Detailed estimate for UPGRADATON OF Wanbal Road bwo G-II at different spots

at DAMSAMA Kralpora incl Drain.

(Road sector ) Part A
Dimensions (m)
S.No. Description Unit No Quantity Rate Amount
L B H

1 Engagement of labour for clearance of drain.

no. 12
4 labors per day for 3 days - - - 12.00 600.00 7,200.00
P/L of stone soling duly hand packing in trenches and
2 ramming with iron hand rammers including all leads, lifts,
carriages complete job,
cum 20 2.5
For C. conc Drain 0.31 0.15 2.32 1000.00 2,325.00
P/L in position cement concrete of specified grade excluding
3 the cost of centering and shuttering. All work upto plinth
level 1:4:8 (1 cement : 4 coarse sand : 8 graded stone
aggregate 40mm size crushed).
For C. conc Drain cum 20 2.5 0.31 0.10 1.55 5202.90 8,064.50
Providing and laying in position cement concrete1:3:6 (1
cement : 3 coarse sand : 6 graded stone aggregate ) of
4 specified grade including curing but excluding the cost of
centring and shuttering

cum 20 2.5
For C. conc Drain 0.31 0.91 14.11 5733.60 80,872.43
Centering and shuttering including strutting, propping etc.
5 and removal of form work for Retaining walls, return walls,
walls (any thickness) including attached pilasters

sqm 40 2.5
For C. conc Drain - 0.91 91.00 286.35 26,057.85
12 mm thick cement sand plaster in 1:4 (1 cement : 4 fine
6 sand) complete

sqm 20 2.5
For C. conc Drain - 0.91 45.50 283.80 12,912.90
P/L of RCC spun pipes incl earthwork in excavation,
7 dressingof sides ramming of bottom, necessary cushon,
loading, unloading & all carriage
dia Qty (rft)
L(ft) (inch)
rft 45 8.0 24.00 - 360.00 1350.00 486,000
rft 10 8.0 36.00 80.00 2200.00 176,000
Providing and fixing in position precast R.C.C. manhole
cover and frame of required shape and approved quality.
Circular shape 560mm internal dia.
8
no. 20 20.00 2157.65 43,153
9 Carriage of material by MT
(a) Stone agg avg lead = 14 km cum 14.50 443.06 6,425.23

(b) sand from marwal cum 7.92 409.94 3,248.22

Total 852,259.12
 Detailed estimate for upgradation of Wanbal road bwo G-II at different spots at
DAMSAMA Kralpora incl Drain.
(Road sector ) Part B
Dimensions (m)
S.No. Description Unit No Quantity Rate
L B H
Earth work in exacavation in foundation in trenches incl
1 dressing of sides & ramming of bottom & getting out
excavated soil to be filled/levelled as directed

cum 1 40.0 0.914 0.70 25.59 256.85

P/L of stone soling duly hand packing in trenches and
2 ramming with iron hand rammers including all leads, lifts,
carriages complete job,
cum 1 40.0 0.91 0.15 5.48 1000.00
P/L in position cement concrete of specified grade excluding
3 the cost of centering and shuttering. All work upto plinth level
1:4:8 (1 cement : 4 coarse sand : 8 graded stone aggregate
40mm size crushed).
cum 1 40.0 0.914 0.10 3.66 5202.90
Providing and laying in position cement concrete1:3:6 (1
cement : 3 coarse sand : 6 graded stone aggregate ) of
4 specified grade including curing but excluding the cost of
centring and shuttering

cum 2 40.0 0.31 0.45 11.16 5733.60

Centering and shuttering including strutting, propping etc. and
5 removal of form work for Retaining walls, return walls, walls
(any thickness) including attached pilasters

sqm 4 40.0 - 0.45 72.00 286.35

12 mm thick cement sand plaster in 1:4 (1 cement : 4 fine
6 sand) complete

sqm 2 40.0 - 0.76 60.80 283.80

50 mm thick (with 20mm nominal size stone aggregate)
Cement concrete flooring 1:2:4 (1cement: 2 coarse sand:
4graded stoneaggregate) finished with a floating coat of neat
7 cement including cement slurry and curing complete, but
excluding the cost of nosing of steps etc.complete.

sqm 1 40.0 0.31 - 12.40 562.15

8 Carriage of material by MT

(a) Stone agg avg lead = 14 km cum 14.32 443.06

(b) sand from marwal cum 8.06 409.94

 Total

Total Amount = Part A +Part B = 1001817.8

at different spots at

Amount

6,573.31

5,484.00

19,021.80

63,986.98

20,617.20

17,255.04

6,970.66

6,345.60

3,304.10
 149,558.68

1001817.8
 Abstract of cost for upgradation of Wanbal road bwo G-II at different spots at
DAMSAMA Kralpora incl Drain.

S.no. Item of work Amount

upgradation of Wanbal road bwo G-II at different spots at DAMSAMA

1 Kralpora incl Drain.
10.00 lac
Total 10.00 lac