DETAILED-CUM-ABSTRACT ESTIMATE

1
Laying of CC Road from Srinivas Naik (H) to malyanaik (H) of Utakunta thanda (V) of Narayanpet (M)

Grant:: 14th Finance/SFC Estimated Cost : Rs. 3.91 Lakhs

Sl. Length
Description of Item Nos. Width (m) Thick ness (m) Quantity Rate (Rs) unit Amount (Rs)
No (m)
1 2 3 4 5 6 7 8 9 10
1 Engaging Unskilled Labour for earth work excavation in Ordinary Soils AT SITE with initial
lead & initial lift and breaking clods and sectioning for formation of embankment - for roads
(CSSR)

1 x 1 15.00 3.60 0.100 5.40

1 x 1 15.00 3.90 0.100 5.85
1 x 1 15.00 4.30 0.100 6.45
1 x 1 14.00 5.20 0.100 7.28
1 x 1 11.80 5.15 0.100 6.08
1 x 1 -1.60 1.60 0.100 -0.26
1 x 1 3.50 5.88 0.100 2.06
1 x 1 6.70 5.80 0.100 3.89
36.74 178.36 Cum 6554.00
2 Collection of Sand and stacking at site to departmental gauge and Spreading
including cost and conveyance of all material and labour charges etc complete
1 x 1 15.00 3.60 0.050 2.70
1 x 1 15.00 3.90 0.050 2.93
1 x 1 15.00 4.30 0.050 3.23
1 x 1 14.00 5.20 0.050 3.64
1 x 1 11.80 5.15 0.050 3.04
1 x 1 -1.60 1.60 0.050 -0.13
1 x 1 3.50 5.88 0.050 1.03
1 x 1 6.70 5.80 0.050 1.94
18.37 908.76 Cum 16695.00

3 Engaging Unskilled labour for spreading the collected Sand for sectioning (CSSR)

1 x 1 15.00 3.60 0.050 2.70

1 x 1 15.00 3.90 0.050 2.93

1 x 1 15.00 4.30 0.050 3.23

1 x 1 14.00 5.20 0.050 3.64

1 x 1 11.80 5.15 0.050 3.04

1 x 1 -1.60 1.60 0.050 -0.13

1 x 1 3.50 5.88 0.050 1.03

1 x 1 6.70 5.80 0.050 1.94

18.37 33.97 Cum 624.00

C. for CC Pavement
 Grant:: 14th Finance/SFC Estimated Cost : Rs. 3.91 Lakhs
Sl. Length 2
Description of Item Nos. Width (m) Thick ness (m) Quantity Rate (Rs) unit Amount (Rs)
No (m)
4 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 1501.22 M20(Grade), coarse
and fine agregates conforming to IS:383 maximum size of coarse agregate not
exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and
using approved mix design, laid in approved fixed side form work (steel channel,
laying and fixing of 125 micron thick polythene film, wedges, steel plates including
levelling the form work as per drawing), spreading the concrete with shovels, rakes,
compacted using plate vibrators and finished in continous operation including
provision of contraction and expansion, construction joints using Mastic pad/
primer, construction joint, admixtures as approved, curing of concrete slabs for 14
days, and water finishing to lines and grade as per drawing and technical
specification clause 1501.22 including seignorage charges.(without dowel bars)

1 x 1 7.50 3.60 0.160 4.32

1 x 1 15.00 3.90 0.150 8.78

1 x 1 15.00 4.30 0.160 10.32

1 x 1 14.00 5.20 0.170 12.38

1 x 1 11.80 5.15 0.150 9.12

1 x 1 -1.60 1.60 0.150 -0.38

1 x 1 3.50 5.88 0.140 2.88

1 x 1 6.70 5.80 0.150 5.83

53.23 5607.29 Cum 298477.00

5 Cutting transverse contraction joints 3 to 4 mm wide and 1/3 rd depth of concrete
slab using concrete groove cutting machine with diamond studded saw within 24 -
48 hours of casting of CC Pavement. complete including subsequent widening of the
groove 8 to 10 mm. wide at top having depth of 15 mm. as directed by Engineer
incharge.

1 x 1 86.3 86.30 55.00 RMT 4747.00

331097.00

8 Add: Q.C. Charges @ 0.50% 1655.00

0.1% NAC 331.00
1% Cess 3311.00
9 Seign 6272.00
SMF and DMF 2007.00
348673.00
GST 12% 41841.00
11 Add: LS for unforeseen items LS 486.00

Grand Total 391000.00

Asst.Exe.Engineer(PR)
MP Narayanpet
 Grant:: 14th Finance/SFC Estimated Cost : Rs. 3.91 Lakhs
Sl. Length 3
Description of Item Nos. Width (m) Thick ness (m) Quantity Rate (Rs) unit Amount (Rs)
No (m)

Dy.Executive Enginer
PR SD Narayanpet