GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

PROFORMA ESTIMATE

Name of the work :

CONSTRUCTION OF APPROACH ROAD TO AP TOURISM CANTEEN IN
BEACH S.YANAM(V)

Estimate cost : Rs. 5.0 LAKS

Mandal : UPPALAGUPTAM
RADESH
EPARTMENT

ATE

OAD TO AP TOURISM CANTEEN IN

 SPECIFICATION REPORT

Specification report to accompany the Proforma estimte for the the work "Providing Appoach road to
Ap Torism Canteen inS.Yanam.
.
Esst:5.0 Laks

The work " Providing Approach road to AP Tourism canteen in S.Yanam (V) of

Uppalaguptam Mandal is prepared for Rs 5.0 Lakhs as per instructions Sri P.Viswaroop, Honourable

Minister for Social welfare Department,Govt of AP , for according Adnistrative sanction from CSR funds.

The proposed road is very essential for tourists and S.yanam people for approach to
apTourisam canteen. The existing surface of the road is Gravel track 3.6 m length and 3.40 m wide. Hence it
is proposed to Sub base using Quarry rubbish to 360 m length and 3.3 wide and 150 mm thick ,CC 360 m
length ,170 mm thick and 3.00 m wide and Sand filling 300 mm provided, Selected earth side berms to a
length of 360 mm

The following provisions are made in the estimate.

1 Construction of Sub base using Quarry Rubbish Material

2 VCC M20 nominal mix using 330 Kgs / 1cum of concrete for C C Payement to 170 mm thick.

3 Selected earth filling for Side berms.

4 Provision is made for Q C Charges @ 0.50%

5 Provision is made for GST Charges @ 12.00%

6 Provision is made for Supervisor Charges @ 3.00%

7 Provision is made for NAC Carpus fund @ 0.10%

8 Provision is made for other unforeseen items.
The estimate is prepared with the current Schedule of rate is 2019-2020

of All Engineering Departments in Andhra Pradesh and the work will be carriedout as per standards
of APDSS.

Mandal Engineering Officer

P.R.I. Uppalaguptam
oviding Appoach road to

nteen in S.Yanam (V) of

P.Viswaroop, Honourable

on from CSR funds.

eople for approach to

d 3.40 m wide. Hence it
0 mm thick ,CC 360 m
d earth side berms to a
 DETAILED CUM ABSTRACT ESTIMATE
Name of work: "Providing Approach Road to AP Tourism canteen in S.Yanam
. Estt. Rs.5.0 Lakhs
Measure
No. ments in
S.No Description of item Mts. Contents Rate/Per Amount
Length Breadth Depth
1 CC00.Supply and Collection of Granular sub-base/base/surface course with
local materials (using Quarry rubbish) (Table 400.13) by mix in place method
normal Construction of granular sub-base by providing local material spreading
in uniform layers with motor grader on prepared surface, mixing by mix in place
method with rotavator at once and compacting with smooth wheel roller to
achieve the desired density complete as per Clause 401.4 as per Technical
Specification Clause 408 MORD.

Sub grade 1 360.00 3.30 0.150 178.20

178.20 1361.21 242567

Cum Cum

4 Construction of un-reinforced, 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), course and fine agregates conforming to
IS:383 maximum size of course agregate not exceeding 25mm, mixed in a
concrete mixer of not less than 0.2cum capacity and appropriate weigh batcher
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 vibrator and finished in continous
operation including provision of construction joints, admixtures as approved,
curing of concrete slabs for 14 days, curing compound (where specified) and
water finishing to lines and grade as per drawing and technical specification
clause 1501.22 ( without dowel bar joints )

C C Pavement 1 360.00 3.00 0.170 183.60

183.60 5227.70 959805

Cum 1 Cum
 Measure
No. ments in
S.No Description of item Mts. Contents Rate/Per Amount
Length Breadth Depth
5 Filling Selected earth for side berms as per drawing and technical specification
Clause 305.3.9 MORD & 304 MORTH
for Side berms 1 360.00 0.30 0.20 21.60

21.60 1130.40 24417

Cum 1 Cum

1226789

#REF!
8 Provision for QC Charges @ 0.50% #REF!
9 Provision for GST Charges @ 12.00% #REF!
10 Provision for Supervisor Charges @ 3.00% #REF!
11 Provision for NAC Carpus fund @ 0.10% #REF!

12 Provision for other other unforeseen items. 5097

#REF!

Mandal Engineering Officer

P.R.I. Uppalaguptam
 LEAD STATEMENT ( 2019 - 20 )

Name of work: "Providing Approach Road to AP Tourism canteen in S.Yanam Estt. Rs.5.0 Lakhs
.

Conveyance Add Deduct:

Sl. Lead in charges Blasting Crushing Loading Unloading
Description Quarry excluding Initial Cost Seignio- Stacking Total cost
No. KM Charges Charges charges charges
13.615% C P rage charges

1 2 3 4 5 6 7 8 9 10 11 12 13

1 Sand for Concrete Ravulapalem 60 639.80 510.00 50.00 1,199.80

2 Sand for filling Local 10 131.80 375.00 50.00 556.80

3 40mm HBG Metal (SS5) Katheru 103 1044.00 608.00 75.00 70.00 1,797.00

4 20mm HBG Metal (SS5) Katheru 103 1044.00 1,016.00 75.00 70.00 254.00 2,459.00

5 10mm HBG Metal (SS5) Katheru 103 1044.00 680.00 75.00 70.00 170.00 2,039.00

6 5-7mm HBG Stone chips Katheru 103 1044.00 480.00 75.00 70.00 120.00 1,789.00

7 2.36-5mm HBG Chips Katheru 103 1044.00 350.00 75.00 70.00 87.50 1,626.50
2.36mm size below HBG
8 Katheru 103 1044.00 350.00 75.00 0.00 0.00 1,469.00
Stone chips
9 Quarry Rubbish Vemagiri 86 884.20 84.75 30.00 998.95

10 Selected earth Vemagiri 86 884.20 86.00 30.00 1,000.20

11 Cement Local 3,750.00 3,750.00

Certified that the leads and rates adopted in the estimate are correct to the best of my knowledge and belief.

Deputy Executive Engineer Mandal Engineering Officer

P.R.I. Sub Division, Amalapuram P.R.I. Uppalaguptam
 DATA SHEET ( 2019 - 20 )
Name of work: "Providing Approach Road to AP Tourism canteen in S.Yanam
. Estt. Rs.5.0 Lakhs
S No Description Unit Quantity Rate Rs. Amount Rs.

1 2 3 4 5 6

Cement Concrete Pavement (RBR-CCPV-5)

1 Construction of un-reinforced, 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), course and fine agregates conforming to IS:383
maximum size of course agregate not exceeding 25mm, mixed in a concrete mixer of not less than 0.2cum capacity and
appropriate weigh batcher 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 vibrator and finished in continous operation including provision
of construction joints, admixtures as approved, curing of concrete slabs for 14 days, curing compound (where specified)
and water finishing to lines and grade as per drawing and technical specification clause 1501MoRD ( Excluding Dowel
Bars )

Unit = cum
Taking output = 75cum (172.50 t)
(100x3.75 x 0.200)
a) Labour
Mason (1st class) day 5.00 500.00 2,500.00
Mason (2nd class) day 5.00 460.00 2,300.00
Mazdoor (unskilled) day 150.00 420.00 63,000.00
Mazdoor(skilled) day 6.00 420.00 2,520.00
Surveyor day 2.00 750.00 1,500.00
Mazdoor (semi-skilled) day 6.00 420.00 2,520.00
Black smith for cutting of dowel bars including removal of burrs, day 1.00 0.00 0.00
fabrications & fixing of dowel bars
74340.00
b) Machinery
Concrete mixer 0.28/0.40 cum capacity ( 6 mixers) with weight batcher Hr 36.00 524.70 18,889.20
and suitable capacity calibrated water tank
Needle vibrator Hr 9.00 209.10 1,881.90
Screed vibrator Hr 9.00 59.10 531.90
Plate vibrator Hr 9.00 59.10 531.90
Water tanker 6 Kl. Capacity Hr 5.00 655.20 3,276.00
Air compressor ( 1hour initial + 1 hour final) Hr 2.00 566.20 1,132.40
Concrete cutting machine ( R&B Dept) Hr 4.00 220.00 880.00
27,123.30
c) Material
(I) Crushed stone coarse aggregates, grading will be as per clause
1501.2.4.1 (Table 1500.1) of specifications @ 0.90 Cum/cum of concrete

Crushed stone aggregate of 20mm size @ 0.60 cum per 1 cum of Cum 44.55 2083.00 92,797.7
concrete
Crushed stone aggregate of 10mm size @ 0.30 cum per 1 cum of Cum 22.95 1663.00 38,165.85
concrete
(ii) Sand as per IS:383 and conforming to clause 1500.2.4.2. @ 0.45 cum of cum 33.75 1158.00 39,082.50
concrete
(iii) Cement @ 330 Kg/cum of concrete t 24.75 3750.00 92,812.50

(iv) Polythene sheet 125 micron sqm 412.50 15.25 6,290.63

Bitumen primer @ 200 ml per joint for 23 joints ( BMT-H.57) t 0.005 78000.00 390.00
Bitumen sealant 800 ml per joint for 23 joints Ltr 18.400 53.95 992.68
Jute rope 12 mm dia including 5% wastage m 90.000 0.00 0.00
Plasticizer 0.5 per cent by weight of cement ( BMT-H.88) Litre 123.750 70.00 8662.50
279194.31
Total (a+b+c) 380657.61
(d) Form work @ 3% on (a+b+c) 11419.73
Cost for 75 cum = a+b+c+d 392077.33
S No Description Unit Quantity Rate Rs. Amount Rs.

1 2 3 4 5 6
Rate per Cum = (a+b+c+d)/75 5227.70
2 Filling Selected Earth for side berms as per drawing and technical specification Clause 305.3.9 MORD &
304 MORTH
Selected earth filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31 420.00 130.20
b) Material
Selected earth cum 1.00 1000.20 1000.20
1130.40
Basic rate of Granular sub base for 300 cum 613830.00

Rate of Granular sub base / 1 cum 2046.10

3 Filling Sand in Foundation trenches as per drawing and technical specification Clause 305.3.9 MORD &
304 MORTH
Sand Filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31 420.00 130.20
b) Material
Sand cum 1.00 556.80 556.80
687.00
4 Earth work Excavation for Kerb wall, it protect from sliding of the soil in road besides as per specification
305 MORD/304 MORTH(RSSR)

Unit=1cum
Taking Output=1
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.31 420.00 130.20
130.20
5 Plain Cement concrete (M 20) Nominal Mix using 20mm metal using concrete mixer - for
Kerb walls
Unit : 1cum
A. MATERIALS:
Cement Kgs 330.00 3.7500 1237.50
Coarse aggregate 20mm graded Cum 0.90 2459.00 2213.10
Fine aggregate (Sand) Cum 0.45 1199.80 539.91
Water (including for curing)
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity Hrs 1.00 524.70 524.70
C. LABOUR:
Mason 1st class Day 0.10 500.00 50.00
Mazdoor (unskilled) Day 1.39 420.00 583.80
5149.01
Add 3% centering charges 154.4703
Grand Total 5303.48
S No Description Unit Quantity Rate Rs. Amount Rs.

1 2 3 4 5 6
7 CC 00 Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixture. All work upto plinth level. -- for
Foundation concrete

Unit = 1cum
a) Materials
Cement kg 162.00 3.75 607.50
Fine aggregate (Sand) cum 0.45 1199.80 539.91
40 mm aggregate cum 0.90 1797.00 1617.30

b) Labour
Mason ( 1st Class) day 0.10 500.00 50.00
Mazdoor (unskilled) day 1.39 420.00 583.80

c) Machinary
Mechanical concrete mixer 0.4/0.28 cum capacity hour 0.400 524.70 209.88
3608.39
(d) Formwork @ 3% on material, labour and machinery 108.25
3716.64
6 Construction of Sub Grade using barrowed useful approved Selected earth LL and PL not exceeding 50%
and 25% respectively, spreading uniform layers using Tractor with grader and consolidation with Static /
Vibrator roller of 80 to 100 Kn capacity to acheive the desired density compacted as per technical
specifications clause 303 MORD including cost and conveyance of all materials and all labour charges, hire
charges of machinery, royalties all taxes etc.,complete for finished item of work.

Unit = cum
Taking output = 100 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 1.040 420.00 436.80
Add 20% M A on labour 0.00
b) Machinery
Tractor with grader @ 25 cum per hour hour 4.00 423.60 1,694.40
Static / Vibrator roller hour 1.43 1285.40 1,838.12
Water tanker with 6 kl capacity hour 2.00 655.20 1,310.40
c) Material
Selected earth cum 100.000 1000.20 100,020.00
Rate per 100 Cum 105299.72
Rate per 1 Cum 1053.00
6 Supply and Collection of Granular sub-base/base/surface course with local materials(Quarry rubbish) (Table
400.13) by mix in place method normal Construction of granular sub-base by providing local material
spreading in uniform layers with motor grader on prepared surface, mixing by mix in place method with
rotavator at once and compacting with smooth wheel roller to achieve the desired density complete as per
Clause 401.4 as per Technical Specification Clause 408 MORD.

Unit = cum
Taking output = 300 cum
a) Labour
Mate day 2.400 420.00 1,008.00
Mazdoor (Unskilled) day 10.000 420.00 4,200.00
Add 20% M A on labour 0.00
b) Machinery
Static / Vibrator roller hour 30.00 1285.40 38,562.00
Tractor with grader @ 25 cum per hour hour 4.00 423.60 1,694.40
Water tanker with 6 kl capacity hour 5.00 655.20 3,276.00
c) Material
quarry rubbish cum 360.000 998.95 359,622
Rate per 300 Cum 408362.00
Rate per 1 Cum 1361.21
S No Description Unit Quantity Rate Rs. Amount Rs.

1 2 3 4 5 6

Deputy Executive Engineer Mandal Engineering Officer

P.R.I. Sub Division, Amalapuram P.R.I. Uppalaguptam