S.

No Quantity Description Specification

No
Rate Unit of
measure
ment
1 2 3 4 5 6
I Road Part
1 36407.81 Clearing and grubbing road land including uprooting wild vegetation, grass, bushes, shrubs,
saplings and trees of girth upto 300 mm, removal of stumps of such trees cut earlier and
disposal of unserviceable materials and stacking of serviceable material to be used or
auctioned, upto a lead of 1000 m including removal and disposal of top organic soil not
exceeding 150 mm in thickness as per Technical Specification Clause 201 MORD .
including contractors profit & Over head charges, VAT.
201 MORD 2.10 Sqm
2 16510.65 Construction of embankment with approved materials deposited at site from roadway
cutting and excavation from drain (not exceeding 0.6 m depth) and foundation of other
structures including breaking clods, ramming, spreading, sectioning, grading compacting
with vibratory roller 80-100KN to OMC compaction including to a top width of 7.5m and
raising to required height complete etc.as per requirement of Tables 300.1 and 300.2 as
per Technical Specification Clause 301.5 MORD/ 305 MORTH including contractors profit
& Over head charges, VAT and Seigneorage. etc. complete.
301.5 MORD 109.00 Cum
3 31530.00 Scarifying existing granular surface to a depth of 50 mm and disposal of scarified material
with a lift upto 3 m and leads upto 1000 m as per Technical Specification Clause 301.4.
MORD including contractors profit & Over head charges, VAT
301.4 MORD 23.90 Sqm
4 4538.20 Construction of granular sub-base by providing well graded material(Table 400.1) with
Grading III Material(HBG M/C +Stone dust) CBR Value not less than 20 and PI Value
less than 6 spreading in uniform layers with Tractor grader on prepared surface, mixing by
mix in place method with rotavator at OMC, and compacting with Vibratory Roller to
achieve the desired density, complete as per Technical Specification Clause 401 MORD
including contractors profit & Over head charges, VAT and Seigneorage etc. complete.
401 MORD 1528.90 Cum
Schedule-A
T01-Somasundarapalem at VSR College to Emani via Telaprolu, Athota, Kamathamvaripalem, Kunchavaram, of Tenali (M) Package . No.
AP061406
S.No Quantity Description Specification
No
Rate Unit of
measure
ment
5 2522.40 Construction of Granular Sub base by providing available material for reuse removed from
existing WBM surface and 25% Stone dust having soaked CBR not less than 15% and
Plasticity Index < 6 and stacking at site to the departmentel gauge for pre measurements
and mixing them and spreading the same with Tractor grader in uniform layers of loose
thickness of not more than 225mm including mixing by mix in place method with rotavator
and compacting at OMC with Vibratory roller 8 to 10 Tonnes capacity to achieve the desired
density, complete as per IRC technical specification clause 402 (3) (iii) of MORD including
contractors profit & Over head charges, VAT and Seigneorage etc., complete.
402 MoRD 422.50 Cum
6 3377.25 Construction of Shoulders by providing selected earth having MDD not less than 1.85 g/cc
with LL & PI not more than 40% and 20 respectively. and, spreading in uniform layers with
tractor grader on prepared surface, and compacted at OMC with vibratory roller 80-100 kN
to achieve the desired density, complete as per Technical Specification Clause 407 MORD
and clause 305 & 305.4.4 MORTH including contractors profit & Over head charges, VAT
and Seigneorage etc. complete.
303, 407
MORD and
clause 305 &
305.4.4
MORTH
472.50 Cum
7 4891.88 Providing, laying, spreading and compacting graded stone aggregate to wet mix macadam
specification including premixing the material with water at OMC in mechanical mixer (Pug
Mill), carriage of mixed material by tipper to site, laying in uniform layers in sub-base/base
course on a well prepared sub-base and compacting with Vibratory Roller 80-100 kN weight
to achieve the desired density including lighting, barricading and maintenance of diversion,
etc as per Tables 400.11 & 400.12 and Technical Specification Clause 406 MORD/
MORTH, including contractors profit & Over head charges, VAT and Seigneorage etc.,
complete
406 MORD 2325.80 Cum
8 32612.50 Providing and applying primer coat with bitumen emulsion (SS-1) on prepared surface of
granular base including cleaning of road surface and spraying primer at the rate of 0.70-1.0
kg/sqm using mechanical means as per Technical Specification Clause 502 MORD (for use
on Wet mix macadam & WBM) ,including contractors profit & Over head charges, VAT etc.,
complete for Prime Coat
502 MORD 40.80 Sqm
9 32612.50 Providing and applying tack coat with Bitumen emulsion (RS-1) using emulsion distributor
at the rate of 0.25 to 0.30 kg per sqm on the prepared granular surfaces treated with primer
& cleaned with Hydraulic broom as per Technical Specification Clause 503 MORD,
including contractors profit & Over head charges, VAT etc., complete for Tack Coat
503 MORD 14.80 Sqm
S.No Quantity Description Specification
No
Rate Unit of
measure
ment
10 32612.50 Providing, laying and rolling of close-graded premix surfacing (Mix seal surfacing) material
of 20 mm thickness composed of 13.2 mm to 0.9 mm (Type-B) aggregates as per Table
500.15 of MORD using penetration grade bitumen to required line, grade and level to serve
as wearing course on a previously prepared base, including mixing in a suitable Hot Mix
plant (By mechanical means), laying and rolling with a three wheel 8-10 kN static roller and
finishing to required level and grades as per Technical Specification Clause 509 MORD,
including contractors profit & Over head charges, VAT and Seigneorage
512 MORTH 201.30 Sqm
11 357.75 Construction of un-reinforced, dowel jointed at expansion and construction joint only, plain
cement concrete pavement, thickness as per design, over a prepared sub base, with 43
grade cement or any other type as per Clause 1501.2.2 M30 (Grade), coarse and fine
aggregates conforming to IS : 383, maximum in a concrete mixer of not less than 0.2 cum
capacity and appropeiate weigh batcher using approved mix design, laid in approved fixed
side formwork (steel channel, laying and fixing of 125 micron thick polythene film, wedges,
steel plates including levelling the formwork as per drawing), spreading the concrete with
sholvels, rakes, compacted using needle, screed and plate vibrators and finished in
continuous operation including provision of contraction and expansion, construction joints,
applying debonding strips, primer, sealant, dowel bars, near approaches to bridge / culvert
and construction joints, admixtures as approved, curing of concrete slabs for 14- days,
curing compound (where specified) and water finishing to lines and grade as per drawing
and Technical Specification Clause 1501 MORD including contractors
profit & Over head charges, VAT and Seigneorage etc., complete
1501 MORD 5890.00 Cum
12 98.74 Earthwork in excavation for structures as per drawing and technical specifications Clause
305.1 including setting out, construction of shoring and bracing, removal of stumps and
other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom
and backfilling in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH ,including contractors profit & Over head charges, VAT and
Seigneorage - For Foundations
305 MORD/
304 MORTH
95.20 Cum
13 87.77 Plain cement concrete M 15 grade using 40,20 & 10mm metal (HBG) mechanically mixed in
foundation complete as per drawings and technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including contractors
profit & Over head charges, VAT and Seigneorage etc. complete.
802, 804, 805,
806, 807, 1202
and 1204
MORD
4273.50 Cum
14 32.91 Filling in foundation trenches / Pipe bedding with Sand as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH ,including contractors profit & Over
head charges, VAT and Seigneorage.
305.3.9 MORD 753.70 Cum
Total
II Road Furniture
S.No Quantity Description Specification
No
Rate Unit of
measure
ment
15 14 Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as
per IRC:8 fixing in position including painting and printing, etc as per drawing and Technical
Specification Clause 1703 MORD / 804 MORTH including contractors profit & Over head
charges, VAT and Seigneorage Ordinary KM Stone
MORD 1703 1913.60 Nos
16 52 Reinforced cement concrete M15 grade kilometre stone/local stone of standard design as
per IRC:8 fixing in position including painting and printing, etc as per drawing and Technical
Specification Clause 1703 MORD / 804 MORTH including contractors profit & Over head
charges, VAT and Seigneorage 200M Stone
MORD 1703 555.70 Nos
17 4 Providing & fixing of typical PMGSY informatory sign board with LOGO as per MORD
secifications and drawing. Three MS plates of 1.6mm thick, top and middle plate duly
welded with MS flat iron 25mmx5mm size on black on edges. The lower plate will be
welded with MS angle iron frame of lower most plate and flate iron frame of middle plate will
be welded to 2 nos 75mmx75mm of 12 SWG sheet tubes posts duly embedded in CC M15
grade blocks of 450mmx450mmx600mm, 600mm below ground level. The top most
diamond plate will be welded to middle plate by 47mmx47mm of 12 SWG sheet plate tube.
All MS will be stove enmeled on both sides. Lettering and paining of superior quality in
required shede and colour. All sections of framed posts and sheet tube will be painted with
primer and two coats of epoxy paint as per drawing clause 1701 and annexure 1700.1 if
MORD including contractors profit & Over head charges, VAT and Seigneorage
MORD 1701 9427.90 Nos
18 26 Providing and fixing of semi-reflective cautionery, mandatory and informatory boards as per
IRC:67 made of 1.5mm thick MS sheet duly stove enamelled paint in white colour in front
and grey colour on back with red reflective boarder of 65mm width and required letters and
figures with reflective engineering grade tape as per clause 1701.3.9 of MORD for rural
roads specification of required shade and colour supported and welded on 47x47mm of 12
SWG square tube of 3050mm height duly strenthened by 25x5mm MS flat iron on edges on
back firmly fixed to ground by means of properly designed foundations with M-15 grade CC
450x450x600 mm , 600mm below ground level as per approved drawings and technical
specification Clause 1701.2.2 of MORD including contractors profit & Over head charges,
VAT and Seigneorage with 600X 600 mm size MS sheet
Clause 1701
MORD
1685.20 Nos
Total
III Construction of Protection works/ retaining walls
19 630.00 Earthwork in excavation for structures as per drawing and technical specifications Clause
305.1 including setting out, construction of shoring and bracing, removal of stumps and
other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom
and backfilling in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH ,including contractors profit & Over head charges, VAT and
Seigneorage - For Foundations
305 MORD 95.20 Cum
S.No Quantity Description Specification
No
Rate Unit of
measure
ment
20 157.50 Filling in foundation trenches / Pipe bedding with Sand as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH ,including contractors profit & Over
head charges, VAT and Seigneorage.
305.3.9 MORD 753.70 Cum
21 78.75 Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal
size Graded hard stone aggregate (HBG), mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH
,including contractors profit & Over head charges, VAT and Seigneorage For levelling
course
802, 803, 1202
& 1203 MORD
3897.10 Cum
22 761.25 Plain cement concrete M 15 grade using 40,20 & 10mm metal (HBG) mechanically mixed in
foundation complete as per drawings and technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including contractors
profit & Over head charges, VAT and Seigneorage etc. complete.
802, 804, 805,
806, 807, 1202
and 1204
MORD
4273.50 Cum
IV Construction of Drains
23 2482.92 Earthwork in excavation for structures as per drawing and technical specifications Clause
305.1 including setting out, construction of shoring and bracing, removal of stumps and
other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom
and backfilling in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH ,including contractors profit & Over head charges, VAT and
Seigneorage - For Foundations
305 MORD 95.20 Cum
24 827.64 Filling in foundation trenches with Sand as per drawing and technical specification Clause
305.3.9 MORD & 304 MORTH ,including overhead charges & Contractors profit but
excluding VAT and seigniorage charges etc.,complete for foundations.
305.3.9 MORD 753.70 Cum
25 344.10 Providing concrete for plain concrete M 10 grade in open foundations using 40 mm nominal
size Graded hard stone aggregate (HBG), mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as per drawings and technical
specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH
,including contractors profit & Over head charges, VAT and Seigneorage For levelling
course
802, 803, 1202
& 1203 MORD
3897.10 Cum
S.No Quantity Description Specification
No
Rate Unit of
measure
ment
26 713.59 Plain cement concrete M 15 grade using 40,20 & 10mm metal (HBG) mechanically mixed in
foundation complete as per drawings and technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH ,including contractors
profit & Over head charges, VAT and Seigneorage etc. complete.
802, 804, 805,
806, 807, 1202
and 1204
MORD
4273.50 Cum
Total
VII Routine maintenance
27 8.89 Routine maintenance cost for 1st Year 1900 MORD 38224.00 km
28 8.89 Routine maintenance cost for 2nd Year 1900 MORD 47962.00 km
29 8.89 Routine maintenance cost for 3rd Year 1900 MORD 58557.00 km
30 8.89 Routine maintenance cost for 4th Year 1900 MORD 68582.00 km
S.No Quantity Description Specification
No
Rate Unit of
measure
ment
31 8.89 Routine maintenance cost for 5th Year 1900 MORD 78607.00 km
Grand Total
Grand Total
Total no. of Items 31 only
(Rupees Four Crores Sixty two lakhs twenty three thousand six hundred and eighty
two and paise ten only))
21.2.2014
Engineer - In - Chief
P.R, PMGSY, Hyderabad
Amount
7
76456.40
1799660.85
753567.00
6938453.98
Schedule-A
T01-Somasundarapalem at VSR College to Emani via Telaprolu, Athota, Kamathamvaripalem, Kunchavaram, of Tenali (M) Package . No.
AP061406
Amount
1065714.00
1595750.63
11377534.50
1330590.00
482665.00
Amount
6564896.25
2107147.50
9400.05
375085.10
24804.27
34501725.53
Amount
26790.40
28896.40
37711.60
43815.20
137213.60
59976.00
Amount
118707.75
306896.63
3253201.88
3738782.26
236373.98
623792.27
1340992.11
Amount
3049526.87
5250685.23
339811.36
426382.18
520571.73
609693.98
Amount
698816.23
2595275.48
46223682.10
Rs: 550.00 Lakhs
S.No. Description km/ No. Amount
1 Road portion
a) Road Portion 8.89 km 34501726
b) Road furniture 230395
2 C/o CC Drain 5250685
5 Retaining Wall 3738783
5 Provision for DPR Charges 8.89 10000 88900
6 Unforeseen items LS 89511
PART - A Construction Total 43900000
7 Maintenance cost for 5 Years 2595275
8 Emergency repairs 1529725
4125000
PART - (A+B) Total 48025000
21.2.2014
Engineer - In - Chief
P.R, PMGSY, Hyderabad
Estimate amount:
The road work is administratively sanctioned for Rs.550 lakhs for construction
vide GO Rt No 33 of PR & RD (Progs-II)Dept. dated 15.02.2014.
The part - A estimate is technically Sanctioned for Rs.439 Lakhs (Rupees
Four Hundred and thirty nine lakhs only) Vide T.S.R No. /2013-14, Dt. -02-2014.
PART - A
PMGSY - II
PART - B
PART - B Routine Maintenance Total
The part - B estimate is technically Approved for Rs.41.25 Lakhs.
General Abstract
T01-Somasundarapalem at VSR College to Emani via Telaprolu, Athota,
Kamathamvaripalem, Kunchavaram, of Tenali (M) Package . No. AP061406