Mandal : Duggirala

Estimate Name of the work

Construction of side drains to internal roads in SC colony of Godavarru village of Duggirala Mandal.

Estimate Cost Rs. Grant :-

#REF! Lakhs

Specification report to accompany the detailed estimate for the work

Construction of side drains to internal roads in SC colony of Godavarru village of Duggirala Mandal. Est.Rs. 23.00 Lakhs.

The above work was proposed under indiramma Infrastructure funds. Hence detailed estimate is prepared with the following provisions.

Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 Sand filling 200mm th for shoe wall fondation is proposed. Nominal mix 1:3:6 with 40mm HBG metal for Bed Concrete 0.10m depth is proposed. PCC M15 Concrete mix for Drain Wall is proposed to a length of 843.00 mts on both sides of the road is proposed. All other items such as provision for Vat5.00%, QC Charges @ 0.5%,PS Charges @ 0.3%, labour cess @ 1%, etc are shown in the detailed estimate. The above estimate is prepared with current S.S.R of 2012-2013. The work will be executed as per the APDSS.

ESTIMATE DETAILED AND ABSTRACT

Name of the work :

Construction of side drains to internal roads in SC colony of Godavarru village of Duggirala Mandal. Est.Rs. 23.00 Lakhs.

SL Description of Item No No. s 1

Measurements L (m) B (m) D (m) Quantity Rate 8

9 Per

Amount (Rs.) 10

7 2 3 4 5 6 Earthwork in excavation for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal 1 upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH Main road Cross roads --- Do-1 7 7 x x x 2 2 2 185.00 40.00 54.00 0.80 0.80 0.80 0.45 0.45 0.45 133.20 201.60 272.16 606.96 Filling Sand in foundation trenches as per drawing and technical 2 specification Clause 305.3.9 MORD & 304 MORTH Main road Cross roads --- Do-1 7 7 x x x 2 2 2 185.00 40.00 54.00 0.80 0.80 0.80 0.15 0.15 0.15 44.40 67.20 90.72
Cum Cum Cum Cum Cum Cum Cum Cum

128.82

1Cum

78189

202.32 Providing concrete for plain concrete in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in 3 foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH. for Bed Concrete P.C.C grade M 10 Main road Cross roads --- Do-1 7 7 x x x 2 2 2 185.00 40.00 54.00 0.80 0.80 0.80 0.10 0.10 0.10 29.60 44.80 60.48 134.88 Plain cement concrete in substructure complete as per drawings and 4 technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH P.C.C grade M 15 Main road Cross roads --- Do-For Side walls 1 7 7 x x x 4 4 4 185.00 40.00 54.00 0.23 0.23 0.23 0.40 0.40 0.40 68.08 103.04 139.10

479.85

1Cum

97083

Cum Cum Cum Cum

3465.68 1 Cum

467450

Cum Cum Cum Cum

310.22 Plastering with cement mortar (1:5), 12 mm thickness as per technical 5 specification 1300 & 2200 MORTH Main road Cross roads --- Do-1 7 7 x x x 1 1 1 185.00 40.00 54.00 1.50 1.50 1.50 277.50 420.00 567.00 1264.50

4147.27

1Cum

1286566

Sqm Sqm Sqm Sqm

66.86 Sub Total

1 Sqm

84549 2013837

10 100692.00 10069.00 50216.00 60415.00 20138.00 44633

6 Add Vat Tax @ 5% 7 Provision for Q.C.Charges @0.50% 8 Seignorage charges 9 PS Charges @ 3% 10 Labour Cess at 1% 11 Unforseen items if any
Total Rs

2300000

DETAILED DATAS
Name of the work :

Construction of side drains to internal roads in SC colony of Godavarru village of Duggirala Mandal.

Grant:
Indexcode S. No Description Unit

Est.Cost:Rs 23.00 Lakhs

Quantity Rate Rs. Amount Rs.

1 1 RBR-FNDN-1

2 Excavation for Structures

Earthwork excavation in B.C soils for structures as per drawing and technical specifications Clause 305.1 including setting out, construction of shoring and bracing, removal of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH

Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and 301.2.1 of MORT&H (I) (A) (i) Ordinary soil Manual Means Upto 3 m depth Unit = cum Taking output = 10 cum a) Labour Mazdoor (Unskilled) Add 20% MAA on Labour Add seignorage charges Cost for 10 cum = a+b+c day
cum

3.64 10.00

250.00 22.00

910.00 220.00 1130.00 158.20 1288.20 128.82

1Cum

Add contractor profit and over head charges at 14%

Rate per cum = (a+b+c)/10 2

Filling in foundation trenches with sand as per drawing and technical specification Clause 305.3.9 MORD & 304 MORTH

RBR-FNDN-2

Sand filling Unit = cum a) Labour Mazdoor (Unskilled) Add 20% MAA on Labour b) Material Sand Rate per cum = a+b+c+d

Sand

day

0.31

280.00

86.80

cum

1.00

334.12 420.92 58.93 479.85

Add contractor profit and over head charges at 14%

1Cum

3 RBR-FNDN-4

Providing concrete for plain concrete in open foundations using 40 mm nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings and technical specifications

I (i)

P.C.C grade M 10 Nominal mix 1:3:6 Unit = cum

RBR-F

(a) Material Cement Coarse sand 40mm HBG Metal Water (b) Labour Mason (1st Class) Mazdoor (Unskilled) Add 20% MAA on Labour (c) Machinery Mechanical concrete mixer 0.4/0.28 cum capacity fitted with water measuring device and preferably also with load cell. Water tanker 6 kl capacity Rate per cum = a+b+c+d+e+f

t
cum cum kl

0.22 0.45 0.90 1.20 0.10 1.39

4500.00 434.12 1313.78 0.00 350.00 280.00

990.00 195.35 1182.40 0.00 35.00 389.20

day day

hour

0.40

417.40

166.96

hour

0.13

624.00

81.12

4 RBR-SBST-5

3040.04 425.61 Sundries 0.03 3465.68 5) I) i Plain cement concrete in substructure complete as per drawings and technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and 1500, 1700 & 2200 MORTH
Add contractor profit and over head charges at 14%

1Cum

Note : Water for concrete : A provision for cost of water may be added at 1.2 kl / 1 cum (including curing purpose) keeping the site conditions Coarse Aggregate : Single grade nominal size can also be used instead of graded metal, keeping the site conditions in view For height upto 5 m Unit = cum P.C.C grade M 15 Nominal mix (1:2.5:5) using CC Mixer (MORD) Unit = cum (a) Material Cement Coarse sand 40 mm aggregate 20 mm aggregate 12 mm aggregate (b) Labour Mate Mason (1st Class) Mazdoor (Unskilled) Add 20% MAA on Labour (c) Machinery Concrete mixer 0.4/0.28 cum capacity Water tanker 6 kl capacity
(d) Formwork @ 10% on cost of material, labour and machinery (a+b+c)

0.275 0.480 cum 0.480 cum 0.240 cum 0.080

cum day day

4500.00 434.12 1313.78 1808.78 1553.78

1237.50 208.38 630.61 434.11 124.30

0.100 day 1.390

350.00 280.00

35.00 389.20

hour hour

0.400 0.13 10%

417.40 624.00

166.96 81.12 3307.18 330.72

Rate per cum = a+b+c+d+e+f

Add contractor profit and over head charges at 14%

Sundries 5 RBR-FNDN-5 5 Sub Analysis: Cement Mortar (1 : 5) Unit : 1cum A. MATERIALS: Cement Sand (including 5% wastage) B. MACHINERY - Nil C. LABOUR: Man mazdoor for mixing mortar Grand Total 6 RBR-SBST-3 3)c) Plastering with cement mortar (1:5), 12 mm thickness as per technical specification 1300 & 2200 MORTH Unit = 10 sqm Taking output = 10 sqm (a) Material Cement mortar 1:5 (Rate as in item 11.5 II ) (b) Labour Mate Mason 1st Class Mazdoor (Unskilled) Rate per 10 sqm = (a+b+c+d)
Add contractor profit and over head charges at 14%

3637.90 509.31 0.06 4147.27

1Cum

cum

kg. 288.0 1.05 -

4.50 434.12

1296.00 455.83

day

0.20

280.00

56.00 1807.83

cum

0.144 1807.83

260.33

day day day

0.500 0.540

350.00 280.00

175.00 151.20 586.53 82.11 668.64 66.86

1Sqm

LEAD STATEMENT
Name of the work : Construction of side drains to internal roads in SC colony of Godavarru village of Duggirala Mandal.

Est.Cost:
Material Basic Cost

Est.Cost Rs..

23.00 Lakhs.
Add Seigniorage Charges Net Conveyance Charges

Conveyance Cost Net basic cost Deduct CP & OH (12.28%) Add Conveyance Charges loading charges

Add Blasting charges

Discription of Item

Initial Charges

Sl. No

Name of Quarry

Lead in KM

Machine crushing charges @ 25%

Total Cost

Units

3 krishnariver krishnariver Vejendala Lam Lam Lam Tenali Tenali

4 3 3 37 50 50 50 25 25

8 385.00 285.00 98.00 805.00 1300.00 1045.00 5700.00 348.00

12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

13

14 49.12 49.12 394.74 508.78 508.78 508.78 0.00 22.60

15

16 434.12 334.12 492.74 1313.78 1808.78 1553.78 5700.00 370.60

17 ./cum

1 Sand for Concrete 2 Coarse Sand for filling 3 Gravel 4 5 6 Aggregates 40 mm nominal size SS5 Aggregates 20 mm nominal size SS5 Aggregates 12 mm nominal size SS5

385.00 285.00 98.00 588.00 984.00 780.00 4600.00

348.00

0.00 0.00 0.00 70.00 70.00 70.00 0.00

0.00

0.00 0.00 0.00 147.00 246.00 195.00 0.00

0.00

56.00 56.00 450.00 580.00 580.00 580.00 0.00

22.60

-6.88 -6.88 -55.26 -71.22 -71.22 -71.22

0.00

./cum ./cum ./cum

./cum

./cum ./Mt ./1Rm

7 Cement 8 300 dia. RCC NP2 class Plain ended pipes

0.00

Certificates : 1. Certified that the above leads are shortest and correct to the best of my knowledge and belief. 2. Certified that the metal is obtained by blasting.

SEIGNORAGE CHARGES
Name of Work : - Construction of CC Drains at Karrevari Bazar,SC Colony,Gudiwada(V) of Tenali(M)
Sl No 1 2 3 Eart Work PCC M10 mix(1:3:6) for Bed Concrete Filling with Sand PCC M15 mix For Drain Wall 4 Plastering CM (1:5) 12mm thick Description of Item Unit 1Cum 1Cum 1Cum 1Cum 10Sqm Qty 606.96 134.88 202.32 310.22 1264.50 Metal 0.00 121.39 0.00 279.20 0.00 400.59 50.00 20029.50 50215.57 or Sand 0.00 60.70 202.32 139.60 18.21 420.82 40.00
Earth Work

606.96 0.00 0.00 0.00 0.00 606.96 22.00

16832.95 13353.12 50216.00