ESTIMATE

Name Of Work :- Improvement of Prashanti Path, Chandanpur

Sl. Item L B D Total Rate in

Item No Unit Amount in Rs
No No m m m Quantity Rs.
1 2.4/I Dismantling of Cement Concrete Pavement
(C) (Dismantling of cement concrete pavement
by mechanical means using pneumatic
tools, breaking to pieces not exceeding
0.02 cum in volume and stock piling at
designated locations and disposal of
dismantled materials up to a lead of
1000metres ,stacking serviceable materials
and unserviceable materials separately.)

1 6.0 1.6 0.3 2.88 cum 1076.00 3,098.88

2 3.13 Excavation for Structures (Earth work
in excavation of foundation of
structures as per drawing and
technical specification,including
setting out, construction of shoring
andbracing, removal of stumps
bottom, backfilling the excavated
earth to the extent required and 1 ### 4.50 0.25 168.75 cum 251.00 42,356.25
utilising theremaining earth locally for
road work. 1 ### 0.75 0.75 84.38 cum 251.00 21,178.13
1 ### 1.20 1.20 216.00 cum 251.00 54,216.00
1 6.0 1.50 1.20 10.80 cum 251.00 2,710.80
3 3.11 Removal of Unserviceable Soil with
Disposal upto 1000 metres
(Removal of unserviceable soil
including excavation, loading and
disposal upto 1000 metres lead but
excluding replacement by 1 ### 4.50 0.25 168.75 cum 86.00 14,512.50
suitable soil which shall be paid 1 ### 0.75 0.75 84.38 cum 86.00 7,256.25
separately as per clause 305.)
1 ### 1.20 1.20 216.00 cum 86.00 18,576.00
1 6.0 1.50 1.20 10.80 cum 86.00 928.80
4 17.39 Paved Shoulder:- Prviding brick soling
in earthen shoulder with stone/best
quality jhama brick, sand packed and
laid to true line and level and in panel
after preparing the subgrade including
earthwork in excavation as directed
including all labour and materials and
if necessary (c) Stone Soling
1 ### 0.75 112.50 sqm 647.50 72,843.75
1 ### 1.20 180.00 sqm 647.50 116,550.00
1 6.0 1.50 9.00 sqm 647.50 5,827.50
5 13.5(N P.C.C 1:3:6 in Foundation(Plain
) I/A cement concrete 1:3:6 nominal mix in
foundation with crushed stone
aggregate 40 mm nominal size
mechannical mixed, placed in
foundation and compected by
vibration including curring for 14
days.) 1 ### 0.75 0.10 11.25 cum 6,601.00 74,261.25
1 ### 1.20 0.15 27.00 cum 6,601.00 178,227.00
1 6.0 1.50 0.15 1.35 cum 6,601.00 8,911.35
6 13.4 Stone masonry work in cement
mortar 1:3 for substructure complete 0.60 0.4
as per drawing and Technical +0
2 ### 1.50 225.00 cum 4196.00 944,100.00
Specification
2
7 13.8 Providing weep holes in Brick
masonry/Plain/Reinforced concrete
abutment, wing wall/return wall with
100 mm dia AC pipe, extending
through the full width of the structure
with slope of 1V :20H towards drawing
foce. Complete as per drawing and
Technical specification

2 ### 300.00 each 199.00 59,700.00

9 13.5(N) Plain/Reinforced cement concrete, in
I/B open foundation complete as per
drawing and technical specification
including steel shuttering
3 8.0 0.30 2.00 14.40 cum 7290.00 104,976.00
10 12.40 Supplying, fitting and placing TMT bar 2 330 1.00 0.89 587.40
(a) reinforcement in sub- structure
complete as per drawing and technical 2 9 55.00 0.89 881.10
specifications 1468.50
Total = 1.469 Tonne 78391.00 115,117.18
11 18.8.1 Supplying fitting and fixing M.S. cattle
trap fabricated, welde, mitred and
jointed as per relevant IS code with
ISMB 200 joist spaced not more than
1800mm apart and Flat 3 x 25 spaced
not more than 200mm apart and
fixing the same over RCC member /
Brick wall complete as specified and
directed.

ISMB 175 X 85 X 5.8 18 1.40 493.920 Kg 90.00 44,452.80

M S CHANNEL 125 X 66 X 6 9 6.00 739.800 Kg 90.00 66,582.00
12 4.1 (b) Granular Sub-Base with Coarse Graded
Material(Table:-400-2) (Construction of
granular sub-base by providing coarse
graded material, spreading in uniform
layers with motor grader on prepared
surface, mixing by mix in place method
with rotavator at OMC, and compacting
with vibratory roller to achieve the desired
density,complete as per cl. 401) (including
all lift & lead with an intial lead of 5 Km) for
grading-IIMaterial as per MoRTH
Specification 401, SOR Sl. No.4.2 For
Widening Portion

1 ### 4.50 0.18 121.50 Cum 1699.00 206,428.50

13 4.9 (A) Water Bound Macadam (Providing,
laying, spreading and compacting
stone aggregates of specific sizes to
water bound macadam specification
including spreading in uniform hand
packing, rolling with vibratory roller 8-
10 tonnes in stages to thickness, initial
lead of 5.0 km.

2 ### 4.50 0.075 101.25 Cum 2749.00 278,336.25

14 17.66 Providing and laying shaded interlocking
concrete block pavement having thickness
80mm as per IS 15658 2006(Compressive
strength 47.2N/mm sq.

1 ### 4.50 675.00 sqm 1148.60 775,305.00

15 13.3 Plastering with cement mortar (1;3) of
brick work in sub-structure as per
Technical specifications
2 ### 1.11 333.00 sqm 142.00 47,286.00
16 8.4 Retro reflectorised Traffic sign: Providing
and erecting of Retro-Reflectrorised
cautionary, mandatory & informatory sign
as per IRC: 67 made of high intensity
encapsulated lens type reflective sheeting
vide clause 801.3, fixed over
aluminium sheeting, 2 mm thick fixed on
an angle iron of 25x25x4mm supported on
a mild steel angle iron post 75mm x 75mm
x 6mm firmly fixed to the ground by means
of properly design foundation with M-15
grade Cement concrete 45cm x 45cm x
60cm, 60cm below ground level as per
approved drawing and sign. (All the Steel
work must be Tata/Sail/or any other
approved brand)
(iv) 80cmm x 60 cm
rectangular

1 1.00 No 7483.00 7,483.00

Total Rs. 3,271,221.19
Add 12% for G.S.T. 392,546.54
3,663,767.73
Add 1% for Labour Cess 36,637.68
Grand total Rs. 3,700,405.41
Say Rs. 37,00,000.00

(Rupees thirty seven lakhs) only

Prepared by Checked by Signed by

J.T.O. Asstt. Engineer Executive Engineer

Div.- III, GMC Div.- III, GMC Div.-III, GMC

Approved by

Chief Engineer Commissioner

Guwahati Municipal Corporation Guwahati Municipal Corporation
Guw
ahat
i