GOVERNMENT OF ANDHRA PRADESH

PANCHAYATH RAJ ENGINEERING DEPARTMENT

ANANTAPURAMU DISTRICT

DETAILED CUM ABSTRACT ESTIMATE

Levelling the Earthen road from NH Road to Ganesh kiran (H) and
NAME OF THE WORK : Rdt community hall backside to kowlepalli At kowlepalli village of
Motukupalli GP in Kadiri Mandal.

GRANT : GP - General fund

Est.Cost Rs : 0.69 Lakhs

Habitation : Motukupalli

Gram Panchayat : Motukupalli

Mandal : Kadiri

Sub Division : Kadiri

Division : Penukonda

District : Ananthapur
H
TMENT

MATE

ad to Ganesh kiran (H) and

alli At kowlepalli village of
 DETAILED CUM ABSTRACT ESTIMATE

Levelling the Earthen road from NH Road to Ga

Name of the work:
hall backside to kowlepalli At kowlepalli village

Grant : GP-General fund

Measurements
Sl.No Description of work No.s
L B
1 2 3 4 5
Collection , Supply and Spreading With Selected Earth for Levelling Coarse including convayance of all materials
1
including labour charages.
1 X 1 40.00 3.00
1 X 1 30.00 3.00
1 X 1 30.00 3.00
1 X 1 100.00 3.00
1 X 1 10.00 3.00
1 X 1 50.00 3.00
1 X 1 100.00 3.00
1 X 1 140.00 0.30

2 Provision towards Q.C Charges @ 0.5%

3 Provision towards GST 12%
4 Provision towards Seignorage Charges

5 Unforeseen items such as price adjustment

CT ESTIMATE

oad from NH Road to Ganesh kiran (H) and Rdt community

palli At kowlepalli village of Motukupalli GP in Kadiri Mandal.

Est. Rs. 0.69 Lakhs

easurements
contents Rate Per Amount
D
6 7 8 9
ding convayance of all materials

0.10 12.00
0.30 27.00
0.10 9.00
0.15 45.00
0.30 9.00
0.15 22.50
0.30 90.00
0.10 4.20
218.70 239.63 1cum 52407.00
52407.00
262.00
6289.00
9842.00
68800.00
200.00

TOTAL 69000.00

MEO,MPP
KADIRI
 SPECIFICATION REPORT
Specification report to accompany the estimate for the work Levelling the earthen
from NH Road to Ganesh kiran (H) and Rdt community hall backside to kowlepalli At kowlepalli village of
Motukupalli GP in Kadiri Mandal.
Est Cost :- 0.69;Lakhs Grant :- GP - General fund
The above work Levelling the Earthen road from NH Road to Ganesh kiran (H) and
community hall backside to kowlepalli At kowlepalli village of Motukupalli GP in Kadiri Mandal.With an estimate is sa
under the grant of GP-General fund was administratively sanctioned for Rs.0.69 Lakhs of the panchayat secretery
Dated :
The road is damaged due to heavy rains, the existing surface is having undulations and deep pot holes are formed,
is stagnet,it is difficult to pass on the road for public as well as vehicles.
The estimate is prepared with the following provisions for obtaining technical sanction.

1
Collection , Supply and Spreading With Selected Earth for Levelling Coarse including convayance of all m
including labour charages.
2 Q.C charges @ 0.5%.
3 GST 12%
4 Seignorage charges.

The estimate is prepared with the current SSR 2021-22 and the work will be executed as per standards

MEO,MPP
KADIRI
Levelling the earthen road
kowlepalli village of

eneral fund
o Ganesh kiran (H) and Rdt
al.With an estimate is sanctioned
e panchayat secretery Rc:

p pot holes are formed, the water

cal sanction.

uding convayance of all materials

executed as per standards

 DATA SHEET

Levelling the Earthen road from NH Road to Ganesh kiran (H) and Rdt community hall backside to
kowlepalli At kowlepalli village of Motukupalli GP in Kadiri Mandal.

Part I - Road Work(RW) SSR 2021-22

Sl. No Qty. Unit Description of item Rate Per

Collection , Supply and Spreading With Selected Earth for

1 Levelling Coarse including Rolling cost and convayance of all
materials including labour charages

Unit = cum
Taking output = 10 cum

Taking output = 1 cum

(a) Material

300.00 Selected Earth 196.90 cum

(b) Labour

Labour charges for

spreading of Selected
300.00 25.69 cum
Earth unloaded by tractor
on the road. RSSR item 15

0.40 Days Mate 530.00 1 Day

10.00 Days Mazdoor 490.00 1 Day
(C) Machinery

Water tanker 6 Kl
5.00 Hrs Capacity 732.50 Hr

Three wheeled 8-10 T

Power roller
30.00 Hr @10.00cum /Hr. 1626.10 Hr

30.00 Hr Tractor with 2 T roller 345.00 Hr

Rate per 300 Cum
Rate per 1.00 Cum
Collection , Supply and Spreading With Selected Earth for
2 Levelling Coarse including convayance of all materials
including labour charages

Unit = cum

Taking output = 10 cum

 Taking output = 1 cum
(a) Material
300.00 Selected Earth 196.90 cum
(b) Labour

Labour charges for

spreading of Selected
300.00 25.69 cum
Earth unloaded by tractor
on the road. RSSR item 15

0.40 Days Mate 530.00 1 Day

10.00 Days Mazdoor 490.00 1 Day
(C) Machinery

Water tanker 6 Kl
5.00 Hrs Capacity 732.50 Hr
Three wheeled 8-10 T
Power roller
30.00 Hr @10.00cum /Hr. 1626.10 Hr
30.00 Hr Tractor with 2 T roller 345.00 Hr
Rate per 300 Cum
Rate per 1.00 Cum

MEO,MPP
KADIRI
 unity hall backside to
andal.

SSR 2021-22

Amount

With Selected Earth for

st and convayance of all

59070.00

7707.00

212.00
4900.00

3662.50

0.00

10350.00
75551.50
251.84
With Selected Earth for
ce of all materials
59070.00

7707.00

212.00
4900.00

0.00

0.00
0.00
71889.00
239.63
 LEAD STATEMENT (2021-22)

NAME OF THE Levelling the Earthen road from NH Road to Ganesh kiran (H) and Rdt commu
WORK : backside to kowlepalli At kowlepalli village of Motukupalli GP in Kadiri Mandal

Description of Blasting Loading Conveyanc

Sl.No Quarry Lead in KM Initial Cost
Material charges Charges e Charges

1 2 3 4 5 6 7 8
1 Gravel Local 5.00 138.00 0.00 0.00 89.90
2 Selected earth Local 5.00 107.00 0.00 0.00 89.90
CERTIFICATE
Certified that the above leads are correct to the best of my knowledge .

MEO,MPP
KADIRI
sh kiran (H) and Rdt community hall
ukupalli GP in Kadiri Mandal.

Total Lead Net Rate Unit

9 11 12
89.90 227.90 1 cum
89.90 196.90 1 cum

MEO,MPP
KADIRI
 GOVERNMENT OF ANDHRA PRADESH

PANCHAYATH RAJ ENGINEERING DEPARTMENT

ANANTAPURAMU DISTRICT

WORKING ESTIMATE WITH COMPLETION REPORT

Levelling the Earthen road from NH Road to Ganesh kiran (H) and
NAME OF THE WORK : community hall backside to kowlepalli At kowlepalli village of
Motukupalli GP in Kadiri Mandal.

GRANT : GP - General fund

Est.Cost Rs :
0.69 Lakhs
Habitation : Kowlepalli

Gram Panchayat : Motukupalli

Mandal : Kadiri

Sub Division : Kadiri

Division : Penukonda

District : Ananthapur
SH

RTMENT

ION REPORT

ad to Ganesh kiran (H) and Rdt

At kowlepalli village of
 SPECIFICATION REPORT
Levelling the Earthen road from NH Road to Ganesh kiran (H) and Rdt community hall backside to kowlep
kowlepalli village of Motukupalli GP in Kadiri Mandal.
Est Cost :- 0.69 Lakhs Grant :- GP-General fund
The above work Levelling the earthen road from Anike anand reddy(H) to Nadimpall
motukupalli village of motukupalli GP in Kadiri Mandal.With an estimate is sanctioned under the grant of GP-Genera
was administratively sanctioned for Rs.0.69 Lakhs of the panchayat secretery Rc: Dated :

The road is damaged due to heavy rains, the existing surface is having undulations and deep pot holes are formed,
is stagnet,it is difficult to pass on the road for public as well as vehicles.
The estimate is prepared with the following provisions for obtaining technical sanction.
1
Collection , Supply and Spreading With Selected Earth for Levelling Coarse including convayance of all m
including labour charages
2 Q.C charges @ 0.5%.
3 GST 12%
4 Seignorage charges.

The estimate is prepared with the current SSR 2021-22 and the work will be executed as per standards

MEO,MPP
KADIRI
all backside to kowlepalli At

- GP-General fund
d reddy(H) to Nadimpall at
the grant of GP-General fund
Dated :

p pot holes are formed, the water

cal sanction.
uding convayance of all materials

executed as per standards

 COMPLETION REPORT
Levelling the Earthen road from NH Road to Ganesh kiran (H) and Rdt community hall backside to kowlepall
GP in Kadiri Mandal.
GRANT : GP-General
As per Working Estimate As per Mb
Sl.No Description of item
Qty Rate Amount Qty
1 2 3 4 5 6
Collection , Supply and Spreading With
1 Selected Earth for Levelling Coarse 218.70 239.63 52407.00 218.70
including convayance of all materials
including labour charages
SUB TOTAL 52407.00
2 Provision towards Q.C Charges @ 0.5% 262.00
3 Provision towards GST 6289.00
4 Provision towards Seignorage Charges 9842.00
5 Unforeseen items such as price adjustment 200.00

TOTAL 69000.00

As per Working estimate : 69000.00 As per Excess

As per Mbook 68799.45 As per Less
200.55
backside to kowlepalli At kowlepalli village of Motukupalli

EC : 0.69 Lakhs
As per Mbook
Excess Less
Rate Amount
7 8 9 10

239.63 52407.08

52407.08 0.08
262.03 0.03
6288.84 0.16
9841.50 0.50
0.00 200.00

68799.45 0.11 200.66

As per Excess : 0.11

As per Less : 200.66
200.55

MEO,MPP
KADIRI
 DETAILED CUM ABSTRACT ESTIMATE
Levelling the Earthen road from NH Road to Ganesh kiran (H) a
Name of the work: community hall backside to kowlepalli At kowlepalli village of M
in Kadiri Mandal.
Grant : GP-General fund Est. Rs. 0.69
Measurements
Sl.No Description of work No.s contents Rate
L B D
1 2 3 4 5 6 7 8
Collection , Supply and Spreading With Selected Earth for Levelling Coarse including
1
convayance of all materials including labour charages.
1 X 1 40.00 3.00 0.10 12.00
1 X 1 30.00 3.00 0.30 27.00
1 X 1 30.00 3.00 0.10 9.00
1 X 1 100.00 3.00 0.15 45.00

2 1 X 1 10.00 3.00 0.30 9.00

3 1 X 1 50.00 3.00 0.15 22.50

4 1 X 1 100.00 3.00 0.30 90.00

1 X 1 140.00 0.30 0.10 4.20

5 218.70 239.63

Provision towards Q.C Charges

@ 0.5%
Provision towards GST 12%
Provision towards Seignorage
Charges

Unforeseen items such as price

adjustment
TOTAL

MEO,MPP
KADIRI
Ganesh kiran (H) and Rdt
wlepalli village of Motukupalli GP

Lakhs

Per Amount

9 10

1cum 52407.00

52407.00
262.00

6289.00

9842.00

68800.00
200.00

TOTAL 69000.00
 COMPARATIVE STATEMENT

Levelling the Earthen road from NH Road to Ganesh kiran (H) and Rdt community hall backside to kowlepall

GRANT : GP-Geneal fund

As per Original Estimate
Sl.No Description of item
Qty Rate
1 2 3 4
Collection , Supply and Spreading With Selected Earth
for Levelling Coarse including convayance of all materials 218.70 239.63
1 including labour charages
SUB TOTAL
2 Provision towards Q.C Charges @ 0.5%
3 Provision towards GST
4 Provision towards Seignorage Charges
5 Unforeseen items such as price adjustment
TOTAL

As per Original Estimate : 69000.00

As per Working estimate : 69000.00
ARATIVE STATEMENT

unity hall backside to kowlepalli At kowlepalli village of Motukupalli GP in Kadiri Mandal.

EC : 0.69 Lakhs
r Original Estimate As per Working estimate
Excess Less Remarks
Amount Qty Rate Amount
5 6 7 8 9 10 11

52407.00 218.70 239.63 52407.00

52407.00 52407.00
262.00 262.00
6289.00 6289.00
9842.00 9842.00
200.00 200.00

69000.00 69000.00

As per Excess : 0.00

As per Less : 0.00

MEO,MPP
KADIRI