This document is an abstract estimate for road work on the Hussain Road-General Civil Work project. It includes 15 line items for specifications like excavation, stone aggregate laying, bitumen work, road markings, and concrete work. The total estimated project cost is Rs. 7,780,000 (Rupees Seventy Seven Lakh Eighty Thousand). This cost includes items, contingencies, GST charges, and a lump sum amount for utility shifting. The document provides a detailed cost breakdown for the road construction project.
This document is an abstract estimate for road work on the Hussain Road-General Civil Work project. It includes 15 line items for specifications like excavation, stone aggregate laying, bitumen work, road markings, and concrete work. The total estimated project cost is Rs. 7,780,000 (Rupees Seventy Seven Lakh Eighty Thousand). This cost includes items, contingencies, GST charges, and a lump sum amount for utility shifting. The document provides a detailed cost breakdown for the road construction project.
This document is an abstract estimate for road work on the Hussain Road-General Civil Work project. It includes 15 line items for specifications like excavation, stone aggregate laying, bitumen work, road markings, and concrete work. The total estimated project cost is Rs. 7,780,000 (Rupees Seventy Seven Lakh Eighty Thousand). This cost includes items, contingencies, GST charges, and a lump sum amount for utility shifting. The document provides a detailed cost breakdown for the road construction project.
This document is an abstract estimate for road work on the Hussain Road-General Civil Work project. It includes 15 line items for specifications like excavation, stone aggregate laying, bitumen work, road markings, and concrete work. The total estimated project cost is Rs. 7,780,000 (Rupees Seventy Seven Lakh Eighty Thousand). This cost includes items, contingencies, GST charges, and a lump sum amount for utility shifting. The document provides a detailed cost breakdown for the road construction project.
Download as DOCX, PDF, TXT or read online from Scribd
Download as docx, pdf, or txt
You are on page 1of 2
ABSTRACT ESTIMATE
DEPOSIT-road-hussain road-General Civil Work
Sl No Specification Quantity Rate Amount 1 Road Work 1.001 3.13.1.B Earth work in excavation of foundation of structures as per drawing and technical specification, including setting out, construction of shoring and bracing, removal of stumps and other deleterious matter, dressing of sides and bottom, backfilling the excavation earth to the extent required and utilising the remaining earth locally for road work. Ordinary soil - Mechanical Means - (Depth upto 3 m) Net Total 314.760cum @57.41/cum 18070.37 1.002 OD97011/2021-2022 Supply and filling with granular material in the slushy area under culvert bed /retaining wall bed /Pipeline trenches to achieve adequate bearing strength, in the line and level, compacted with a plate vibrator etc completed.(item No 13.9.A) Net Total 71.400cum @2572.57/cum 183681.50 1.003 4.12 Providing, laying, spreading and compacting graded stone aggregate to Wet Mix Macadam specification including premixing the Material with water at OMC in mechanical mix plant carriage of mixed Material by tipper to site, laying in uniform layers with paver in sub- base / base course on well prepared surface and compacting with vibratory roller to achieve the desired density. Net Total 224.400cum @3260.62/cum 731683.13 1.004 5.1.a Providing and applying primer coat with bitumen emulsion ( SS) on prepared surface of granular Base including clearing of road surface and spraying primer at the rate of 0.70 - 1.0 kg/sqm using mechanical means. Net Total 1870.000sqm @57.84/sqm 108160.80 1.005 5.2.a Providing and applying tack coat with bitumen emulsion( RS) using emulsion pressure distributor at the rate of 0.20 - 0.30 kg per sqm on the prepared bituminous surface cleaned with mechanical broom. Net Total 1870.000sqm @11.09/sqm 20738.30 1.006 5.7.1 Providing, laying and rolling of close-graded premix surfacing material of 20 mm thickness composed of 11.2 mm to 0.09 mm (Type-A) aggregates using viscosity grade bitumen ( VG - 30) to the required line, grade, and level to serve as wearing course on a previously prepared base, including mixing in a suitable HMP of appropriate capacity not less than 75 tonnes/hour., laying and rolling with a Smooth wheeled roller 8-10 tonne capacity, and finishing to the required level and grade. Net Total 1870.000sqm @196.77/sqm 367959.90 EST NO:PWD/RB/EST/108230/2021_5_1_1 (EDIT ID: 1) (Dsor year:2018,Cost Index (Place:Malappuram,Value:136.44),GST:12% Sl No Specification Quantity Rate Amount 1.007 8.13 Providing and laying of hot applied thermoplastic compound 2.5 mm thick including reflectorising glass beads on Bituminous Surface @ 250 gms per sqm area, the thickness of 2.5 mm is exclusive of surface applied glass beads as per IRC:35. The finished surface to be level, uniform, and free from streaks and holes. Net Total 22.700sqm @506.97/sqm 11508.22 1.008 8.35 Providing and fixing reflective road studs (Raised Pavement Marker) of ' category A' made out of ASA/HIPS/ABS moulded body with shanks and conforming to ASTM D 4280, strong enough to support a load of more than 13.635 T when tested in accordance with ASTM D 4280, reflective panel confirming to ASTM D 788, and reflectivity conforming to clause 804.4. including installation, drilling, fixing with adhesive etc. with 2 years warranty for the road stud as well as for in field performance as per clause 804.7.3 Road Markers/Road Stud with Lense Reflector : Net Total 39.000no @200.84/no 7832.76 1.009 OD117092/2021-2022 Dry rubble without concrete levelling course masonry with good quality blasted rubble including packing to compactness to lines and levels cost and conveyance of all materials labour charges etc. complete as per direction of Departmental officers at site (Derived from 60.7.1) Net Total 494.206cum @3660.07/cum 1808828.55 1.010 12.4 Plain cement concrete 1:3:6 nominal mix in foundation with crushed stone aggregate 40 mm nominal size mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days. Net Total 106.390cum @6489.39/cum 690406.20 1.011 12.8.A.1 Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical Specifications. PCC Grade M15 Net Total 357.010cum @7481.54/cum 2670984.60 1.012 12.8.2.C.1 Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical Specifications RCC Grade M20 With Batching Plant, Transit Mixer and Concrete Pump Net Total 4.480cum @6952.61/cum 31147.69 1.013 12.8.2.C Plain/Reinforced Cement Concrete in Open Foundation complete as per Drawing and Technical Specifications RCC Grade M20 - With Batching Plant, Transit Mixer and Concrete Pump - ( Without formwork) Net Total 33.000cum @6685.20/cum 220611.60 1.014 12.40 Supply, Fitting and Placing un- coated HYSD bar Reinforcement in Foundation complete as per Drawing and Technical Specifications EST NO:PWD/RB/EST/108230/2021_5_1_1 (EDIT ID: 1) (Dsor year:2018,Cost Index (Place:Malappuram,Value:136.44),GST:12% Sl No Specification Quantity Rate Amount Net Total 0.381MT @88727.57/MT 33805.20 1.015 55.14 Providing and fixing retro-reflectorised ceramic tiles Providing and fixing retroreflectorised ceramic tiles of size 10cmX20cm using High Intensity Micro Prismatic (Type IV) grade sheeting with 7 years warranty fixed over Ist quality ceramic glazed tiles including cost of glue, cutting charges, fixing with suitable adhisive on concrete or other surface etc complete. Net Total 25.000no @86.93/no 2173.25 Heading Total(Rs)6907592.07 Total Estimation PAC 6907592.07 Sl No Description Percentage/LS Amount 2 Lumsum Heading 2.001 Charges for Utility shifting - KSEB 0.00 0.00% 35000.00 Total Lumsum Amount35000.00 3 Extra Charges 2.001 Provision for GST 6907592.07 12.00% 828911.05 Grand Total7771503.12 Round off8496.88 Rounded Total(Rs) 7780000.00 Rupees Seventy Seven Lakh Eighty Thousand EST NO:PWD/RB/EST/108230/2021_5_1_1 (EDIT ID: 1) (Dsor year:2018,Cost Index (Place:Malappuram,Value:136.44),GST:12%