Sullurpeta Municipality

DETAILED AND ABSTRACT ESTIMATE

Name of the work : Providing CC Road from Dno 3-3-1 to 3-3-25 ( Goverment Hospital Road) in 5th
ward of Sullurpet Municipality

Estt Cost 17.00 lakhs

S.No
Description of Item Nos L B D Qty Rate Per Amount
.

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
1
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 FOR Drains & Buildings

Road 1 X 1 210.000 2.500 0.300 157.500

157.500 223.72 1 Cum 35236.00

Filling with Stone crusher dust in the

bottom layers not exceeding 15 cm thick,
consolidating each deposited layer by
watering and ramming including cost and
2
conveyance of water to work site and all
operational, incidental, labour charges, hire
charges of T & P etc., complete for finished
item of work. (APSS NO. 309 & 310)

1 X 1 210.000 2.500 0.100 52.500

52.500 925.65 1 Cum 48597.00

Plain Cement Concrete (1:4:8) for under

bed using coarse aggregate 40mm size
hard , machine crushed granite from
approved quarry including cost and
conveyance of all materials like cement,
sand, coarse aggregate, water etc. to site,
3 including seigniorage charges, sales &
other taxes on all materials and including all
charges for machine mixing, laying
concrete in foundations and under flooring
bed, ramming in 15 cm layers finishing top
surface to the required level curing etc.,
complete for finished item of work. (APSS
No. 402)
1 X 1 210.000 2.500 0.075 39.375
1 x 1 210.000 6.000 0.075 94.500
133.875 4134.17 1 Cum 553462.00
 Construction of un-reinforced, 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 mictron thick
polythene film, wedges, steel plates including
4 levelling the formwork as per drawing), spreading the
concrete with sholvels, rakes, compacted using
needle, scareed and plate vibrators and finished in
continuous operation including provision of
contraction and expansion, construction joints,
applying debonding strips, primer, sealant, 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.

1 x 1 210.000 6.000 0.170 214.200

214.200 5336.05 1 Cum 1142982.00
Total
ECV 1780277.00
Value :
8 Provision for GST % 12 213633.00
9 provision for user Charges % 1 17803.00
10 Provision for 3rd paerty quality controle % 0.75 13352.00
11 Provision for Seigonarage Charges % 3 53408.00
12 Unforeseen Items(Lump Sum) % 17075.00
Total 2095548.00

Asst Engineer Deputy Exe Engineer Commissioner

Sullurpet Municipality Sullurpet Municipality Sullurpet Municipality
 Municipal Administration Department

NAME OF THE WORK: Name of the work : Providing CC Road from

Dno 5-5-344 to 5-5-88 and from Dno 5-5-88 to
5-5-89 and from Dno 5-5-5-96 to 5-5-120 at
Arundhatiwada in 16th ward of Sullurpet
Municipality

Est. Cost : 19.00 Lakhs