DETAILED-CUM-ABSTRACT ESTIMATE
1
Laying of CC Road in Kotakonda (V) of Narayanpet Mandal
Grant:: MGREGS 2021-22 Estimated Cost : Rs. 10.00 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 Earth work in surface excavation not exceeding 30 cm in depth but exceeding 1.5 meter in
width as well as 10 sqm on plan including getting out and disposal of excavated earth as
directed by Engineer-in-charge for land leveling and land development (disposed earth to be
neatly dressed and leveled) with initial lead of 10 mts and initial lift of 1.5 mts (RSSR)
1 x 1 245.40 3.75 0.100 92.03
92.03 171.60 Cum 15791.00
2 Collection of gravel and stacking at site to departmental gauge and Spreading
including cost and conveyance of all material and labour charges etc complete
1 x 1 245.40 3.75 0.050 46.01
46.01 192.88 Cum 8875.00
3 Engaging Unskilled labour for spreading the collected Sand for sectioning (RSSR)
1 x 1 245.40 3.75 0.050 46.01
46.01 16.99 Cum 782.00
C. for CC Pavement
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 1 245.40 3.75 0.170 156.44
156.44 5986.99 Cum 936620.00
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 1 307 307.00 55.00 RMT 16885.00
Grant:: MGREGS 2021-22 Estimated Cost : Rs. 10.00 Lakhs
Sl. Length 2
Description of Item Nos. Width (m) Thick ness (m) Quantity Rate (Rs) unit Amount (Rs)
No (m)
6 Provision for Core Cutting Charges 6.00 2000.00 Each 12000.00
7 Name Board(Minium size:3'0"x4'0", Earth work excavation for foundation of pedastal 9" thick,Brickmasonry 4000.00
with top curve CM(1:6) prop for, for basement & Super structure, plastering in CM(1:3)prop and enamel
painting with MGNREGAS Logos,work details(face side),slogans&MGNREGS into(another side)
a Wage Component 16573.00
978380.00
8 Add: Q.C. Charges @ 0.50% 4892.00
9 Seign 0.00
10 Material Component 983272.00
11 Add: LS for unforeseen items LS 155.00
Grand Total 1000000.00
Asst.Exe.Engineer(PR)
MP Narayanpet
The above said work was Administratively Sanctioned under MGNREGS
2021-22 Grant by the District Collector & Chairman, DRDA, Narayanpet Vide
Procd No: D7/MGNREGS/234/2021-22 Dt: 27.01.2022 Vide S.No:57 for an
Estt Cost Rs: 10 Lakhs only Rupees Ten Lakh(s) Only
The above said work was Technically Sanctioned For an Estt Cost
Rs:10Lakhs Rupees Ten Lakh(s) Only Vide DR No:5/2021-22
Dated:127/01/2022
Dy.Executive Enginer
PR SD Narayanpet