 a say 12.00 _Kkms 2 Bitumen from MRL, Chennai MRL to M-C Road ; 5.00_~~ M-C Road Km 0/0 to 133/925 133.93 (Old M-C Road Km 133/2 to 134/663, 1.48 GR Road Km 0/0 to 34/8 ~~ 3480 PR Road Km 23/8 to 8.0 Average) ~~ 7.90 “ey 183.09 183.00 Yo gti tae: Beery Assistiht Executive Engineer Deputy Executive Engineer ((R&B) Rapur Section, (R&B) Sub-division, Podalakur Executive Engineer ‘Superintending Engineer (R&B) Division, Nellore (R&B) Circle:; Nellore Lat ee (heer Dte-) “BS \Dtro Ee) f45 wer Scanned with CamScannerDATA WITH SSR 2024-25. Whether to Add MAA or Any other Area Allowance Yes/No Allowable% 0.00 Name of Work it~ Intensive patchwork to Gudur-Rajampeta Road from Km 30/0 to 34/6 & 37/8 to ¢ 51/445 in SPSR Nellore District. ‘Quantity Description of tem Rate per ‘Amount Providing, Laying, Spreading and compacting graded HBD crushed stone aggregate to Wet Mix macadem specification (Sth 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&M specification.406 (Sth revision) for finished item of work. Page 110,111 of MoRT&H SDB 225 cum A ‘(a busioo 304,b9 0.48 nos. Mate. 748-08 day 300 2.00 nos. “~ Mazdoor skilled 661.00 7 doy 1322.07 10.00 nos. © ~Mazdoor 595.00 doy 5950.00 0.00%" ~~ Add MAA or Any other Area allowance wer 0.00 Total 1561 (8) Machinery 6.60 he Wet mix plant of 60 tonne br. capacity 2003.00 he «332264077 6.00 hr Electric generating set 125 KVA iese00 “hr 4016. 00-7 6.00 hr front end loader 1 cum capacity 2043.00-—~ hr. 12258.00 (60ehr Mechanical Paver finisher-t00TRH— br 200 ‘3.90 hr Powabratoryroller 8-10 T 173967) 2as85¢ hr errrAassan ~~ 3.00 hr ter tanker 822.00 hr 2466.00 otal S1y3.47 =e ~¢c)) IF 3 yy See 89.10. cum /> 45 to 22.40mm IRCAMORTAH HBO H/C metal@ 30% 1552.28 / cum 138308.15, (Av. OF 40-45, 25-27, 19-22mm ) 118.80 cum // 22.4 to 2.36 mm IRCBMORT&H HBD M/C metal@40% 1310.78, cum ——155720.66 (Ay. 0f 19-22mm, 12-14mm,9.5-11.2mm, 57mm, , 2.36 to 5 mm) Va cosocm / 236mmt0 7 micon @20%6 (226mm abeon) 665.78 // am _ 321.00 Total SSIS ET ooTy-86 —_—BALLBOY (D) Over head charges @ 4.615% 4.615% Add for Over head charges @ 4.615% on (A)+(B)+(C) : (E) Total of (A) + (B)+( C)+(D) a 432618.93 (F) Add Contractors Profit at 10% on (E) YPS492-42—_ade61.89 ‘Cost per 225 cum (£) + (F) Y2LS 44:19 —a7s¥s0.82 Rate per 1 cum aie, Rate to be adopted per 1 cum Gerad" >) 2079-94 dy TD oge]. 2. Providing and applying prim&coat with bitumen emulsion (SS1) Bulk using emulsion pressureistributor on prepared surface of granular baxe including clearing of road surface and spraying emulsion at the rate of 0.70 kg/sam using emulsion pressuréXistributor for finished Item of work ete., complete as per MORTRH Specification '502 (Sth revision) and as directed by the Engineer-in-charge Taking output = 9500 sam a) Labour 0.080 day Mate 710.00 day 56.80 2.000 day Mazdoor 595.00 day 1190.00 0.00 % ‘Add MAA or Any other Area Mawance 1246.80, 0.00 7246.80 b) Machinery 2.800 hr Mechanical broom @ 1250 sam 460.00 hour 3288.00 2'800 br ‘Air compressor 250 cfm 651.58 hour 1824.42 2000 hr Emulsion pressure distributor @ 1750 Sa per hour 1084.00 hour 2168.00 1.000 hr Water tanker 6 KL capacity @ 1 822.00 hour 1822.00 6102.42 c) Material 2.450 MT —_Bitumen emulsion @ 0.7 kg per sqm 44195.40 0 MT 108278.73 atbte s627.95— 4.615 % d) OH Charges on (a¢b+e) 5336.23 atbtctd tt @ 10% input 120964.18, e) Contractor's profit input on Gasbrera) 12096.42 Cost for 3500 sam = 133060.60 Rate per sam. 38.02 38.00 1 Sam Scanned with CamScanner‘Quantity, Description of ftem Rate per ‘Amount, 3 Providing and applying tack coat with bitumen VG-10 (Bulk) using Bitumen pressure distributor at the rate of 0.25 kas per sqm on the prepared Granular surface treated with primer cleaned with mechanical broom for finished ita of work a5 per MoRTEH SpAxfication 503 (S" revision) and as directed by the Engineer-in-Charge. unit = sqm Taking output = 3500 sqm Labour Page 124 of MoRT&H SDB. 0.08 nos Mate 710.00 day 2.00n0s ——-Mazdoor 595.00 aay 0.00 % ‘Add MAA or Any other Are 1246.80 Total 48) Machinery 2.80 hr Mechanical broom Hydrauilc @ 1258 sqm/nr. 460.00 he 1288.00 2.80 hr ‘Air compressor 250 cfm 651.58 he 1824.42 2.00 br Bitumen pressure distributor @1750 sq 1907.00 hr 3814.00 Total ea (©) Material 0.875MT Bitumen VG-10 (Bulk) @ 0.25 Kgs/sqm 4297.40 MT 3701023 Total 37010.23 (D) over head charges @ 4.615% 4.615% ‘Add for Over head charges © 4.615% on (A)+(B)+( C) 2085.22 (E) Total of (A) + (B)+( C)+(D) “47268.67 (F) Add Contractors Profit at 10% on (E) 4726.87 Cost per 3500 sqm (E) + (F) 51995.54 Rate per 1 sqm : 14.96, Rate to be adopted 14.20 1Sqm 4 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 Dolamite crushed aggregates of Grading - Il as per Table 500-17 of specification SO70f MoRT&H (Sth revision), premixed with Bituminous binder of VG 30 Grade @ 5.4 % of mix and filler, transporting We hot mix to work site, laying with hydrostatic sensor paver finisher to the required grade, level and alignment, Yxling with smooth wheeled, vibratory and tandem rollers to achieve the desired compaction as per MoRTAH Spedfication 507 (Sth revision) complete for finished item of work in all respects as directed by Engineer-in-Charge 084 nos. 710.00 1.00 596.40 14.00 nos, __Mazdoor working with HMA Mechanical broom, 595.00 4.00 $330.00 paver, roller, asphalt cutter and\yssistance for setting ‘outlines, levels and layout aNgonstruction, 5.00 nos. Skilled Mazdoar for checking lin and levels. 661.00 1.00 3305.00 0.00% Add MAA or Any other Area allowance 12231.40 0.00 ‘TOTAL Ae 3223180 (8) Machinery 6.00 hour Batch mix Hot Mix Plant @ 75 Tonne pour 3891.00 1.00 23346.00 6.00 hour ——_—Paver finisher hydrostatic with sensor con 4711.88 1.00 10271.28, 6.00 hour Generator 250 KVA 2572.00 1.00 15432.00, 6.00 hour Front end loader 1 cum capacity 2043.00 1.00 12258.00 3.90 hour Power road roller 8 ton for Initial break down rollin) 1737.71 1.00 6777.07 3.90 hour —_ Vibratory roller 8 ton for intermediate roling \3488.54 1.00 13608.31 3.90 hour ins ling wit 68 tan, smooth wheeled tandem oonnoe Pe TOTAL bs 90300. (€) Material Bitumen VG 30 @ 5.40 % 24.30 MT Wheof Bitumen = 450x5.6/ 100=24.30MT 43097.40\ 1.00 1047266.82 1) Aggregate TOTAL weight of mix = 450 tones ‘Welght of bitumen - 24.30 tones Weight of aggregate = 450-24.30 = 425,70 tones Taking density of aggregate = 1.5 ton/eum Volume of aggregate = 283.8 cum Grading = 11 (13 mm nominal size) |ORTAH HBD M/C chips 13.2-10 mm @ 30% 85.14 cum ROM ry ta2-tAm)(9112 mm) 1369.16 1.00 118272.66 MORTH HED M/C Chips 10 - 5 mm @ 25 % - 70.95 cum RANG gsi 2mm) 57 Wn) a 139.77 Scanned with CamScanner[— Quantity Description of Item Rate per “Amount 122.034 cum IRC& MORTH HD M/C Chips 5 mm & below @ 43% ~ Avg, of (2.36-5 mm),( 2.6mm & below) oe coal 94229.16 “7 Filler @ 2% of weight of aggregates, 665.78 1.00 3778.97 § TOTAL C= — 1351687.38 (A+B 40) 1454219.64 4.615 (0) Over Head Charges on (A+8+C) 1454219.64 67112.24 10.00 (E) Contractors Profit on (A+8+C+D) 1521331,88 152133.19 391.00 cum {IAL Cost for 191 cum = (A+B+C+D4E) 1673465.07 Rate per 1 cum 8761.60 Rate per 1 cum 8762.00 2.00n0s GI Pipe 100 mm 0.00 each 0.00 6000s. —-GI-Cowl 10 mm dia 23.00 each 138.00 2,00n0s —_Galvonized MS Flat Cla 795.00 each 1530.00 1974.00. 5.00% ‘Add 5% for cost of material & Yokgur for Electrodes, 2148.41, 107.42 cutting gas, Anti corrossive bitumMaus paint, Mild : steel grating ete., 2255.83 (C) Over head charges @ 4.615% 4.615% ‘Add for Over head charges @ 4.615% on (A) 2255.83 —[Link] (D) Total of (A) + (B)+( C) 2359.94 (E) Add Contractors Profit at 10% on (D) 235.99 ‘Cost per 1 No. (D)+(€) 2595.93 Rate to be adopted 2596.00 1No. Providing 8.T Patchwork for broken edges & pot holes using 40 to 45mm (IRC) HBT metal wih required quantity of 0.43, cum 9.50 -11.20 ize HBG key chips and 42kgs of VG-10 grade bitumen per one cum of work for filing the pot holes including removal of loose material in the pot holes trimming the edges to provide frm vertical faces cleaning applying tack coat filing the pot holes caompacting with power roller of 8-10 tonnes capacity and finishing including cost and Sopa 1 cept hn Se a ae 1.20 cm cost of 40mm HET metal 010s 7am 144.24 LA 0.13 cum “~ cost of 9.50-11.20mm HBT metal. 1319.78 of om 171.57 42.00 Kgs x Cost of VG-10 grade 42297.40/, MT. 1776.43) 2.86 Nos /“~“ Mazdoor ‘595.00 each 1701.70 of 0.27 he er Road Roller 17. 465.18 77 A nate tort cam — 3560.18 Rate to be adopted “3360.00 1cum VJ Providing B.T Patchwork for potholes using 8.50 -11.20mm (IRC) HBG machine crushed chips and VG-10 grade bitanen 72 {38 Pet one cum of work for filing the potholes including removal of loose material in the potholes timming tre Sfges to provide frm vertical faces cleaning applying tack coat filing the pot holes caompaciing with power roller of 6-10 canes ccapacly and fishing including cost and conveyance of materials TAP charges and all labour charges for of ‘operations ete complete for finished item of work as direuted by the Engine -Charg Unit : Cum Taking out put = 1 Cum (A) Labour 2.88 /A2y ——Mazdoor unskilled 595.00 +33 (C) Material gs Sete 92 459.18 VQ mer Siem inewws mecnps 1319679" ee “asses sum —-. ser 0.072 MT VG-10 grade Bitumen. 42,297.40 MT 3, ose Cost per 1 cum Rate per 1 cum anal Zin Asaitant Executive Enginger Deputy Executive Engineer (R&B) Bapur Section, (R&B) Sub-division, Podalakur Nal 0 3B) Wo DAo gpa e SE Pay non “Exoentine Sagaeer— Superintending Engineer Scanned with CamScanner 00 day 1,701.70 Lo iat (B) Machinery a 0.27 (A ower roe oer fr ntl breakdown rong 4,737.71 459.18(Cc aeamiey Deseription often Rata___per Amount (R&B) Division,Nellore (R&B) Circle:: Nellore. ¢ — Scanned with CamScanner4” Providing B. SEINIORAGE CHARGES Patch work from km 8/0 to 23/8 of Podalakur-Rapur state Highway in SPSR Nellore District " 40mm BT Patch work m3 26.00 We L 34,58 90.00 3112.20 m3 108,50,//1.32 143.22 90.00 12889.80 | 9,50-11,20mm BT Patck_ m3 700/133 / 49.2 90.00 4428.90 Wet Mix Macadam Description of | Total SNo. q ity | Co | Total Qty | Rate/Uni is U ite nits | Quantity | ont casi t amount a Gwen Assistant Executive Exginger (R&B) Rapur Section, Executive Engineer (R&B) Division Nellore Sre-) “TO pir \\ TOTAL 20431 Say 20431. NS \ go alr Deputy Executive Engineer (R&B) Sub-division, Podalakur Superintending Engineer (R&B) Circle:: Nellore Aen ecle~s)viue Scanned with CamScannerName of the Work: " Providing B.T patch work from km 8/0. to 23/8 of Podalakur- ‘é Rapur state Highway in SPSR Nellore District " 1) Certified that the Leads provided in the lead statement are the shortest. 2) Certified that the Distances noted herein are correct. 3) Certified that the quarries are nearest and are having sufficient yield. ied that the routs shown are nearest. 5) Certified that the description of the variety of materials noted are correct to th e best of my knowledge. 6) Certified that the Hard Blasted Granite is obtained by Blasting, Hence Blasting charges are allowed 7) Certified that the reach in the Estimate is not proposed in any other schemes. Cink wan ASsiStant Executive Engineer Deput)Executive Engineer (R&B) Rapur Section, (R&B) Sub-division, Podalakur Executive Engineer ‘Superintending Engineer (R&B) Division,Nellore (R&B) Circle:: Nellore a Noy A) a ih een To ph a "4 ee )’s8 nce Scanned with CamScanner