Name of Work : Improvement to BT Surface at Azad street in Kayalpattanam Municipality DETAILED ESTIMATE Sl. No Description No.

L B D Quantity

Earth work excavation and deposting on bank with initial lead and lift 10m,2m respectively in sand silt (or) other loose soil, wetsand (or) silt 1 and water light black cotton soil sandy loam and ordinary soil including excavated Double rate for removed foundation asper note 3 pages of PWD schedule of rate 2010-2011

Azad Road main street Main street of Cross(right side) Main street of Cross(Left side)

1 1 1

x x x

1 180.00 3.75 1 1 76.00 50.00 3.75 3.75

0.45 0.45 0.45

303.75 128.25 84.38 516.38

(or) Removing the excess earth away from 1km 2 lead including all cost and conveyance etc.complete.

517.00 m3

517.00 m3

Collection and supply of well gravel (white gravel) from the approved quarry including cost and conveyance of all materials to the 3 site and stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete Azad Road main street Main street of Cross(right side) Main street of Cross(Left side) 1 1 1 x x x 1 180.00 3.75 1 1 76.00 50.00 3.75 3.75 0.10 0.10 0.10 67.50 28.50 18.75 114.75 (or) Collection and supply of GSB from the approved quarry including cost and conveyance of all materials to the site and 4 stacking from on road side the departmental gauge for pre measurement and all other incidental charges etc., complete Azad Road main street Main street of Cross(right side) Main street of Cross(Left side) 1 1 1 x x x 1 180.00 3.75 1 76.00 3.75 1 50.00 3.75 0.20 0.20 0.20 135.00 57.00 37.50 229.50 (or) 230.00 m3 115.00 m3

Filling the collected Gravel to the required thickness, including labor charges for filling the gravel in layers, tamping under optimum 5 moisture content to get to maximum dry density including watering with all leads for good water etc., complete as per std specification. 115.00 m3 Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre 6 measurement / labor charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification Azad Road main street Main street of Cross(right side) Main street of Cross(Left side) 1 1 1 x x x 1 180.00 3.75 0.075 1 1 76.00 50.00 3.75 0.075 3.75 0.075 50.63 21.38 14.06 86.06 (or) Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor 7 charges for spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification Azad Road main street Main street of Cross(right side) Main street of Cross(Left side) 1 1 1 x x x 1 180.00 3.75 0.075 1 1 76.00 50.00 3.75 0.075 3.75 0.075 50.63 21.38 14.06 86.06 (or) 90.00 m3 90.00 m3

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including 8 cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503 Azad Road main street Main street of Cross(right side) Main street of Cross(Left side) 1 1 1 x x x 1 180.00 3.75 1 1 76.00 50.00 3.75 3.75 675.00 285.00 187.50 1147.50 (or) 1150.00 m2

Providing and laying Pre mix carpet with seal coat Type A for 20mm thickness using 0.18 cu.m of 13.2mm IRC size machine crusher HBG metal and 0.09cu.m of 11.2mm IRC size machine crusher HBG metal with 14.6kg of bitumen for premixing 10sqm of premix carpet and 0.09cum of 6.7mm IRC HBG metal with 9.8kg of bitumen for seal coat type A per 10sqm including cost and conveyance of materials to the work site and stacking 9 them to the departmental metric gauge to pre measurement heating bitumen in bitumen boiler heating the aggregate and mixing them with bitumen in mini hot mix plant for pre mix carpet and seal coat separately, by 80-100 KN power rooler,for pre mix carpet seal coat separately,over pre mix carpet etc., including hire charges for mini hot mix plant, Bitumen boiler power roller and all other tools and plant employed etc., complete as per clause 509 of MOST specification. Azad Road main street Main street of Cross(right side) Main street of Cross(Left side) 1 1 1 x x x 1 180.00 3.75 1 1 76.00 50.00 3.75 3.75 675.00 285.00 187.50 1147.50 (or) 10 Labour Welfare Fund (0.3%) 11 Contingencies and other unforeseen charges and P.S Charges etc complete. 1150.00 m2 LS LS

Overseer, Kayalpatnam Municipality

Municipal Engineer, Kayalpatnam Municipality.

Name of Work :

Improvement to BT Surface at Azad street in Kayalpattanam Municipality

Abstract Estimate
Estimate Amount : 8,00,000/Sl. No Qty Description Earth work excavation and deposting on bank with initial lead and lift 10m,2m respectively in sand silt (or) other loose soil, wetsand (or) silt and water light black cotton soil sandy loam and ordinary soil including excavated Double rate for removed foundation asper note 3 pages of PWD schedule of rate 2012-2013 Rate Per Amount

517.00 m3

24.35

1 m3

12589

517.00 m3

Removing the excess earth away from 1km lead including all cost and conveyance etc.complete.

33.25

1 m3

17190

115.00 m3

Collection and supply of Well gravel (white gravel) from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the 258.05 departmental gauge for pre measurement and all other incidental charges etc., complete Collection and supply of GSB from the approved quarry including cost and conveyance of all materials to the site and stacking from on road side the 1170.00 departmental gauge for pre measurement and all other incidental charges etc., complete Filling the collected Gravel to the required thickness, including labor charges for filling the gravel in layers, tamping under optimum moisture content to get to maximum dry density including watering with all leads for good water etc., complete as per std specification.

1 m3

29676

230.00 m3

1 m3

269100

115.00 m3

12.80

1m

1472

90.00 m3

Providing and laying WBM 75 mm compacted thickness with grade II metal using Cu.m. of 63 45mm IRC Size HBG metal with 0.24 Cu.m. of gravel / for blind age per 10 Sq.m. including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for 1340.20 spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools and plants employed, barricading etc., complete class 404 of MOST specification Providing and laying WBM 75 mm compacted thickness with grade III metal using 1 Cu.M of 53 22.4 mm IRC size HBG metal with 0.24 Cu.M of gravel / for blind age per 10 Sq. M including cost and conveyance of all materials and stacking them at the site to departmental gauge for per pre measurement / labor charges for 1599.30 spreading metal and gravel / hand packing in camber watering with all leads for water and compaction by 80 100 KN power roller including hire charges and fuel charges for power roller, water sprinkler and all other tools, and plants employed, barricading etc., complete class 404 of MOST specification

1 m3

120618

90.00 m3

1 m3

143937

1150.00 m2

Applying tack coat of 4kgs/10sqm over the WBM surface treated with premix using 4kgs of bituminous binder for 10sqm area including cost of binder labour for applying the required quantity to bitumen as tack coat manually as per specification.503

29.89

1 m2

34374

1150.00 m2

Providing and laying premix carper with Seal Coat type A for 20 mm thickness using 0.1 cum of 13.2 mm IRC HBG metal and 0.90 cum of 11.2 mm IRC HBG metal with 14.60 kg of bitumen for premixing 10 Sqm of premix carpet and 0.09 cum of 6.7 mm IRC HBG metal with 9.80 Kg of Bitumen for seal coat type A per 10 Sq.m.over a tackcoat of 10kg of bitumen per 10 sq.m area over the existing WBM surface including cost and conveyance of materials to the work site and stacking 169.00 them to the departmental gauge for pre measurement, heating the aggregates and mixing them with bitumen in mini hot mix plant for pre mix carpet only, rolling by 80 100 km power roller for premix carpet, application of bitumen for seal coat separately over premix carpet etc., including hire charges and fuel charges for mini hot mix plant bitumen boiler, power roller and all other tools and plant employed etc., complete as per clauses 509 of MOST specification.

1m

194350

10

LS

Labour Welfare Fund (0.3%)

LS

2400

11

LS

Contingencies and other unforeseen charges including P.S. Charges

LS

4074

800000 (Rupees Eight Lakhs Only)

Overseer, Kayalpatnam Municipality

Municipal Engineer, Kayalpatnam Municipality.

8423 8423