You are on page 1of 42

PUNYA MURTHULU VARI STRRET 1ST LT TO GNT ROAD

DIS MANTLING CC
Muthuet finance

1.60

0.90

0.30

0.432

13.00

0.80

0.30

3.12
3.55

502.89

DIS MANTLING RCC


1

3.30

0.60

0.10

0.20

2.60

0.70

0.10

0.182

22 C - 14 - 9

1.80

0.70

0.15

0.19

Punjab national bank

13.50

0.70

0.10

0.95
1.51

E/W

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

24.60

0.65

0.6

9.59

total drain

114.60

44.69

1418.31

154.02

STONE DUST
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

24.60

0.65

0.1

1.60
7.45

1408.1

1:4:8
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

24.60

0.65

0.1

1.60
7.45

4527.56

1 3 6 BED
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

24.60

0.65

0.1

1.60
7.45

5017.46

1 3 6 WALLS

only bed

15.00

(0.65+0.68)/2

0.3

2.99

0.67

15.00

0.33

0.3

-0.99

6.20

(0.68+0.80)/2

0.3

1.35

0.67

6.20

0.33

0.3

-0.41

15.00

(0.63+0.65)/2

0.3

2.88

0.67

15.00

0.33

0.3

-0.99

18.00

(0.65+0.63)/2

0.3

3.46

0.67

18.00

0.33

0.3

-1.19

12.60

(0.60+0.58)/2

0.3

2.23

0.67

12.60

0.33

0.3

-0.84

15.00

(0.56+0.67)/2

0.3

2.77

0.67

15.00

0.33

0.3

-0.99

12.80

(0.67+0.58)/2

0.3

2.36

0.67

12.80

0.33

0.3

-0.85

1.80

0.4

0.3

1.80

0.4

0.3

18.20

(0.65+0.65)/2

0.3

3.55

0.67

18.20

0.33

0.3

-1.21

only bed

14.10

5218.36

114.6

136.72

35.8

165.88

PLASTRING
1
CARTINIG

114.60

1.00

As per eart work QtY

PUNYA MURTHULU VARI STRRET GNT road TO 1 st LT


DIS MANTLING CC
steps

wall portion

2.80

0.70

0.30

0.588

1
1

1.70
3.80

0.80
0.80

0.30
0.20

0.408
0.608

6.20

0.30

0.30

0.558

4.50

0.70

0.30

0.945

3.00

0.90

0.30

0.81
3.92

502.89

DIS MANTLING RCC


padmavathi enter
priges

4.00

0.90

0.10

0.36

Surya residence

4.80

0.90

0.15

0.65

2.50

0.80

0.10

0.20

5.00

1.00

0.15

0.75
1.96

E/W

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

24.80

0.65

0.6

9.67

total drain

114.80

44.77

1418.31

154.02

STONE DUST
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

24.80

0.65

0.1

1.61
7.46

1408.1

1:4:8
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

24.80

0.65

0.1

1.61
7.46

4527.56

1 3 6 BED
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

24.80

0.65

0.1

1.61
7.46

1 3 6 WALLS
1

15.00

(0.65+0.64)/2

0.3

2.90

5017.46

0.67

15.00

0.33

0.3

-0.99

15.00

(0.65+0.58)/2

0.3

2.77

0.67

15.00

0.33

0.3

-0.99

15.00

(0.58+0.60)/2

0.3

2.66

0.67

15.00

0.33

0.3

-0.99

15.00

(0.60+0.66)/2

0.3

2.84

0.67

15.00

0.33

0.3

-0.99

15.00

(0.66+0.65)/2

0.3

2.95

0.67

15.00

0.33

0.3

-0.99

15.00

0.65

0.3

2.93

0.67

15.00

0.33

0.3

-0.99

11.80

(0.65+0.60)/2

0.3

2.21

0.67

11.80

0.33

0.3

-0.78

8.50

(0.54+0.60)/2

0.3

1.45

0.67

8.50

0.33

0.3

-0.56

4.50

(0.60+0.65)/2

0.3

0.84

0.67

4.50

0.33

0.3

-0.30

road side wall rasing

45.00

0.15

0.1

0.68

road side wall rasing

50.30

0.15

0.075

0.57

road side wall rasing

additional drain

PLASTRING

CARTINIG

114.80

1.00

As per eart work QtY

15.17

5218.36

114.8

136.72

35.8

165.88

Nos

steel 10 mm

7
7
7
7

4
7
4
4

RMT

1.1
0.4
0.55
0.4

30.8
19.6
15.4
11.2

KGS

0.62
0.62
0.62
0.62

19.10
12.15
9.55
6.94
47.74

1786.27

2147.32

6883.77

10488.94

33725.79

37375.06

114.6
114.6

73595.97

15668.11
5931.07
181671.23

1969.82

2777.05

6895.78

10507.24

33784.65

37440.29

114.8
114.8
229.6

79154.39

15695.46
5941.42
194166.10
375837.33

ANDHRA BANK STRRET GNT ROAD TO 1ST LT


DIS MANTLING CC

brick side wall

1.50

0.70

0.2

0.21

1.70

0.70

0.2

0.24

3.20

0.70

0.2

0.45

6.40

0.50

0.6

1.92
2.82

502.89

DIS MANTLING R CC
sc11421.26

3.10

1.00

0.15

0.47

2.20

0.80

0.15

0.264

1.30

0.70

0.15

0.14

1.50

0.70

0.15

0.16
1.02

E/W

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

18.20

0.65

0.6

7.10

total drain

Stone dust

108.20

42.20

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

18.20

0.65

0.10

1.18
7.03

1418.31

154.02

1408.1

1:4:8
1

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

18.20

0.65

0.10

1.18
7.03

1 3 6 BED
1

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

4527.56

18.20

0.65

0.10

1.18
7.03

5017.46

1 3 6 WALLS
1

9.50

(0.62+0.59)/2

0.30

1.90

0.67

9.50

0.33

0.30

-0.63

3.70

(0.59+0.54)/2

0.30

0.63

0.67

3.70

0.33

0.30

-0.25

12.00

(0.65+0.68)/2

0.30

2.39

0.67

12.00

0.33

0.30

-0.80

11.20

(0.55+0.58)/2

0.30

1.90

0.67

11.20

0.33

0.30

-0.74

5.00

(0.58+0.60)/2

0.30

0.89

0.67

5.00

0.33

0.30

-0.33

2.60

(0.64+0.56)/2

0.30

0.47

0.67

2.60

0.33

0.30

-0.17

15.00

(0.65+0.65)/2

0.30

2.36

0.67

15.00

0.33

0.30

-0.99

15.00

(0.65+0.70)/2

0.30

3.04

0.67

15.00

0.33

0.30

-0.99

11.50

(0.70+0.65)/2

0.30

2.33

0.67

11.50

0.33

0.30

-0.76

11.20

(0.65+0.60)/2

0.30

2.27

0.67

11.20

0.33

0.30

-0.74

2.00

0.60

0.30

0.36

0.67

2.00

0.33

0.30

-0.13

9.50

(0.70+0.65)/2

0.30

1.92

0.67

9.50

0.33

0.30

-0.63
13.27

5218.36

113.70

136.72

33.76

165.88

PLASTRING
1

CARTINIG

113.70

1.00

As per eart work QtY

ANDHRA BANK STRRET GNT road TO 1 st LT


DIS MANTLING CC
steps
wall portion

approches

2.80

0.70

0.20

0.392

1.70

0.80

0.20

0.272

6.20

0.30

0.20

0.372

4.50

0.70

0.20

0.63

3.00

0.90

0.20

0.54

5.9

0.40

0.30

0.71

5.7

0.40

0.30

0.68

5.1

0.40

0.30

0.61

3.7

0.40

0.00

0.00

6.6

0.40

0.23

0.61

5.1

0.40

0.23

0.47
5.29

502.89

DIS MANTLING RCC


1

Surya residence

E/W

1
1
1
1
1
1
1
1

1
total drain
STONE DUST
1
1
1

4.00
4.80
2.50
5.00
3.80
2.80

0.90
0.90
0.80
1.00
0.80
0.70

30.00
30.00
30.00
24.80
114.80

0.65
0.65
0.65
0.65

30.00
30.00
30.00
24.80

0.65
0.65
0.65
0.65

0.10
0.10
0.15
0.15
0.15
0.10
0.60
0.60
0.60
0.60

0.10
0.10
0.10
0.10

0.36
0.432
0.30
0.75
0.456
0.196
2.49
11.70
11.70
11.70
9.67
44.77
1.95
1.95
1.95
1.61
7.46

1:4:8
1
1

30.00
30.00

0.65
0.65

0.10
0.10

1.95
1.95

1418.31

154.02

1408.1

30.00
24.80

0.65
0.65

0.10
0.10

1.95
1.61

CC approches
at power pet Rly gate

1.20

(5.70+5.80)/2

0.10

0.70

andhra bank
road at 1st LT clvert

1.20

(3.70+5.10)/2

0.10

0.53

2.10

(6.60+5.10)/2

0.10

1.23
9.91

4527.56

1.95
1.95
1.95
1.61
7.46

5017.46

2.90
-0.99
2.77
-0.99
2.66
-0.99
2.84
-0.99
2.95
-0.99
2.93
-0.99
2.21
-0.78
1.45
-0.56
0.84
-0.30
13.93

5218.36

114.80

136.72

35.82

165.88

1 3 6 BED
1
1
1

30.00
30.00
30.00
24.80

0.65
0.65
0.65
0.65

0.10
0.10
0.10
0.10

1 3 6 WALLS
1
0.67
1
0.67
1
0.67
1
0.67
1
0.67
1
0.67
1
0.67
1
0.67
1
0.67

PLASTRING

15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
11.80
11.80
8.50
8.50
4.50
4.50

114.80

(0.65+0.64)/2
0.33
(0.65+0.58)/2
0.33
(0.58+0.60)/2
0.33
(0.60+0.66)/2
0.33
(0.66+0.65)/2
0.33
0.65
0.33
(0.65+0.60)/2
0.33
(0.54+0.60)/2
0.33
(0.60+0.65)/2
0.33

0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30

1.00

As per eart work QtY

CARTINIG
CC approches
at power pet Rly gate

4.80

(5.70+5.90)/2 0.125

3.48

andhra bank
road at 1st LT clvert

3.10

(3.70+5.10)/2 0.125

1.71

6.10

(6.60+5.10)/2 0.125

4.46
9.65

6786.47

108.20

114.80

223.00

ANDHRA BANK

113.70

82.80

196.50

CANARA BANK

114.60

114.80

229.40

INDIAN BANK

Nos

steel 10 mm

7
7
7
7

4
7
4
4

RMT

1.1
0.4
0.55
0.4

30.8
19.6
15.4
11.2

KGS

0.62
0.62
0.62
0.62

19.10
12.15
9.55
6.94
47.74

ST LT

1416.14

1450.93

6499.34

9903.17

31842.33

35287.80

108.2
108.2

69254.91

15545.06

5599.84
176799.52

st LT

2658.48

3537.27

6895.78

10507.24

44888.49

37440.29

114.8
114.8
229.6

72679.05
15695.46
5941.42

65459.74
265703.23

CANARA BANK ROAD 1ST LT TO GNT ROAD

DIS MANTLING CC
1

1.50

0.70

0.10

0.11

DR NO :22 B-6-10/2

3.30

0.80

0.10

0.26

Sc 26648/5

2.50

0.80

0.10

0.2
0.57

DIS MANTLING RCC


R,K Apartment

1.30

0.80

0.15

0.156

R,K Apartment

3.80

0.80

0.15

0.456

R,K Apartment

6.40

0.80

0.15

0.768

BC Boys hostel

2.95

0.70

0.10

0.2065

3.80

0.80

0.10

0.304

3.00

0.70

0.10

0.21

1.30

0.80

0.10

0.10

1.80

0.70

0.10

0.13

2.50

0.80

0.15

0.3
2.63

E/W

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

30.00

0.65

0.6

11.70

23.70

0.65

0.6

9.03

total drain

113.70

44.13

STONE DUST
1

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

23.70

0.65

0.10

1.50
7.35

1:4:8
1

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

23.70

0.65

0.10

1.50
7.35

1 3 6 BED

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

23.70

0.65

0.10

1.50
7.35

1 3 6 WALLS
1

15.00

0.65

0.3

2.93

0.67

15.00

0.33

0.3

-0.99

5.50

(0.65+0.55)/2

0.3

0.99

0.67

5.50

0.33

0.3

-0.36

15.00

(0.55+0.60)/2

0.3

2.59

0.67

15.00

0.33

0.3

-0.99

15.00

(0.60+0.67)/2

0.3

2.86

0.67

15.00

0.33

0.3

-0.99

15.00

(0.67+0.70)/2

0.3

3.08

0.67

15.00

0.33

0.3

-0.99

10.40

0.7

0.3

2.18

0.67

10.40

0.33

0.3

-0.69

2.80

0.65

0.3

0.55

0.67

2.80

0.33

0.3

-0.19

12.50

0.70

0.3

2.63

0.67

12.50

0.33

0.3

-0.83

3.10

0.63

0.3

0.59

0.67

3.10

0.33

0.3

-0.21

15.00

(0.65+0.68)/2

0.3

2.99

0.67

15.00

0.33

0.3

-0.99

4.40

(0.68+0.70)/2

0.3

0.91

0.67

4.40

0.33

0.3

-0.29
14.77

PLASTRING
1
CARTINIG

113.70

1.00

As per eart work QtY

113.70
35.30

CANARA BANK ROAD

GNT ROAD TO 1ST LT

DIS MANTLING CC
canra bank
1

5.50

1.20

0.20

1.32
1.32

DIS MANTLING RCC

4.00

0.90

0.10

0.36

1.40

1.00

0.15

0.21

2.00

0.70

0.10

0.14
0.71

E/W

30.00

0.65

0.6

11.7

30.00

0.65

0.6

11.7

22.80

0.65

0.6

8.892

total drain

82.80

32.29

STONE DUST
1

30.00

0.65

0.1

1.95

30.00

0.65

0.1

1.95

22.80

0.65

0.1

1.48
5.38

1:4:8
1

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

22.80

0.65

0.10

1.48
5.38

1 3 6 BED
1

30.00

0.65

0.10

1.95

30.00

0.65

0.10

1.95

22.30

0.65

0.10

1.45
5.35

1 3 6 WALLS
1

15.00

(0.60+0.58)/2

0.3

2.66

0.67

15.00

0.33

0.3

-0.99

15.00

(0.58+0.70)/2

0.3

2.88

0.67

15.00

0.33

0.3

-0.99

16.80

(0.70+0.60)/2

0.3

3.28

0.67

16.80

0.33

0.3

-1.11

15.00

0.63

0.3

2.84

0.67

15.00

0.33

0.3

-0.99

15.50

(0.63+0.66)/2

0.3

3.00

0.67

15.50

0.33

0.3

-1.03

5.50

(0.60+0.70)/2

0.3

1.07

0.67

5.50

0.33

0.3

-0.36
10.25

PLASTRING

82.80

1.00

82.8
25.8

CARTINIG

2300.00
13361.00

disman + earth

15661.00
total dust QTY

7.35
7.29
6.54
21.18

only earth

Nos

steel 10 mm

7
7
7
7

4
7
4
4

RMT

1.1
0.4
0.55
0.4

30.8
19.6
15.4
11.2

KGS

0.62
0.62
0.62
0.62

AD

502.89

286.14

1418.31

3730.86

154.02

6796.86

1408.10

10356.51

4527.56

33299.98

5017.46

36903.17

113.7
113.7
227.4

5218.36

77057.96

136.72

15545.06

166.75

5886.90
189863.44

1ST LT

502.89

663.81

1418.31

1007.00

154.02

4973.61

1408.1

7578.39

4527.56

24367.33

5017.46

26840.90

82.8
82.8
165.6

5218.36

53476.45

136.72

11320.42

165.88

4285.28
134513.20
324376.63

6865.00

19.10
12.15
9.55
6.94
47.74

DEVIATION STATEMENT
NAME OF WORK :

Construction of CC drains in Power peta in 43 rd division

ORIGINAL ESTIMATE

REVISED ESTIMATE

S.NO

DISCRIPTION OF THE WORK

Dismantling Cement Concrete / Stone


masonry / Brickwork and carefully stacking the
serviceable materialincluding disposal and
conveyance of unserviceable materialwithin a
lead of 1 KM as directed by the departmental
authorities.

30.00

502.89

1 cum

15087.00

Earthwork excavation for structures in loamy


and clayey soils 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 with initial lead and lift and as per
SS

395.00

154.02

1 cum

60838.00

154.02

1 cum

0.00

Carting away the surplus excavated earth from


the work site within a lead of 1 km beyond initial
lead including loading,
unloading and
conveyance but excluding stacking charges
etc., complete for roads/drains

316.00

166.75

1 cum

52693.00

166.75

1 cum

0.00

Filling in foundation trenches as per drawing


and technical specification Clause 305.3.9
MORD & 304 MORTH for foundations of cc
drains/buildings using sand

54.50

1408.01

1 cum

76737.00

1408.01

1 cum

0.00

QTY

RATE

PER

AMOUNT

QTY

RATE

PER

AMOUNT

Plain cement concrete (1:4:8) using 40mm m/c


SS5 HBG including machine mixing, laying,
compacting, finishing, curing etc for foundations
of CC drains and culverts

55.50

4527.56

1 Cum

251280.00

VCC (1:3:6) using 20 mm HBG graded metal


machine crushed granite from approved quarry
including cost and conveyance of all materials
like cement, sand, coarse aggregate, water etc.
to site, including seigniorage charges, on all
materials and including all charges for machine
mixing, laying concrete in under bed,
compacted by vibration including curing for 14
days complete but excluding cost of steel and
its fabrication charges for finished item of work
as per drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH P.C.C grade M 10Nom mix 1:3:6 with Formwork

54.50

5017.46

1Cum

273452.00

VCC (1:3:6) using 20 mm HBG graded metal


machine crushed granite from approved quarry
including cost and conveyance of all materials
like cement, sand, coarse aggregate, water etc.
to site, including seigniorage charges, on all
materials and including all charges for machine
mixing, laying concrete in under bed,
compacted by vibration including curing for 14
days complete but excluding cost of steel and
its fabrication charges for finished item of work
as per drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH P.C.C grade M 10Nom mix 1:3:6 with Formwork

59.00

5218.16

1 Cum

307871.00

4527.56

1 Cum

0.00

5218.16

1 Cum

0.00

Plastering with CM (1:4) 12mm thick


using
OPC including cost and conveyance of material 1100.00
and labour etc for finished item of work

RCC using M-20 Nominal mix with OPC


(cement,fine aggregate,coarse aggregate)
using 20 mm size graded machine crushed
hard granite metal (coarse agggregate) from
approved quarry including cost and conveyance
of
all
materials
like
cement,fine
aggregate(sand),coarse aggregate ,water etc to
site and including seigniorage charges , on all
materials including all operational ,incidental
and labour charges such as machine mixing
,laying concrete ,curing etc complete but
excluding cost of steel and its fabrication
charges for finished item of work,including form
work for culvert slabs

7.00

10

Supplying,fitting and placing HYSD bar


reinforcement as per drawings and techinical
specifications for bars below 36mm dia
including over laps and wastage where they are
not welded

840.00

136.72

150392.00

136.72

7521.98

52654.00

7521.98

0.00

60.11

50492.00

60.11

0.00

1 sqm

1 sqm

0.00

11

Construction of un-reinforced, plain cement


concrete pavement, thickness as per design,
over a prepared sub base, with OPC M20
(Grade),
coarse
and
fine
aggregates
conforming to IS : 383, maximum in a concrete
mixer of not less than 0.2 cum capacity and
appropeiate weigh batcher using approved mix
design, laid in approved fixed side formwork
(steel channel, laying and fixing wedges, steel
plates including levelling the formwork as per
drawing), spreading the concrete with sholvels,
rakes, compacted using plate vibrators and
finished in continuous operation & curing of
concrete slabs for 14- days, curing compound
(where specified) and water finishing to lines
and grade as per Standard specifications

12

Dismantling Reinforced Cement Concrete and


carefully
stacking
the
serviceable
materialincluding disposal and conveyance of
unserviceable materialwithin a lead of 1 KM as
directed by the departmental authorities.

18.00

6537.98

117684.00

1409180.00

6537.98

0.00

0.00

Execess 4.70%

0.00

14

ADD VAT @ 5.00%

15

ADD LABOUR CESS @1.00%

70459.00
14092.00

0.00
0.00
0.00

16

UN- FORCEENITEMES

6269.00

13

1500000.00

0.00

O:E :
R:E :

1500000.00

LESS

0.00

MORE

LESS

-1500000.00

LESS

EST RS : 15,00,000/MORE

LESS

60838.00

52693.00

-76737.00

REMARKS

-251280.00

307871.00

150392.00

-328017.00

571794.00

0.00
_

-70459.00

-14092.00

6269.00
-412568.00 578063.00

578063.00
-412568.00
-990631.00

You might also like