Sullurpeta Municipality

DETAILED AND ABSTRACT ESTIMATE

Name of the work : Providing CC Road from Dno 9-8-51( Venkteswaraswami temple) to 9-9-9 (Arun Ice
Cream Shop) in Park Street and from Dno 9-1-51 to 9-1-45 ( Brahmana street) and from Dno 9-9-9 to 9-9-7
(Kalangi Residency) 16th ward of Sullurpet Municipality.
Estt Cost 39.00 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

Dno 9-1-51 to 9-1-45 ( Brahmana street) 1 X 1 95.000 2.500 0.300 71.250

Dno 9-9-9 to 9-9-7 (Kalangi Residency) 1 x 1 42.000 0.300 0.300 3.780
Dno 9-8-51 to Dno 9-9-9 1 x 1 215.000 3.000 0.300 193.500
268.530 223.72 1 Cum 60076.00

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)

Dno 9-1-51 to 9-1-45 ( Brahmana street) 1 X 1 95.000 2.500 0.100 23.750

Dno 9-9-9 to 9-9-7 (Kalangi Residency) 1 X 1 42.000 0.300 0.100 1.260
Dno 9-8-51 to Dno 9-9-9 1 x 1 215.000 3.000 0.100 64.500
89.510 925.65 1 Cum 82855.00

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)
Dno 9-1-51 to 9-1-45 ( Brahmana street) 1 X 1 95.000 2.500 0.075 17.813

Dno 9-1-51 to 9-1-45 ( Brahmana street) 1 X 1 95.000 6.000 0.075 42.750

Dno 9-9-9 to 9-9-7 (Kalangi Residency) 1 X 1 42.000 0.300 0.075 0.945
Dno 9-9-9 to 9-9-7 (Kalangi Residency) 1 X 1 42.000 5.000 0.075 15.750
Dno 9-8-51 to Dno 9-9-9 1 x 1 215.000 3.000 0.075 48.375
Dno 9-8-51 to Dno 9-9-9 1 x 1 215.000 7.500 0.075 120.938
246.570 4134.17 1 Cum 1019362.00
 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
4
including 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.

Dno 9-1-51 to 9-1-45 ( Brahmana street) 1 X 1 95.000 6.000 0.170 96.900

Dno 9-9-9 to 9-9-7 (Kalangi Residency) 1 X 1 42.000 5.000 0.170 35.700
Dno 9-8-51 to Dno 9-9-9 1 x 1 215.000 7.500 0.170 274.125
406.725 5336.05 1 Cum 2170305.00
Total
ECV 3332598.00
Value :
8 Provision for GST % 12 399912.00
9 provision for user Charges % 1 33326.00
10 Provision for 3rd paerty quality controle % 0.75 24994.00
11 Provision for Seigonarage Charges % 3 99978.00
12 Unforeseen Items(Lump Sum) % 9192.00
Total 3900000.00

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