You are on page 1of 60

Revised Detailed cum Abstract Estimate

Jangareddygudem Nagarapanchayat

Name of work: Laying of CC Road and construction of CC Drain at Bhashyam School Road from Eye Hos
Junction to Anjaneya Towers in 11th ward of Jangareddygudem Nagarpanchayat.

Estimate Cost : Rs.


Measurments
Sl
Description of item
Nos
Qty
Rate
No
L
B
D
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
1 sides and bottom and backfilling in trenches with excavated suitable material as per
Technical Specification 305 MORD / 304 MORTH
(Page No.484) for cutting of I
Barrels
For Road Portion
For Road Portion
For Culvert

1 x 1 113.00
1 x 1 64.00
1 x 1
4.50

3.60
3.80
1.40

0.10
0.30
1.00

40.68
72.96
6.30
119.94

Say

146.40

Supply and Delivery of Quary Dust from approved Quary including cost and
conveyance senries of materials from approved Quary including spreading of Quary
Dust and rolling with road roller for low lying road portion
For Road Portion
For Road Portion
For Culvert

120.00

1 x 1 113.00
1 x 1 64.00
1 x 1
4.50

3.60
3.60
1.40

0.025
0.10
0.15

10.17
23.04
0.95
34.16

Say

35.00

1247.5887

PCC (1:4:8) mix using 40mm size HBG (IRC) metal including cost and conveyance
of all materials , seignorage charges and all labour charges for mixing machine mix
etc., complete as per S.S - 1 cum.
For Road Portion
For Culvert

1 x 1
1 x 1

64.00
4.50

3.60
1.20

0.10
0.15

23.04
0.81
23.85

Say
4

24.00

3593.77

Plain/ reinforced concrete in substructure complete as per drawings and technical


specifications for height upto 5m PCC (1:3:6) Nominal mix using 2/3rd 40mm &
1/3rd 20mm Metal for side walls for drains
For Culvert

1 x 2

4.50

0.35

1.00

3.15
3.15

Say

3.15

0.20

0.99

Say

0.99

4346.09

RCC grade M20 ( Nominal Mix) for culvert slabs & Bed blocks
For Culvert

1 x 1

4.50

1.10

4786.35

Supplying, fitting and placing HYSD bar reinforcement in foundation complete as


per drawings and technical specifications for Bars below 36 mm dia including over
laps and wastage, where they are not welded :
Item No. 6 = 1.00 Cum x 100 Kgs

1 x 1

100.00

100.00

62.45

Construction of un-reinforced, dowel jointed at expansion and construction joint


only, plain cement concrete pavement, thickness as per design, over a prepared su
base, with 43 grade cement or any other type as per Clause 1501.2.2 M 30 (Grade)
Margin mix 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 of 125
mictron thick polythene film, wedges, steel plates including levelling the formwork
as per drawing), spreading the concrete with shsholvels, rakes, compacted using
needle, scareed and plate vibrators asnd finished in continuous operation including
provision of contrction and expansion, construction joints, applying debonding
strips, primer, seelant, dowel bars, near approches to bridge / culvert and
construction jopints, admixtures as approved, curing of concrete slabs for 14-days
curing compound (where specified) and water finishing to lines and grade as per
drawing and Technical specification Clause 1501 MORD. Unit = cum Taking output
= 75 cum (172.50 t)(100 x 3.75 x 0.200)

1 x 1

113.00

3.60

0.17

69.16

1 x 1

64.00

3.60

0.17

39.17
108.32
108.50

Carting away of excavated earth/ debris to a lead of 2 Km. The rate including
conveyance charges, labour charges for loading, unloading, etc., complete as
directed by the departmental officer in charge of the work
80% of Earth Quantity

1 x 1 120.00

96.00
Say

6597.1977

96.00

39.20

Provision for Vat @ 5%

10 Provision for Labour Cess @ 1%


11 Provision for Design Mix Charges
12 Provision for Unforseen Items

Assistant Executive Engineer (PH),


Eluru

Deputy Executive Engineer (PH),


Eluru

m Eye Hospital Road

Cost : Rs. 9,50,000/Per

Amount

Cum

17568.00

Cum

43666.00

Rmt

86250.00

Rmt

13690.00

Cum

4738.00

Kg

6245.00

Cum

715796.00

Cum

3763.00
891716.00
44586.00

Say

er (PH),

8917.00
3000.00
1781.00
950000.00
950000.00

Earth Work in Excavation

QTY

x
x
x
x
x
x
x
x
x
x

1
2
2
2
2
2
1
1
1
1

5.00
15.00
15.00
15.00
15.00
15.00
10.40
10.30
5.50
6.60

3.80
0.85
0.80
0.85
0.80
0.80
3.50
3.38
3.25
3.55

0.20
0.15
0.15
0.15
0.15
0.15
0.15
0.15
0.20
0.20

3.80
3.83
3.60
3.83
3.60
3.60
5.46
5.21
3.58
4.69

Culvert
Culvert Approach

1 x
1 x

1
1

4.80
2.00

1.45
3.80

1.00
0.15

6.96
1.14

Side Road of Anjaneya Towers

1
1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1
1

3.60
11.40
2.50
1.60
4.70
1.60
15.00
15.00
2.80

4.50
3.90
3.90
4.20
4.10
4.20
3.90
3.90
4.00

0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275
0.275

4.46
12.23
2.68
1.85
5.30
1.85
16.09
16.09
3.08

Eye Hospital Road

1
1
1
1
1
1
1
1
1
1

x
x
x
x
x
x
x
x
x

112.90

Quarry Dust

146.40

16528.32

Eye Hospital Road

1
1
1
1
1
1
1
1
1
1

x
x
x
x
x
x
x
x
x
x

1
1
1
1
1
1
1
1
1
1

5.00
15.00
15.00
15.00
15.00
15.00
10.50
10.20
5.50
6.60

3.80
3.60
3.60
3.60
3.60
3.60
3.50
3.38
3.25
3.55

0.075
0.050
0.050
0.050
0.050
0.050
0.050
0.050
0.050
0.050

1.43
2.70
2.70
2.70
2.70
2.70
1.84
1.72
0.89
1.17

Culvert

1 x

4.80

1.40

0.15

1.01

Side Road of Anjaneya Towers

1
1
1
1
1
1
1
1
1

x
x
x
x
x
x
x
x
x

1
1
1
1
1
1
1
1
1

3.60
11.40
2.50
1.60
4.70
1.60
15.00
15.00
2.80

4.30
3.60
3.60
3.85
4.10
3.85
3.60
3.60
3.60

0.100
0.100
0.100
0.100
0.100
0.100
0.100
0.100
0.100

1.55
4.10
0.90
0.62
1.93
0.62
5.40
5.40
1.01
43.08

(1:4:8)
Culvert
Culvert Approach

1 x
1 x

1
1

4.80
2.00

1.30
3.60

0.15
0.125

0.94
0.90

Side Road of Anjaneya Towers

1 x

3.60

4.30

0.10

1.55

1247.59

53741.19

1
1
1
1
1
1
1
1

x
x
x
x
x
x
x
x

1
1
1
1
1
1
1
1

11.40
2.50
1.60
4.70
1.60
15.00
15.00
2.80

3.60
3.60
3.85
4.10
3.85
3.60
3.60
3.60

0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10

4.10
0.90
0.62
1.93
0.62
5.40
5.40
1.01
23.36

3593.77

83932.50

1.22

4346.09

5280.50

62.45

3907.37

4786.35

4738.49

Culvert Walls
1 x

4.50

0.45

0.30

Slab Steel
16mm dia

1 x 36

1.10

62.57

1 x

4.50

1.10

0.20

0.99

x
x
x
x
x
x

1
1
1
1
1
1

3.10
3.00
15.00
15.00
15.00
15.00

3.70
3.50
3.60
3.60
3.60
3.60

0.17
0.17
0.17
0.17
0.17
0.17

1.95
1.79
9.18
9.18
9.18
9.18

M 20 Culvert Slab

M30
Eye Hospital Road

1
1
1
1
1
1

Side Road of Anjaneya Towers

1
1
1
1
1
1

x
x
x
x
x
x

1
1
1
1
1
1

15.00
10.40
6.50
3.80
5.50
6.60

3.60
3.55
3.38
3.18
3.25
3.55

0.17
0.17
0.17
0.17
0.17
0.17

9.18
6.28
3.73
2.05
3.04
3.98

1
1
1
1
1
1
1
1
1

x
x
x
x
x
x
x
x
x

1
1
1
1
1
1
1
1
1

0.70
15.00
2.50
1.55
4.70
1.60
15.00
15.00
2.70

3.60
3.60
3.60
3.85
4.10
3.85
3.60
3.60
3.60

0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17

0.43
9.18
1.53
1.01
3.28
1.05
9.18
9.18
1.65
105.20

Gravel

5467.11 575150.63

25.50

460.76

11749.38

90.32

39.2

3540.49

Carting of Earth
80% of Earth Quantity

758568.87
37928.44
7585.69
804083.00

1039.68

0.175
0.058333

-10075.19

2317.50

8409.50

3907.37

4738.49

1.580247

145917.00

L.S 1st & Final Bill


Name of work:

Laying of CC Road and construction of CC Drain at Bhashyam School Road from Eye Hospital Road Junction to Anjaneya Towe
Jangareddygudem Nagarpanchayat.

E.E (PH), Eluru LS Agt. No. 16/2015-16 D


Name of Contractor:

Sl
No

Quantity

62.00 cum

43.08 cum

23.36 cum

1.22 cum

0.99 cum

100.00 Kgs

Sri K. J.Narasimha Raju, Contractor, jangareddygudem

Description of work
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 (Page No.484) for cutting of I Barrels
Supply and Delivery of Quary Dust from approved Quary including cost and conveyance
senries of materials from approved Quary including spreading of Quary Dust and rolling
with road roller for low lying road portion
PCC (1:4:8) mix using 40mm size HBG (IRC) metal including cost and conveyance of all
materials , seignorage charges and all labour charges for mixing machine mix etc.,
complete as per S.S - 1 cum.
Plain/ reinforced concrete in substructure complete as per drawings and technical
specifications for height upto 5m PCC (1:3:6) Nominal mix using 2/3rd 40mm & 1/3rd
20mm Metal for side walls for drains
RCC grade M20 ( Nominal Mix) for culvert slabs & Bed blocks
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
drawings and technical specifications for Bars below 36 mm dia including over laps and
wastage, where they are not welded :

Rate

146.40 /cum

1247.59 /cum

3593.77 /cum

4346.09 /cum

4786.35 /cum

62.45 /Kg

88.00 cum

45.00 cum

Construction of un-reinforced, dowel jointed at expansion and construction joint only,


plain cement concrete pavement, thickness as per design, over a prepared su base, with
43 grade cement or any other type as per Clause 1501.2.2 M 30 (Grade) Margin mix 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 of 125 mictron thick polythene film,
wedges, steel plates including levelling the formwork as per drawing), spreading the
concrete with shsholvels, rakes, compacted using needle, scareed and plate vibrators
asnd finished in continuous operation including provision of contrction and expansion,
construction joints, applying debonding strips, primer, seelant, dowel bars, near
approches to bridge / culvert and construction jopints, admixtures as approved, curing of
concrete slabs for 14-days curing compound (where specified) and water finishing to lines
and grade as per drawing and Technical specification Clause 1501 MORD. Unit = cum
Taking output = 75 cum (172.50 t)(100 x 3.75 x 0.200)

Carting away of excavated earth/ debris to a lead of 2 Km. The rate including conveyance
charges, labour charges for loading, unloading, etc., complete as directed by the
departmental officer in charge of the work

5467.11 /cum

39.20 /cum

Deduct Tender percentage @ (-) 13.10 % Less =


TOTAL

Assistant Executive Engineer (PH)


Eluru

Deputy Executive Engineer (PH)


Eluru

Executive Engine
Eluru

unction to Anjaneya Towers in 11th ward of

uru LS Agt. No. 16/2015-16 Dated: 09.02.2016


M Book No:

Amount
Upto Date

Deduct
Previous

Remarks

9,076.80

53,741.13

83,932.50

5,280.50
9.18

4,738.49
6,245.00

481,105.68

1,764.00
645,884.10
-84,610.82
561,273.28

Executive Engineer (PH)


Eluru

Check slip to Accompany Requisition for Quality Control Certificate

1. Name of the work

Laying of CC Road and construction of CC Dr


: School Road from Eye Hospital Road Junction to An
11th ward of Jangareddygudem Nagarpanchayat.

a) Technical Sanction No., Date & Amount

b) Revised Technical Sanction No., Date & Amount

c) Agreement No., Date & Amount

: E.E (PH), Eluru LS Agt. No. 16/2015-16 Dated: 09.0

d) Supplemental Agt.No., Date & Amount

: -

2. Name of the Agency

: Sri K. J.Narasimha Raju, Contractor, jangareddygud

3.Reference Bill No.

L.S 1st & Final Bill

a) Total value upto date

: Rs. 561273.28

b) Part bill Amount-First and part

c) Present Q.C.C required

Q.C.Issued Amount
Rs. 0.00
: Rs. 561273.28

4. Recorded M.Book No.

: 0

5) Whether all required testes on material and


process control testes are being carried out as per
specification by the field officers and the prescribed : Yes
codal frequencies (As per Para 4 of the Q.C
Manual)
6) Whether the record of testes performed has been
maintained
(As per Para 4 of the Q.C
: Yes
Manual)
7) Detailed QCD inspections Nos

8) Whether ATRs are furnished for Quality Control


: -NilObservations (As per para 8 of the Q.C Manual)
9) Stage of work

Assistant Executive Engineer

: Progress

Dy Executive Engineer,

Eluru

PH Sub-Division,
Eluru

Certificate

ruction of CC Drain at Bhashyam


Road Junction to Anjaneya Towers in
Nagarpanchayat.

015-16 Dated: 09.02.2016

tor, jangareddygudem

Bill Paid amount

Executive Engineer

P.H.Division
Eluru

MOVEMENT SLIP ACCOMPANY THE BILL OF THE CONTRACTORS AND SUPPL


1

Name of the division


A) Name of the work

B) Name of the contractor


2

Date of measurement by the executive


subordinate

Date of check measurement by the Executive


Engineer or by the sub-divisional officer.

Date of receipt of the bill in the sub-divisional


office.

Date of transmission of the bill to the Pay and


Accounts Office

Date of return of the bill by the Pay and


Accounts Office to the Divisional office with
objections if any

Date of retransmission of the bill to Pay and


Accounts Office after attending the objections

Date of Payment of the bill by the Pay and


Accounts Officer

Reasons for the delay at any stage Quoting the


item number referred to above

Asst. Executive Engineer


PH Section
Eluru

ANY THE BILL OF THE CONTRACTORS AND SUPPLIERS


Public Health Division, Eluru.
Laying of CC Road and construction of CC Drain at Bhashyam School
Road from Eye Hospital Road Junction to Anjaneya Towers in 11th ward
of Jangareddygudem Nagarpanchayat.

Sri K. J.Narasimha Raju, Contractor, jangareddygudem

Dy. Executive Engineer


PH Sub Division
Eluru

Executive Engineer
Public Health Division
Eluru

Seigniorage Charges
Quantity

Sl No

Sand

Metal / Dust

Quarry Dust

43.08 cum

PCC (1:4:8)

23.36 cum

10.51

21.02

PCC (1:3:6)

1.22 cum

0.55

1.09

M 30 Design Mix
RCC grade M20 ( Nominal
Mix) for culvert slabs & Bed
blocks

105.20 cum

47.34

94.68

0.99 cum

0.45

0.89

58.84

160.76

X
80.00
4,707.43

X
50.00
8,038.09

Total Qty=

Sub Total:

43.08

Total

12,745.52

Say

12746.00

Assistant Executive Engineer(PH)


Eluru

Deputy Executive Engineer(PH)


Eluru

Certificates
1 Certified that the work is Completed.
2 Certified that the work is carried out as per agreement conditions and APDSS.
3 Certified that there are no recoveries due from contractor except statutory charges.
4 Certified that there are no Quality control adverse remarks
5 Certified that the materials are procured by the contractor himself.
6 Certified that this bill has not been prepared and paid previously

Assistant Executive Engineer(PH)


Eluru

Deputy Executive Engineer(PH)


Eluru

Bricks

0.00

X
35/ 1000 Bricks
0.00

Engineer(PH)
u

charges.

Engineer(PH)
u

G of Form No. 27-A

(P.W.XXII)

Lumpsum Contract Running Account Bill


See Local Ruling 1&5 under Article 125 in Section 5 of Chapter III of Andhra pradesh
(Account Code Vol III)
(To be used for Intermediate Payments in Contractors on Lumpsum Contractors)
Cash Book Vocher No.

Date

Scheduled Docket No.

Name of Contractor :

Sri K. J.Narasimha Raju, Contractor, jangareddygudem

Name of the Work :

Laying of CC Road and construction of CC Drain at Bhashyam School Road from Ey


Junction to Anjaneya Towers in 11th ward of Jangareddygudem Nagarpanchayat.

Serial Number of the Bill Reference


of Agreement

No. and date of his Previous Bill for this Work


of Commencement of Work

I. Account of Work
1

Value of items actually measured clause 62(a) and (b) of the preliminary
specification of the M.D.S.S forming part of the contract, The details of which
are given in the attached statement.

Value of measured up additions or alterations executed up-to-date as "


authorized extras ", the details of which are given in the attached
statement..

Approximate value of work done up-to-date excluding the items 1 and 2


above

Deduct amount to be withheld at 71/2 percent of Rs .

Balance i.e., "up-to-date" intermediate payments


1+2+3-4)

Deduct intermediate payment already made as shown in entry "K" of the last
Running Account Bill

Intermediate payment now to be made ( Items 5-6 )

Total Payments now to be made as detailed below #

a)

By recovery of amounts creditable


to this work

b)

By recovery of amounts creditable


to other or heads of account work

c)

By Cheque

( Items

* Date of handing over of site in case of work, or date of written order to commence supply in c
of materials

# The total figure against item 8 should be tested to see that it agrees with the figure against ite

II. CERTIFICATES AND SIGNATURES


1

I have satisfied myself to the best of my knowledge by * that the value of


date under item 3 of "I. Account of Work " of this bill is not less than Rs. confo
contractor's agreement.

The detailed measurements of authorized additions and alterations up-to-date and of the items of w
item of Account of this bill are recorded at pages
of Measurement Book No

Dated Signature of the Officer


Preparing the Bill:
Signature of Contractor

Asst. Execitive Engineer (PH)

Dy. Execitive

Pay (Rs.)Rupees

Dated Signature of the Officer


Authorising Payment:

III. ACQUAINTANCE

Received (Rs.)Rupees
intermediate payment in connection with contract referred to above.
Amount in Indian language II
Date: ..
Witness:

STAMP
Full Signature of Contractor

Paid by me Cash/ Cheque No:

Dated:

Dated initials of person actually making the payment.


* Here specify the method employed for estimating the Value of work..
that of Sub Divisional Officer.
Here specify the net amount payable , vide item (c ) of Account I, both in words and figures.

The payees acknowledgement should be for gross amount (paid as per item 8 a+b+c) of Account I, bot
figures

Payment should be attested by some known person when payee's acknowledgment is given by mark se
impression.

a pradesh

ractors)

Road from Eye Hospital Road


ayat.

is Work
of Work

*Date

Rs.

Ps.

e supply in case of supply

ure against item 7

the value of work done up-to conformably with the

the items of work specified in

Dy. Execitive Engineer (PH)

as an

uage II

.. Of not lessthan

es.

Account I, both in words and

en by mark seal or thumb

DEVIATION STATEMENT

Name of work: Laying of CC Road and construction of CC Drain at Bhashyam


11th ward of Jangar
Sl
No
1

Name
of Contractor:
Sri
K. J.Narasimha
Raju, Contractor, jangareddygudem
As per estimate
Description of item
Qty
Rate
Per
Amount
Auguring and boring of holes in site for Bored cast-in-situ R.C.C. Piles
for building foundations in loamy, clayey soils like Black cotton soils
and ordinary soils without under reams as per IS 2911 - 1980 as per
approved designs including all operations, incidental, labour
charges, hire charges of machinery, augur bore drill and shell
equipment, etc, complete for all depths and for finished item of work
for piles of following diameters. - Piles

Err:509
2

Err:509
Under-reaming for Bored cast-in-situ R.C.C. Piles for building
foundations in loamy, clayey soils like Black cotton soils and ordinary
soils with Augoring and boring equipment in site as per IS 2911 1980 as per approved designs including all operations, incidental,
labour charges, hire charges of machinery, augur bore drill and shell
equipment, etc, complete for all depths and for finished item of work
for piles of following diameters - Bulbs

Err:509

Err:509

45.00

146.4

Rmt

105.00

Err:509

Rmt

24.00

1247.589

No

56.00

Err:509

No

6,588.00

As pe
Qty

94.90
22.50

29,942.13

52.00
12.00

Providing RCC M- 20 Nominal mix (Cement:fine aggregate: coarse


aggregate) corresponding to Table 9 of IS 456 using 20mm size
graded machine crushed hard granite metal (coarse aggregate) 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, sales & other taxes on all
materials including all operational, incidental and labour charges
such as machine mixing, laying concrete, curing,centering,
shuttering but excluding cost of steel and its fabrication charges for
finished item of work, etc.,Complete as per SS and and directed by
the departmental officer-in-charge of the work

Bulbing Piles (Qty V P No 20 of M Book No. 934A)

29.70

3593.77

Cum

106,734.97

14.58

Pile Caps (Qty V P No 29 of M Book No. 934A)

15.00

Err:509

Cum

Err:509

15.05

Plinth Beams (Qty V P No 30 of M Book No. 934A)

5.10

4346.09

Cum

22,165.06

2.61

Lintels (Qty V P No

2.10

9271.47

Cum

19,470.09

2.01

Columns (Qty V P No 32 of M Book No. 934A)

9.50

4786.35

Cum

45,470.33

3.99

Roof Beams

12.50

8650.08

Cum

108,126.00

13.57

190.00

1048.49

Sqmt

199,213.10

207.21

62.45

Kg

562,050.00

7,420.61

g
4

of M Book No. 934A)

Roof slab 125mm thick

Supply & Delivery of Steel confirming to Fe 415 Grade of various dias


this rate including cost and conveyance of steel, binding wire and all
labour charges for cutting binding wire and all labour charges for
cutting, bending, laying and placing in position at site etc., Complete
9,000.00
as per SS and and directed by the departmental officer-in-charge of
the work (Qty V P No 27 of M Book No. 934A)

Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x


11 x 7 cms including cost of all materials and labour charges and
scaffolding charges etc, Complete as per SS and and directed by the
departmental officer-in-charge of the work (Qty V P No 24 of M Book
No. 934A)
Supply and delivery of filling Gravel with all leads and lifts spreading
as layer not exceeding 150mm thickness for consolidating each layer
after depositing, watering and ramming including cost, conveyance
and seigniorage charges etc., complete as per SS and and directed
by the departmental officer-in-charge of the work (Qty V P No 34 of M
Book No. 934A)
Providing Plastering with CM (1:3), 12 mm thick including cost &
conveyance of all materials and labour chrages curing etc, complete
s per SS and and directed by the departmental officer-in-charge of
the work (Qty V P No of M Book No. 934A)

7.20

5467.11

Cum

39,363.19

38.86

81.40

308.34

Cum

25,098.88

90.00

26,786.01

207.00

190.00

Supplemental Items
Plain Cement concrete (1:4:8) using 40 mm metal with concrete
mixture including cost of all materials and labour charges and All
work upto plinth level.., complete as per SS and and directed by the
departmental officer-in-charge of the work (Qty V P No 34 of M Book
No. 934A)

1409.79 10 Sqmt
.

22.01

Rs.
Say
Add Tender percentage @ (+) 4.59% Excess =
Add VAT @ 5%
Provision for Contingent @ 0.50%
Unforseen items

As per Estimate =
As per Execution =

Err:509
1,485,626.00
0.00
1,485,626.00
0.00
7,450.00
6,924.00
1,500,000.00
1,500,000.00
#VALUE!
#VALUE!

Assistant Executive Engineer (PH)


Eluru

Dy Executive Engineer (PH)


Eluru

ENT

Drain at Bhashyam School Road from Eye Hospital Road Junction to Anjaneya Towers in
th ward of Jangareddygudem Nagarpanchayat.
E.E (PH), Eluru LS Agt. No. 16/2015-16 Dated: 09.02.2016
M Book No:
0
As per execution
Excess
Less
Remarks
Rate
Per
Amount

146.4

1247.589

Rmt

13,893.36

7,305.36

As per Design

Rmt

#VALUE!

#VALUE!

As per Design

No

64,874.61

34,932.48

As per Design

#VALUE!

As per Design

No

19916.66

3593.77

Cum

52,397.17

54,337.80

Err:509

Cum

Err:509

4346.09

Cum

11,343.29

9271.47

Cum

18,635.65

4786.35

Cum

19,097.54

8650.08

Cum

117,381.59

9,255.59

As per Design

1048.49

Cum

217,257.61

18,044.51

As per Design

62.45

Kg

463,417.09

Err:509

As per Design
As per Design

10,821.76

As per Design
As per Design

26,372.79

98,632.91

As per Design

167.75

26.6

5467.11

Cum

212,451.89

173,088.70

As per Design

308.34

Cum

27,750.60

2,651.72

As per Design

1409.79

10 Sqmt

29,182.65

4233.00

Cum

93,168.33

93,168.33

As per Design

#VALUE!
#VALUE!
#VALUE!
#VALUE!

Err:509
Err:509

#VALUE!
Less =
Excess =

Err:509
0.00

Err:509
#VALUE!
Err:509
#VALUE!

#VALUE!
#VALUE!
#VALUE!
#VALUE!

194.35

16.35

2.16
18.51

7,450.00
6,924.00
#VALUE!

13.4505
3.5
1.995

18.9455

BLD-CSTN

ELURU DATA 2013-14


S No
1
1

Description
2
MORTARS
Cement Mortar (1 : 1)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
Seigniorage charges for sand
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 1.5)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
Seigniorage charges for sand
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 2)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
Seigniorage charges for sand
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
Cement
Sand (including 5% wastage)
Seigniorage charges for sand
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 4)
Unit : 1cum
A. MATERIALS:

Unit

Quantity

Rate Rs.

kg.
cum
cum

1440.00
1.05
1.05

5.30
444.97
0.00

day

0.20

215.00

kg.
cum
cum

960.00
1.05
1.05

5.30
444.97
0.00

day

0.20

215.00

kg.
cum
cum

720.00
1.05
1.05

5.30
444.97
0.00

day

0.20

215.00

kg.
cum
cum

480.00
1.05
1.05

5.30
444.97
0.00

0.20

215.00

day

659

BLD-CSTN

S No
1

Description

Unit

Quantity

Rate Rs.

2
3
4
5
Cement
kg.
360.00
5.30
Sand (including 5% wastage)
cum
1.05
444.97
Seigniorage charges for sand
cum
1.05
0.00
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
day
0.20
215.00
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 5)
Unit : 1cum
A. MATERIALS:
Cement
kg.
288.00
5.30
Sand (including 5% wastage)
cum
1.05
444.97
Seigniorage charges for sand
cum
1.05
0.00
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
day
0.20
215.00
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 6)
Unit : 1cum
A. MATERIALS:
Cement
kg.
240.00
5.30
Sand (including 5% wastage)
cum
1.05
444.97
Seigniorage charges for sand
cum
1.05
0.00
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
day
0.20
215.00
Add Mpl All @ 25%
Grand Total
Cement Mortar (1 : 8)
Unit : 1cum
A. MATERIALS:
Cement
kg.
180.00
5.30
Sand (including 5% wastage)
cum
1.05
444.97
Seigniorage charges for sand
cum
1.05
0.00
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
day
0.20
215.00
Add Mpl All @ 25%
Grand Total
Boring for Cast-in-Situ piles
Auguring and boring of holes in site for Bored cast-in-situ R.C.C. Piles for building foundations in loamy, clayey s
soils and ordinary soils without under reams as per IS 2911 - 1980 as per approved designs including all operati
charges, hire charges of machinery, augur bore drill and shell equipment, etc, complete for all depths and for fin
piles of following diameters.
up to 300 mm dia - Total cost for 1 RM
A. MATERIALS :

660

BLD-CSTN

S No
1

Description

Unit

Quantity

Rate Rs.

day

0.526
0.25

280.00

Nil
B. LABOUR
Mazdoor
C) Labour Allowance
D) Overheads and Contractor's Profit
Grand Total
350 mm dia 450 mm dia - Total cost for 1 RM
A. MATERIALS :
Nil
B. LABOUR
Mazdoor
C) Labour Allowance

0.14

day

0.631
0.25

280.00

0.14
D) Overheads and Contractor's Profit
Grand Total
Under Reaming for Cast-in-Situ piles
Under-reaming for Bored cast-in-situ R.C.C. Piles for building foundations in loamy, clayey soils like Black cotton
soils with Augoring and boring equipment in site as per IS 2911 - 1980 as per approved designs including all ope
labour charges, hire charges of machinery, augur bore drill and shell equipment, etc, complete for all depths and
work for piles of following diameters.
up to 300 mm dia - DOUBLE UNDER REAMING - Total cost for 1 Bulb Each
A. MATERIALS :
Nil
B. LABOUR
day
0.560
280.00
Mazdoor
0.25
C) Labour Allowance
D) Overheads and Contractor's Profit
Grand Total
350 mm dia 450 mm dia - DOUBLE UNDER REAMING
Total cost for 1 Bulb Each
A. MATERIALS :
Nil
B. LABOUR
day
Mazdoor
C) Labour Allowance
D) Overheads and Contractor's Profit
Grand Total

0.14

0.789
0.25

280.00

0.14

661

BLD-CSTN

S No
1
3

Description
2
CONCRETE, DAMP PROOF COURSE & REINFORCEMENT
Plain Cement concrete Grade M20 - Design Mix
Unit : 1cum
A. MATERIALS:
Cement
Coarse aggregate 20mm graded
Fine aggregate (Sand)
Seigniorage charges for C.A
Seigniorage charges for F.A
B. LABOUR:
Mason 1st class
Mason 2nd class
Mazdoor (unskilled)
Add Mpl All @ 25%
C.Machinery
Mechanical concrete mixer 10/7 cft 0.20/0.80 cum capacity
Water (including for curing)

Unit

Quantity

Rate Rs.

Kg
cum
cum
cum
cum

350.00
0.80
0.40
0.80
0.40

5.20
1866.48
1183.25
0.00
0.00

day
day
day

0.167
0.167
5.60

350.00
320.00
280.00

hour

1.333

303.10

kl

1.200

100.00

over heads & contractor profit 14%


pile Cap
Cement
20 mm Graded metal
Sand for concrete
massion 1st class
massion 2nd class
Mazdoor (un skilled)
25% mpl allowance
machinary
Water

For Pile cap


Rate of M20 Design Mix
Centring charges
25% mpl allowance on Rs. 415

Kgs
cum
cum
day
day
day

350
0.8
0.4
0.133
0.267
4.6

5.20
1866.48
1183.25
350.00
320.00
280.00

hrs
kl

1.33
1.20

303.10
100.00

cum
cum

1.00
1.00

6085.50
552.00

Add 14% contractor profit


a

Plinth beam
Rate of VRCC M20 Nominal mix
Centering charges (Material charges+labour charges ) (1158+1000)
Add 25% on labour
Add 14% Over head & contractors profit

Columns
RCC M 20
Scaffolding and Centering charges for 1st floor
25% on labour for M.A Rs. 1171
14% Contractor's profit

662

BLD-CSTN

S No

Description

Unit

Quantity

Rate Rs.

1
4

Plain Cement concrete Grade M20 - Nominal Mix - For Slabs and Beams
Unit : 1cum
A. MATERIALS:
Cement
Kg
360.00
Coarse aggregate 20mm
cum
0.90
Fine aggregate (Sand)
cum
0.45
Seigniorage charges for C.A
cum
0.90
Seigniorage charges for F.A
cum
0.45
B. LABOUR:
Mason 1st class
day
0.067
Mason 2nd class
day
0.133
Mazdoor (unskilled)
day
2.50

5.20
1866.48
1183.25
0.00
0.00
350.00
320.00
280.00

Add 10% on labour for lift charges of 1st floor

Add Mpl All @ 25%


C.Machinery
Mechanical concrete mixer 10/7 cft 0.20/0.80 cum capacity
Water (including for curing)

hour

1.000

303.10

kl

1.200

100.00

Grand Total

663

BLD-CSTN

S No
1
a

Description
2
Lintels
RCC M 20
Centring charges
25% on labour for M.A on Rs. 834

Unit

Quantity

Rate Rs.

cum
cum
kg
day
day
day

0.80
0.40
350.00
0.067
0.133
3.077

1866.48
1183.25
5.20
350.00
320.00
280.00

hr
Kl

0.308
1.20

303.10
100.00

kg
cum
cum
cum
cum
kl

162.00
0.90
0.45
0.90
0.45
1.20

5.20
1497.98
1183.25
0.00
0.00
100.00

hour

1.00

303.10

day
day

0.10
1.39

350.00
280.00

14% Contractor's profit


RCC Slab and Beams
20 mm graded metal
Sand for concete
cement
1st class masoin
2nd class masioin
Mazdoor
25% on labour for M.A
Mixture machine 0.308/Hr
Water
b

Beams
RCC M 20
Scaffolding and Centering charges for 1st floor
25% on labour for M.A on Rs. 982
14% Contractor's profit

13

Plain Cement concrete (1:4:8) using 40 mm metal with


concrete mixture.
All work upto plinth level.
Unit = 1cum
A. MATERIALS:
Cement
Coarse aggregate 40 mm
Fine aggregate (Sand)
Seigniorage charges for C.A
Seigniorage charges for F.A
Water (including for curing)
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity
C. LABOUR:
Mason 1st class
Mazdoor (unskilled)
Add 25% on labour
Water Charges 1%
Grand Total
14% Contractor's profit

125mm Roof slab


RCC M 20
Scaffolding and Centering charges for 1st floor
25% on labour for M.A on Rs. 111

cum
sqmt

1.00
1.00

644.91
247.00

664

BLD-CSTN

S No

Description

Unit

Quantity

Rate Rs.

1
14% Contractor's profit

Brick Masonry in CM (1:6) with 2nd class Bricks traditional size 23 x 11 x 7 cms
Unit = 1cum
A. MATERIALS:
Cement
kg
48.00
Bricks traditional size 23 x 11 x 7 cms 2nd class (512+2.4% Nos
512.00
wastage = 524.29 Nos)
Fine aggregate (Sand)
Seigniorage charges for F.A
B. LABOUR:
Mason 1st class
Mason 2nd class
Mazdoor (unskilled)
Add 25% on labour

cum
cum

0.20
0.20

1183.25

day
day
day

0.24
0.56
1.89

350.00
320.00
280.00

Water Charges 1%
Grand Total
14% Contractor's profit

53

PLASTERING
Plastering with CM (1:3), 12 mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3)
Seigniorage charges for F.A
B. LABOUR:
Mason 1st class
Mazdoor (unskilled)

5.20
3.79

cum
cum

0.15
0.15

3064.97
0.00

day
day

0.60
0.96

350.00
280.00

cum
cum

0.15
0.15

2428.97
0.00

day
day

0.60
0.96

350.00
280.00

cum
cum

0.150
0.150

2047.37
0.00

day

0.60

350.00

14% Contractor's profit


Grand Total
54

Plastering with CM (1:4), 12 mm thick


Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:4)
Seigniorage charges for F.A
B. LABOUR:
Mason 1st class
Mazdoor (unskilled)
14% Contractor's profit
Grand Total

55

Plastering with CM (1:5), 12 mm thick


Unit = 10 sqm
A. MATERIALS:
Cement Mortor (1:5)
Seigniorage charges for F.A
B. LABOUR:
Mason 1st class

665

BLD-CSTN

S No
1

Description

Unit

Quantity

Rate Rs.

3
day

4
0.96

5
280.00

cum
cum

0.210
0.21

2428.97
0.00

day
day

0.94
1.60

320.00
280.00

cum / kg

2.00

27.00

L.S

41.00

0.210
0.320

320.00
280.00

Mazdoor (unskilled)

59

14% Contractor's profit


Grand Total
Plastering with CM (1:4), 20 mm thick
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:4)
Seigniorage charges for F.A
B. LABOUR:
Mason 2nd class
Mazdoor (unskilled)

14% Contractor's profit


Grand Total
134 White washing two coats with whiting of approved
quality to give an even shade after thoroughly brushing
the surface to remove all dirt and remains of loose
powdered materials including cost of all materials,
labour charges and incidental such as scaffolding, lift
charges etc., complete for finished item of work, but
excluding conveyance charges of materials
Unit: 10 sqm
A. MATERIALS :
Whiting / White Cement
Gum, conjee water, or prickly pear juice including necessary
fire wood
B. LABOUR
Brick Layers / Painter
Mazdoor (unskilled)
MA @ 25%

day
day

Sundries including brushes, ladders, etc.,

1.00%

14% Contractor's profit


Total cost for 10 sqm
142 Painting Walls with Snowcem or other equal and
284 approved Water Proof Cement Paint over Priming Coat,
One Coat (All Colours)
Unit: 10 sqm
A. MATERIALS :
Cement Paint at 5 sqm., per kg
B. LABOUR
Painter
Mazdoor (unskilled)
Sundries including brushes, etc.,
Total cost for 10 sqm
WOOD WORK, ALUMINUM
VENTILATORS Etc.,

DOORS,

kg

2.000

27.00

day
day

0.300
1.500
1.000%

320.00
280.00

WINDOWS,

666

BLD-CSTN

S No

Description

1
2
155 Best Teak Wood wrought and put up to 2 meters
(Schedule Item No 286)
Unit = 1 cum
Materials :
Teak wood large scantlings upto 2 m
Labour :
Carpenter
Man Mazdoor
Sundries including nails, screws etc.,
Cost per cum
156 Best Teak Wood wrought and put up over 2 metres and
below 3 metres in length (Schedule Item No 287)
Unit = 1 cum
Materials :
Teak wood large scantlings over 2 m and below 3 m in
length
Labour :
Carpenter
Man Mazdoor
Sundries including nails, screws etc.,
Cost per cum
157 Best Teak Wood wrought and put up in large scantling
of over 3 metres in length (Schedule Item No 288)
Unit = 1 cum
Materials :
Teak wood large scantlings over 2 m and below 3 m in
length
Labour :
Carpenter
Man Mazdoor
Sundries including nails, screws etc.,
Cost per cum
158 Best Teak Wood wrought and put up for trusses
including straps and all iron work (Schedule Item No
289)

Unit

Quantity

Rate Rs.

cum

1.000

day
day

17.700
8.800
LS

cum

1.000

day
day

17.700
8.800
LS

cum

1.000

day
day

17.700
8.800
LS

Unit = 1 cum
Materials :
Teak wood large scantlings
cum
1.000
Iron Work (average)
kg
112.000
Labour :
Carpenter
day
26.500
Man Mazdoor
day
8.800
Sundries including nails, screws etc.,
LS
Cost per cum
Ceiling Plastering with CM (1:3) 12mm thick for Ceiling - unit 10.00 sqm
Materials
Cement mortar (1:4)
0.15
cum
Labour
mason 1st class
0.60
day
Mazdoor unskilled
0.96
day
Hire charges for stage scaffolding (2.11+11.08)
25% on labour

3934.41
350.00
320.00

667

BLD-CSTN

S No

Description

Unit

Quantity

Rate Rs.

2
14% over heads and contractors profit -

Supplying, fitting and placing HYSD / TMT bar reinforcement in foundation complete as per drawings an
specifications for Bars below 36 mm dia including over laps and wastage, where they are not welded
Unit = 1 tonne
(a) Material
HYSD bars including 5 per cent for overlaps and wastage

tonne

Binding wire
kg
(b) Labour for cutting, bending, shifting to site, tying and placing in position
Blacksmith / Bar bender
day
Mazdoor (Unskilled)
day
Add: MA on labour charges @
25.00%
(c) Overheads on (a+b)
(d) Contractors profit on (a+b+c) @ 14%
Rate per t = a+b+c+d

1.05
6.00
10.00
10.00

668

BLD-CSTN

S No
1
8

Description

Unit

Quantity

Rate Rs.

2
3
4
5
Filling in foundation trenches as per drawing and technical specification Clause 305.3.9 MORD & 304
MORTH - With Gravel
Sand filling
a) Labour
Mate
Mazdoor (Unskilled)
b) Material
Gravel
c&d) Overheads & Contractors Profit
M.A. on Labour charges
Add Contractor's profit & over heads @
Rate per cum = a+b+c+d

Assistant Engineer (PH)


Eluru

Unit = cum
day
day

0.31

280.00

cum

6.00

252.39

25%
14%

Dy Executive Engineer (PH)


Eluru

Executive Engineer (PH)


Eluru

669

BLD-CSTN

ELURU DATA 2013-14


Amount Rs.
6

Remarks
7

7632.00
467.22
0.00

43.00
10.75
8152.97

5088.00
467.22
0.00

43.00
10.75
5608.97

3816.00
467.22
0.00

43.00
10.75
4336.97

2544.00
467.22
0.00

43.00
10.75
3064.97

670

BLD-CSTN

Amount Rs.
6
1908.00
467.22
0.00

Remarks
7

43.00
10.75
2428.97

1526.40
467.22
0.00

43.00
10.75
2047.37

1272.00
467.22
0.00

43.00
10.75
1792.97

954.00
467.22
0.00

43.00
10.75
1474.97

ast-in-situ R.C.C. Piles for building foundations in loamy, clayey soils like Black cotton
per IS 2911 - 1980 as per approved designs including all operations, incidental, labour
drill and shell equipment, etc, complete for all depths and for finished item of work for

671

BLD-CSTN

Amount Rs.
6

Remarks
7

147.28
36.82
184.10
25.77
209.87

176.68
44.17
220.85
30.92
251.77

es for building foundations in loamy, clayey soils like Black cotton soils and ordinary
as per IS 2911 - 1980 as per approved designs including all operations, incidental,
ur bore drill and shell equipment, etc, complete for all depths and for finished item of

156.80
39.20
196.00
27.44
223.44

220.92
55.23
276.15
38.66
314.81

672

BLD-CSTN

Amount Rs.

Remarks

1820.00
1493.19
473.30
0.00
0.00
58.45
53.44
1568.00
419.97
404.03
120.00
6410.38
897.45
7307.83

cum

1820.00
1493.19
473.30
46.55
85.44
1288.00
355.00
404.03
120.00
6085.50

cum

6085.50
552.00
103.75
6741.25
943.78
7685.03

cum

6085.50
2158.00
8243.50
250.00
8493.50
1189.091
9682.59
6410.38
1376.00
292.75
8079.13
1131.08

673

BLD-CSTN

Amount Rs.
6
9210.21

Remarks
7
cum

1872.00
1679.83
532.46
0.00
0.00
23.45
42.56
700.00
76.60
210.65
303.10
120.00
5560.66

cum

674

BLD-CSTN

Amount Rs.

Remarks

6410.38
1514.00
208.50
8132.88
1138.60
9271.48

sqm

1493.19
473.30
1820.00
23.45
42.56
861.56
231.89
4945.95
93.35
120.00
5159.30

sqm

5159.30
2183.00
245.50
7587.80
1062.29
8650.09

cum

842.40
1348.18
532.46
0.00
0.00
120.00
303.10
35.00
389.20
106.05
3676.39
36.76
3713.16
519.84
4233.00

cum

644.91
247.00
27.81
919.73

675

BLD-CSTN

Amount Rs.
6
128.76
1048.49

Remarks
7
cum

249.60
1940.48
236.65
0.00
0.00
84.00
179.20
529.20
189.10
3408.23
34.08
3442.31
477.15
3885.38

cum

459.75
0.00
0.00
210.00
268.80
938.55
127.78
1066.33

per 10 Sqm

364.35
0.00
210.00
268.80
843.15
114.79
957.94

per 10 Sqm

307.11
0.00
210.00

676

BLD-CSTN

Amount Rs.

Remarks

6
268.80
785.91
107.00
892.91

per 10 Sqm

510.08
0.00
0.00
300.80
448.00
1258.88
171.40
1430.28

per 10 Sqm

54.00
41.00

67.20
89.60
39.20
291.00
2.91
293.91
40.02
333.93

54.00

677

BLD-CSTN

Amount Rs.
6

Remarks
7

for Ceiling - unit 10.00 sqm


590.16
210.00
307.20
13.19
129.30
1236.66

678

BLD-CSTN

Amount Rs.

Remarks

6
7
173.13
1409.79
ar reinforcement in foundation complete as per drawings and technical
uding over laps and wastage, where they are not welded

43000.00

45150.00

70.00

420.00

370.00
280.00

3700.00
2800.00
1625.00
53695.00
7517.30
61212.30

679

BLD-CSTN

Amount Rs.

6
g and technical specification Clause 305.3.9 MORD & 304

Remarks
7

86.80
1514.34
21.70
1622.84
227.20
1850.04

Dy Executive Engineer (PH)

680