DISTRICT : WEST GODAVARI

CIRCLE : ELURU
DIVISION : ELURU
SUB-DIVISION : ELURU
MANDAL : DENDULURU
GRANT:- DEPOSIT GRANT (AGRICULTURAL DEPARTMENT)
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Construction of CC Platform in Agricultural form at Kovvali
Estimate Amount Rs. 5.30 Lakhs
PROPOSAL ESTIMATE
GRANT:- DEPOSIT GRANT (AGRICULTURAL DEPARTMENT)
GOVERNMENT OF ANDHRA PRADESH
PANCHAYATRAJ ENGINEERING DEPARTMENT
Name of the Work : Construction of CC Platform in Agricultural form at Kovvali
Estimate Amount Rs. 5.30 Lakhs
PROPOSAL ESTIMATE
Name of the work:-Construction of CC Platform in Agricultural form at Kovvali
Estimate Amount Rs. 5.30 Lakhs
As per the request of the Agricultural Officer,Agricultural Form,Kovvali detailed
estimate is prepared for the work"Construction of CC Platform in Agricultural form at Kovvali",
Est.Cost.Rs.5.30 lakhs with the following provisions:-
a)Curtain wall with M15 grade PCC alround the platform for a height of 0.60m
b)Bed concrete with CC(1:4:8) for a thickness of 0.10m
c)Top concrete with M20 grade nominal mix PCC for a thickness of 0.125m
Further lump sum provisions are made in the estimate for the following items:-
1)Provision for VAT @ 5.00%
2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%
The estimate is prepared as per the current SSR,i.e.2012-2013 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS.
Asst.Executive Engineer
PRI,Eluru
SPECIFICATION REPORT
Sl.
No.
Description of Item Length
(m)
Width (m) Thickne
ss (m)
Quantity Unit Rate
1 2 3 4 5 6 7 8 9
1
For curtain wall alround 1 x 1 84.92 0.60 0.60 30.57
30.57 cum 135.75
2
In side curtain wall foundation 1 x 1 84.92 0.60 0.10 5.10
5.10 cum 1188.44
3
In side curtain wall foundation 1 x 1 84.92 0.60 0.10 5.10
In platform 1 x 1 26.00 16.00 0.10 41.60
46.70 cum 3393.08
4
For walls A/R 1 x 1 84.92 (0.45+0.23)/2 0.60 17.32
17.32 cum 4846.78
5
Inside platform 1 x 1 26.00 16.00 0.125 52.00
52.00 cum 4678.88
Plain Cement concrete M20 nominal mix using 20 mm HBG metal with Concrete
mixture including cost and conveyance of all materials and all labour charges
etc.complete
Filling with Sand in trenches, sides of foundations and basement complete for
finished item of work. (APSS NO. 309 & 310)(CSSR)
Plain Cement Concrete (1:4:8) prop using 40mm size HBG (SS5) metal for
finished item of work for Foundations and Flooring Bed (APSS No. 402)(RSSR)
Plain/reinforced 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 for M15 grade concrete
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount Rs. 5.30 Lakhs
Earth work excavation and depositing on bank with initial lead of 10m and initial lift
of 2m in Ordinary Soils for Foundation.(APSS No. 308) (RSSR)
Name of the Work : Construction of CC Platform in Agricultural form at Kovvali
No
Sl.
No.
Description of Item Length
(m)
Width (m) Thickne
ss (m)
Quantity Unit Rate
1 2 3 4 5 6 7 8 9
No
6 LS
7 LS
8 Provision for insurance LS
9 Provision for unforeseen items
Total
Assistant Executive Engineer,
PRI, Eluru
QC charges @ 0.5%
Provision for VAT @ 5.00%
Amount
10
4150
6061
158457
83946
243302
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount Rs. 5.30 Lakhs
Name of the Work : Construction of CC Platform in Agricultural form at Kovvali
Amount
10
24796
2480
2480
4328
530000
Assistant Executive Engineer,
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount
Rs.
1 2 3 4 5 6 7
1 RBR- Excavation for Structures
FNDN-1
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day 0.00 285.00 0.00
Mazdoor (Unskilled) day 3.64 250.00 910.00
Add MA@25% 227.50
b) Material
Sienorage charges 220.00
Rate per cum = (a+b+c)/10 1357.50
Rate per cum = (a+b+c)/10 135.75
2 RBR-FNDN-2
Sand filling
Unit = cum
a) Labour
Mate day 0.00 285.00 0.00
Mazdoor (Unskilled) day 0.31 250.00 77.50
Add MA@25% 19.38
b) Material
Sand cum 1.05 999.58 1049.56
Sienorage charges for sand cum 1.05 40.00 42.00
Rate per cum = a+b+c+d 1188.44
3 BLD-CSTN-2-5
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 5.00 810.00
Coarse aggregate 40 mm cum 0.90 1237.37 1113.63
Fine aggregate (Sand) cum 0.45 1086.58 488.96
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
Water (including for curing) kl 1.20 57.50 69.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.00 370.00 370.00
C. LABOUR:
Mason 1
st
class
day 0.10 315.00 31.50
Mazdoor (unskilled) day 1.39 250.00 347.50
Water Charges 1% of Labour 3.79
DATA SHEET
Name of the Work : Construction of CC Platform in Agricultural form at Kovvali
Estimate Amount Rs. 5.30 Lakhs
Filling in foundation trenches as per drawing and technical specification
Clause 305.3.9 MORD & 304 MORTH
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 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
Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture.
All work upto plinth level.
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount
Rs.
Add MA@25% 95.70
Rate per cum 3393.08
4
RBR-SBST-5
Plain/reinforced 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
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 kg 275.000 5.00 1375.00
Coarse sand cum 0.480 1086.58 521.56
40 mm aggregate cum 0.480 1237.37 593.94
20 mm aggregate cum 0.240 1809.37 434.25
10 mm aggregate cum 0.080 1440.37 115.23
Seigniorage charges for C.A cum 0.80 50.00 40.00
Seigniorage charges for F.A cum 0.48 40.00 19.20
(b) Labour
Mason (1st Class) day 0.10 315.00 31.50
Mazdoor (Unskilled) day 1.39 250.00 347.50
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 1.00 370.00 370.00
(d) Formwork @ 10% on cost of material,
labour and machinery (a+b+c)
384.82
e&f) Overheads & Contractors Profit 613.78
4846.78
5 BLD-CSTN-2-11
Unit = 1cum
A. MATERIALS:
Cement kg 330.00 5.00 1650.00
Coarse aggregate 20 mm cum 0.90 1809.37 1628.43
Fine aggregate (Sand) cum 0.45 1086.58 488.96
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum)
capacity
hour 1.00 370.00 370.00
C. LABOUR:
Mason 1
st
class
day 0.10 315.00 31.50
Mazdoor (unskilled) day 1.39 250.00 347.50
Water Charges 1% of Labour 3.79
Add MA@25% 95.70
Rate per cum 4678.88
Plain Cement concrete M20 nominal mix using 20 mm HBG metal with
Concrete mixture including cost and conveyance of all materials and all
labour charges etc.complete
Sl.
No.
Index-code Description Unit Quantity Rate Rs. Amount
Rs.
Assistant Executive Engineer,
PRI, Eluru
Sl.
No.
Description of Material Unit
Name of the
Quarry
Lead in
KM
Conveyanc
e charges
Initial Cost
Blasting
charges
Machine
crushing
charges
Total
Amount
1 2 3 4 5 6 7 8 9 12
1 Coarse Sand for Mortor 1.00 Cum Vadapalli 84.00 751.58
335.00
0.00 0.00 1086.58
2 Coarse Sand for filling 1.00 Cum Vadapalli 84.00 751.58
248.00
0.00 0.00 999.58
3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 70.00 637.37
593.00
70.00 140.00 1440.37
4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 70.00 637.37
891.00
70.00 211.00 1809.37
5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 70.00 637.37
530.00
70.00 0.00 1237.37
6 Gravel 1.00 Cum Vegiwada 20.00 212.81
88.00
0.00 0.00 300.81
7 Bricks 1000 Nos. Local 8.00 150.96 3472.00 0.00 0.00 3622.96
8 Steel 1.00 MT 44400.00 0.00 0.00 44400.00
9 Cement 1.00 MT 5000.00 0.00 0.00 5000.00
1.Certified that the above leads are correct to the best of my knowledge
2.The above work spot lies within 12 Km from Muncipal Corporation Boundary
LEAD STATEMENT
Name of the Work : Construction of CC Platform in Agricultural form at Kovvali
Estimate Amount Rs. 5.30 Lakhs
Assistant Executive Engineer,
PRI, Eluru