APRSCL ANAMITRA TOWNSHIP INFRASTRUCTURE

GENERAL ABSTRACT
Work Slip -03
Name of Work: Providing Infrastructure works such as internal BT Roads, External Water Supply Lines, Culverts, Drainage Lines,
Storm Water Drains, Retaining Wall and Site Devlopment to Anamitra Township at S.M Puram(V), Etcherla(M), in Srikakulam District,
AP

Sl. Sanction Estimate

Description Work Slip-03 Excess Less Remarks
No. Amount(Rs)
PART-I
1 B.T ROADS 24000000.00 14291451.43 9708548.57
2 SITE DEVELOPMENT 15050000.00 13824823.38 1225176.62
3 EXTERNAL SEWERAGE 3850000.00 5628658.14 1778658.14
4 EXTERNAL WATER SUPPLY 3600000.00 5067031.18 1467031.18
5 STORM WATER DRAINS 3100000.00 10455045.38 7355045.38
6 PUMPS & MOTORS 300000.00 265861.10 34138.90
7 RETAINING WALL 42400000.00 33460274.13 8939725.87
8 STP 7500000.00 0.00 7500000.00
9 RCC SEPTIC TANK 0.00 3673899.06 3673899.06
Already Paid to
APEPDCL Rs
10 Provision for External Electrification 5350000.00 13000000.00 7650000.00 1,15,95,509/-+ Street
Light Provision

11 Provision for Seignorage Charges 0.00 3188000.00 3188000.00

12 TOTAL (PART-1) (1 to 11) 105150000.00 102855043.80 25112633.76 27407589.96

13 Supplematary Items
14 B.T ROADS 0.00 1577417.38 1577417.38
15 CC ROADS 0.00 9376411.78 9376411.78

16 Supplematary Items Total (14+15) 0.00 10953829.16 10953829.16 0.00

17 TOTAL (PART-2) (12+16) 105150000.00 113808872.96 36066462.92 27407589.96

18 Tender Premium @5% 5257500.00 0.00 5257500.00
Tender Disc @ 4.40% Excess on
19 0.00 5007590.00 5007590.00
col. 21
Price adjustment & QC @5% on
20 3154500.00 5690444.00 2535944.00
col. 21
APRSCL ANAMITRA TOWNSHIP INFRASTRUCTURE

GST @12% old estimate and 18%

21 12618000.00 20485597.00 7867597.00
for new tender on col. 21
Adminstrative charges @5% on col.
22 5257500.00 5690444.00 432944.00
21
23 Labour cess @1% on col. 21 1051500.00 1138089.00 86589.00

24 Seignorage charges for earth work 0.00 500000.00 500000.00

25 Misc Items 3111000.00 78963.04 3032036.96

26 Total Amount 135600000.00 152400000.00 52497126.92 35697126.92

AGM (P) AGM (P) GM (P)

APRSCL / SKLM APRSCL / SKLM APRSCL / SKLM