Scribd
Upload
63 views1 page

E12 Road Summary Statement

Uploaded by

Purna Kumar Puppala
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
63 views1 page

E12 Road Summary Statement

Uploaded by

Purna Kumar Puppala
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 1

CONSTRUCTION OF E12 ROAD, BRIDGES, STORM WATER DRAINS, CULVERTS, WATER SUPPLY,

SEWERAGE NETWORK, UTILITY DUCTS FOR POWER & ICT, REUSE NETWORK, PEDESTRIAN
TRACKS, CYCLE TRACKS, AVENUE PLANTATION & STREET FURNITURE ETC. IN AMARAVATI
CAPITAL CITY, ANDHRA PRADESH
Estimate
Estimate for
after Estimate
Estimate As Repair's &
deducting with final
per GFC Retrofitting
S.no Item Description Execution Quantities
(A) of Executed
Quantity's (D)=(B)+(C)
Works (C)
(B)
Cost in Rs. Cost in Rs. Cost in Rs. Cost in Rs.
A Road & Storm Water Drains
1 EARTHWORKS 412,374,547 326,521,751 3,154,148 329,675,898
2 SUB-BASE AND BASE COURSES 283,500,670 272,896,490 - 272,896,490
BITUMINOUS WORKS FOR FLEXIBLE
3 304,213,280 304,213,280 - 304,213,280
PAVEMENT
4 CULVERTS 22,417,768 20,146,460 - 20,146,460
5 BRIDGES - - - -
6 DRAINAGE AND PROTECTION WORKS 484,558,690 412,601,822 10,895,083 423,496,905
TRAFFIC SIGNS, MARKINGS AND
7 75,876,562 75,876,562 - 75,876,562
APPURTENANCES
8 PLANTATION 50,000,000 50,000,000 - 50,000,000
9 STREET LIGHTING 88,984,882 88,984,882 - 88,984,882
10 DISMANTLING OF EXISTING PAVEMENT L - - 191,468 191,468
B Utilities -
1 WATER SUPPLY 80,041,915 11,076,569 6,409,155 17,485,724
2 REUSE 53,847,389 41,649,521 1,343,951 42,993,472
3 POWER 716,727,343 591,659,237 3,678,552 595,337,789
4 GAS 1,480,041 1,480,041 - 1,480,041
5 WASTE WATER 91,117,592 64,365,070 3,871,780 68,236,850
6 ICT 98,334,781 98,334,781 - 98,334,781
7 ITS 25,265,438 25,265,438 - 25,265,438
8 EMP @ 1% 27,887,409 23,850,719 295,441 24,146,160
Total Cost ECV (a) ### ### 29,839,578 ###
Seigniorage Charges 88,786,569 78,400,674 411,858 78,812,532
NAC @ 0.1% on "a" 2,816,628 2,408,923 29,840 2,438,762
GST @ 18% 523,481,671 448,151,800 5,450,630 453,602,429
Total Cost (b) 615,084,869 ### 5,892,327 ###
Total (a+b) ### ### 35,731,905 ###
Administrative charges @ 3% on "a" 84,498,849 72,267,679 895,187 73,162,866
Physical and Price adjustment @ 5% on " 140,831,415 120,446,131 1,491,979 121,938,110
PMC charges @ 2.5% on "a" 70,415,708 60,223,066 745,989 60,969,055
Proof checking @ 0.2% on "a" 5,633,257 4,817,845 59,679 4,877,524
TPI/QA @ 1% on "a" 28,166,283 24,089,226 298,396 24,387,622
Unforeseen items @ 3% on "a" 84,498,849 72,267,679 895,187 73,162,866
Unforeseen items @ 4.1% on "a" 115,000,000 99,000,000 1,000,000 100,000,000
Unforeseen items @ 20% on EMP 5,577,482 4,770,144 59,088 4,829,232
Total in Rs. (c) 534,621,843 ### 5,445,506 ###
Total in Rs. (a+b+c) ### ### 41,177,411 ###
Total Cost in Crores 396.63 339.58 4.12 343.69

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy