GOVERNMENT OF ANDHRA PRADESH

PANCHAYATH RAJ ENGINEERING DEPARTMENT

ANANTAPURAMU DISTRICT

DETAILED CUM ABSTRACT ESTIMATE

Levelling the Earthen road from Anike anand reddy(H) to

NAME OF THE WORK : Nadimpalli At Motukupalli village of Motukupalli GP in
Kadiri Mandal.

GRANT : GP - General fund

Est.Cost Rs : 0.092 Lakhs

Habitation : Motukupalli

Gram Panchayat : Motukupalli

Mandal : Kadiri

Sub Division : Kadiri

Division : Penukonda

District : Ananthapur
 SPECIFICATION REPORT
Specification report to accompany the estimate for the work Levelling the
earthen road from Anike anand reddy(H) to Nadimpalli At Motukupalli village of Motukupalli GP in
Kadiri Mandal.
Est Cost :- 0.092 Lakhs Grant :- GP - General fund
The above work Levelling the earthen road from Anike anand reddy(H) to
Nadimpalli At Motukupalli village of Motukupalli GP in Kadiri Mandal.With an estimate is sanctioned under
the grant of GP-General fund was administratively sanctioned for Rs.0.092 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, the water 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 materials 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
 ork Levelling the
Motukupalli GP in

- General fund
nand reddy(H) to
sanctioned under
panchayat

deep pot holes are

s.
nical sanction.
cluding convayance

ed as per standards
 DETAILED CUM ABSTRACT ESTIMATE
Levelling the Earthen road from Anike anand red
Name of the work:
Motukupalli village of Motukupalli GP in Kadiri M
Grant : GP-General fund
Measurements
Sl.No Description of work No.s
L B D
1 2 3 4 5 6
Collection , Supply and Spreading With Selected Earth for Levelling Coarse including convayance of all
1
materials including labour charages
1 X 1 42.00 3.00 0.10
1 X 1 10.00 3.00 0.30
1 X 1 10.00 3.00 0.30

2 Provision towards Q.C Charges @ 0.5%

3 Provision towards GST 5%
4 Provision towards Seignorage Charges

5 Unforeseen items such as price adjustment

IMATE
om Anike anand reddy(H) to Nadimpalli At
upalli GP in Kadiri Mandal.
Est. Rs. 0.092 Lakhs

contents Rate Per Amount

7 8 9
nvayance of all

12.60
9.00
9.00
30.60 239.63 1cum 7333.00
7333.00
37.00
393.00
1377.00
9410.00
90.00

TOTAL 9500.00

MEO,MPP
KADIRI
 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 Amount

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 59070.00
(b) Labour
Labour charges for
spreading of Selected
300.00 Earth unloaded by tractor 25.69 cum 7707.00
on the road. RSSR item
15
0.40 Days Mate 530.00 1 Day 212.00
10.00 Days Mazdoor 490.00 1 Day 4900.00
(C) Machinery

Water tanker 6 Kl
5.00 Hrs Capacity 732.50 Hr 3662.50

Three wheeled 8-10 T

Power roller
30.00 Hr @10.00cum /Hr. 1626.10 Hr 0.00

30.00 Hr Tractor with 2 T roller 345.00 Hr 10350.00

Rate per 300 Cum 75551.50
Rate per 1.00 Cum 251.84

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 59070.00
 (b) Labour

Labour charges for

spreading of Selected
300.00 Earth unloaded by tractor 25.69 cum 7707.00
on the road. RSSR item
15

0.40 Days Mate 530.00 1 Day 212.00

10.00 Days Mazdoor 490.00 1 Day 4900.00

(C) Machinery

Water tanker 6 Kl
5.00 Hrs Capacity 732.50 Hr 0.00

Three wheeled 8-10 T

Power roller
30.00 Hr @10.00cum /Hr. 1626.10 Hr 0.00

30.00 Hr Tractor with 2 T roller 345.00 Hr 0.00

Rate per 300 Cum 71889.00
Rate per 1.00 Cum 239.63

MEO,MPP
KADIRI
 LEAD STATEMENT (2021-22)
NAME OF THE Levelling the Earthen road from Anike anand reddy(H) to Nadimpalli At
WORK : Motukupalli village of Motukupalli GP in Kadiri Mandal.

Description of Lead in Initial Blasting Loading Conveyanc Total

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

1 2 3 4 5 6 7 8 9
1 Gravel Local 5.00 138.00 0.00 0.00 89.90 89.90
2 Selected earth Local 5.00 107.00 0.00 0.00 89.90 89.90
CERTIFICATE
Certified that the above leads are correct to the best of my knowledge .

MEO,MPP
KADIRI
H) to Nadimpalli At
al.

Net Rate Unit

11 12
227.90 1 cum
196.90 1 cum
 GOVERNMENT OF ANDHRA PRADESH

PANCHAYATH RAJ ENGINEERING DEPARTMENT

ANANTAPURAMU DISTRICT

WORKING ESTIMATE WITH COMPLETION REPORT

Levelling the Earthen road from Anike anand reddy(H) to

NAME OF THE WORK : Nadimpalli At Motukupalli village of Motukupalli GP in Kadiri
Mandal.

GRANT : GP - General fund

Est.Cost Rs : 0.092 Lakhs

Habitation : Motukupalli

Gram Panchayat : Motukupalli

Mandal : Kadiri

Sub Division : Kadiri

Division : Penukonda

District : Ananthapur
ddy(H) to
i GP in Kadiri
 SPECIFICATION REPORT
Levelling the Earthen road from Anike anand reddy(H) to Nadimpalli At Motukupalli village of
Motukupalli GP in Kadiri Mandal.
Est Cost :- 0.092 Lakhs Grant :- GP-General
fund
The above work Levelling the earthen road from Anike anand reddy(H) to
Nadimpall at motukupalli village of motukupalli GP in Kadiri Mandal.With an estimate is sanctioned under the
grant of GP-General fund was administratively sanctioned for Rs.0.092 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, the water 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 materials including labour charages
2 Q.C charges @ 0.5%.
3 GST12% .
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
alli village of

ant :- GP-General

nand reddy(H) to
anctioned under the
chayat secretery

deep pot holes are

s.
nical sanction.

cluding convayance

ed as per standards
 COMPLETION REPORT

Levelling the Earthen road from Anike anand reddy(H) to Nadimpalli At Motukupalli village of Motukupalli GP

GRANT : GP-General
As per Working Estimate As per Mbook
Sl.No Description of item
Qty Rate Amount Qty
1 2 3 4 5 6
Filliing the undulations using selected
1 earth including spreading ,watering and 30.60 239.63 7333.00 30.60
ramming etc complete.
SUB TOTAL 7333.00
2 Provision towards Q.C Charges @ 0.5% 37.00
3 Provision towards GST 393.00
4 Provision towards Seignorage Charges 1377.00
5 Unforeseen items such as price adjustment 60.00

TOTAL 9200.00

As per Original Estimate : 9200.00 As per Excess :

As per Working estimate : 9139.23 As per Less :
60.77
alli village of Motukupalli GP in Kadiri Mandal.

EC : 0.092 Lakhs
As per Mbook
Excess Less
Rate Amount
7 8 9 10

239.63 7332.67 0.33

7332.67
36.66 0.34
392.90 0.10
1377.00
0.00 60.00

9139.23 0.00 60.77

As per Excess : 0.00

As per Less : 60.77
60.77

MEO,MPP
KADIRI
 DETAILED CUM ABSTRACT ESTIMATE
Levelling the Earthen road from Anike anand reddy(H) to Nadimp
Name of the work:
Motukupalli village of Motukupalli GP in Kadiri Mandal.
Grant : GP-General fund Est. Rs. 0.092
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 42.00 3.00 0.10 12.60
1 X 1 10.00 3.00 0.30 9.00
1 X 1 10.00 3.00 0.30 9.00

2 30.60 239.63

Provision towards Q.C Charges

4
@ 0.5%
Provision towards GST 5%
Provision towards Seignorage
5
Charges

Unforeseen items such as price

adjustment
TOTAL

MEO,MPP
KADIRI
E
nd reddy(H) to Nadimpalli At
adiri Mandal.
Lakhs

Per Amount

9 10

1cum 7333.00

7333.00

37.00

393.00

1377.00

9140.00
60.00

TOTAL 9200.00

MEO,MPP
KADIRI
 COMPARATIVE STATEMENT
Levelling the Earthen road from Anike anand reddy(H) to Nadimpalli At Motukupalli village of
GRANT : GP-General fund
As per Original Estimate
Sl.No Description of item
Qty Rate Amount
1 2 3 4 5
Collection , Supply and Spreading With Selected Earth
for Levelling Coarse including convayance of all materials 30.60 239.63 7333.00
1 including labour charages
SUB TOTAL 7333.00
2 Provision towards Q.C Charges @ 0.5% 37.00
3 Provision towards GST12% 393.00
4 Provision towards Seignorage Charges 1377.00
5 Unforeseen items such as price adjustment 60.00

TOTAL 9200.00

As per Original Estimate : 9200.00

As per Working estimate : 9200.00
TEMENT
t Motukupalli village of Motukupalli GP in Kadiri Mandal.
0.092 Lakhs
As per Working estimate
Excess Less Remarks
Qty Rate Amount
6 7 8 9 10 11

30.60 239.63 7333.00

7333.00
37.00
393.00
1377.00
60.00

9200.00

As per Excess : 0.00

As per Less : 0.00

MEO,MPP
KADIRI
Levelling the Earthen road from Anike anand reddy(H) to Nadimpalli At
Motukupalli village of Motukupalli GP in Kadiri Mandal.
GST
S.no Material name Qty Initial rate Gst % Amount
1 Selected earth 30.60 107.00 12% 393.00
Total 393.00

MEO,MPP
KADIRI

S.no Material name Qty Seignorage Amount

charges
1 Selected earth 30.00 45.00 1377.00
Total 1350.00

MEO,MPP
KADIRI