Name of Work : Improvements to BT Surface with Retaining wall @ Mangalavadi Burial ground road in Kayalpatnam Municipality DETAILED ESTIMATE

Sl. No Description No. L B D Quantity

Collection and supply of GSB from the approved quarry including cost and conveyance of all materials to the site and stacking from on road 1 side the departmental gauge for pre measurement and all other incidental charges etc., complete road area west to east 1 1 x x 7 1 30.00 15.00 3.75 3.75 0.20 0.20 (or) 157.50 11.25 168.75 170.00 m3

Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre 3 measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification street road west to east 1 1 x x 7 1 30.00 15.00 3.75 3.75 0.075 0.075 (or) Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre 4 measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification street road west to east 1 1 x x 7 1 30.00 15.00 3.75 3.75 0.075 0.075 (or) 59.06 4.22 63.28 65.00 m3 59.06 4.22 63.28 65.00 m3

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503 street road west to east 1 1 x x 7 1 30.00 15.00 3.75 3.75 787.50 56.25 843.75 (or) Providing and laying Pre mix carpet with seal coat Type A for 20mm thickness using 0.18 cu.m of 13.2mm IRC size machine crusher HBG metal and 0.09cu.m of 11.2mm IRC size machine crusher HBG metal with 14.6kg of bitumen for premixing 10sqm of premix carpet and 0.09cum of 6.7mm IRC HBG metal with 9.8kg of bitumen for seal coat type A per 10sqm including cost and conveyance of materials to the work site and stacking them to the departmental metric gauge 5 to pre measurement heating bitumen in bitumen boiler heating the aggregate and mixing them with bitumen in mini hot mix plant for pre mix carpet and seal coat separately, by 80-100 KN power rooler,for pre mix carpet seal coat separately,over pre mix carpet etc., including hire charges for mini hot mix plant, Bitumen boiler power roller and all other tools and plant employed etc., complete as per clause 509 of MOST specification. street road west to east 1 1 x x 7 1 30.00 15.00 3.75 3.75 (or) Earth work excavation in sandy soil for 6 foundation with initial lead and lift including all cost and conveyance etc., complete. SS20B step 1 1 x x 1 1 5.00 5.00 1.50 1.80 0.75 0.15 (or) Plain Cement Concrete 1:4:8 mix using 40mm HBG metal including all cost and conveyance 7 etc., complete. base concrete 1 step 1 5.63 1.35 6.98 7.00 m3 787.50 56.25 843.75 850.00 m2 850.00 m2

x x

1 1

5.00 5.00

1.50 1.80

0.30 0.30 (or)

2.25 2.70 4.95 5.00 m3

Centeing Charges for all RCC works including all cost and conveyance etc., complete.
8

footing side body wall parapet wall side wall side step

2 2 2 2 2 1 1 1 1 1 1 1

x x x x x x x x x x x x

1 2 1 2 2 2 2 2 2 2 2 5

5.00 5.00 1.50 1.50 1.20 0.90 0.60 0.30 5.00

0.45 0.30 1.20+0.45/2 -

0.45 0.45 1.20 0.60 0.60 1.20 0.20 0.20 0.20 0.20 0.20 0.20 (or)

4.50 0.95 0.00 3.60 1.26 1.98 0.60 0.48 0.36 0.24 0.12 5.00 19.09 20.00 m2

Plain Cement Concrete 1:11/2:3 mix using 20mm

9 HBG metal including all cost and conveyance

etc., complete. footing body wall 1 1 x x 1 1 5.00 5.00 0.45 1.20+0.45/2 0.45 1.20 (or) Plain Cement Concrete 1:1.5:3 mix using 20mm
10 HBG metal including all cost and conveyance

1.35 4.95 6.30 7.00 m2

etc., complete. step 1 1 1 1 1 1 x x x x x x 1 1 1 1 1 2 5.00 5.00 5.00 5.00 5.00 1.50 1.50 1.20 0.90 0.60 0.30 0.30 0.20 0.20 0.20 0.20 0.20 0.60 (or)
11 Labour Welfate Fund 0.3% 12

side parapet wall

1.50 1.20 0.90 0.60 0.30 0.54 5.04 6.00 m3 LS LS

Contingencies and other unforeseen charges including PS charges

Overseer, Kayalpatnam Municipality

Municipal Engineer Kayalpatnam Municipality,

Name of Work :

Improvements to BT Surface with Retaining wall @ Mangalavadi Burial ground road in Kayalpatnam Third Grade Municipality

Abstract Estimate
Estimate Amount : 6,50,000/Sl. No Qty Description Rate Per Amount

170.00 m3

Collection and supply of GSB from the approved quarry including cost and conveyance of all materials to the site and stacking from on road 1170.00 side the departmental gauge for pre measurement and all other incidental charges etc., complete

1 m3

198900

65.00 m3

Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal 1340.20 and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification

1 m3

87113

65.00 m3

Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for spreading metal 1599.30 and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification

1m

103955

850.00 m2

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503

29.89

1 m2

25407

850.00 m2

Providing and laying Pre mix carpet with seal coat Type A for 20mm thickness using 0.18 cu.m of 13.2mm IRC size machine crusher HBG metal and 0.09cu.m of 11.2mm IRC size machine crusher HBG metal with 14.6kg of bitumen for premixing 10sqm of premix carpet and 0.09cum of 6.7mm IRC HBG metal with 9.8kg of bitumen for seal coat type A per 10sqm including cost and conveyance of materials to the work site and stacking them to the departmental metric gauge to 169.00 pre measurement heating bitumen in bitumen boiler heating the aggregate and mixing them with bitumen in mini hot mix plant for pre mix carpet and seal coat separately, by 80-100 KN power rooler,for pre mix carpet seal coat separately,over pre mix carpet etc., including hire charges for mini hot mix plant, Bitumen boiler power roller and all other tools and plant employed etc., complete as per clause 509 of MOST specification.

1 m2

143650

Earth work excavation in sandy soil for foundation 7.00 m3 with initial lead and lift including all cost and conveyance etc., complete. SS20B

48.70

m3

341

Plain Cement Concrete 1:4:8 mix using 40mm 5.00 m3 HBG metal including all cost and conveyance 2306.30 etc., complete. 20.00 m2 Centeing Charges for all RCC works including all 339.00 cost and conveyance etc., complete.

m3

11532

m2

6780

Plain Cement Concrete 1:11/2:3 mix using 20mm 7.00 m3 HBG metal including all cost and conveyance 3948.80 etc., complete. Plain Cement Concrete 1:1.5:3 mix using 20mm 6.00 m3 HBG metal including all cost and conveyance 3948.80 etc., complete. LS Labour Welfare Fund (0.3%) Contingencies and other unforeseen charges including P.S. Charges

m3

27642

10

m3

23693

11

LS

1950

12

LS

LS

19039 650000

(Rupees Six Lakhs and Fifty thousands Only)

Overseer, Kayalpatnam Municipality

Municipal Engineer Kayalpatnam Municipality,

341

11532

6780

27642

23693 69987