Professional Documents
Culture Documents
DETAILED
S.No Description of Work
No.
2
3
4
6
Earthwork excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps
1 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
at kishore ghate
Sectioning
Content
Rate
9.20
3.10
0.20
5.7
7.30
2.40
0.20
3.5
9.20
0.30
0.40
1.1
3.10
0.30
0.40
0.74
7.50
0.30
0.40
0.9
2.50
0.30
0.40
0.6
plinth beam
7.85
0.23
0.40
0.72
plinth beam
10.15
0.23
0.40
0.93
Kerbwall
14.19
15.00
180.93
21.00
1
7
3.00
3 Laying Sand Bags in the stipulated places including cost of
empty cement bag, sand, thread, stiching charges and
labour charges with 14%overhead charges and
contractors profits.
485.71
100
bags
100.00
25.60
1
3
6
hours
18.00
5 Labour engaged for removal of silt and cleaning for steps
including all labour chrges etc;complete as directed by the
department auhorities.
man
days
6 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
1day & 4mans
a)for piles
/4
0.3 2
7.85
10.15
4.00
400.00
2.40
1.19
7238.51
0.23
0.30
0.54
0.23
0.30
0.70
1.24
10375.70
9865.83
c)for columns
/4
0.23 2
0.70
0.20
d) for walls
7.30
0.55
0.15
1.20
0.60
0.60
0.50
0.18
0.60
0.60
0.35
0.13
deduct
0.60
0.23
0.23
-0.03
1.48
Plastering with CM (1:3) 12mm thick using OPC including
7 cost and conveyance of material and labour etc for
finished item of work
for Posts
0.70
60.22
1.10
5.39
10375.70
7.85
0.92
7.22
10.15
0.92
9.34
say
12.61
152.67
10.35
74.00
kgs
765.90
say
770.00
46.32
10.06
13.51
32.96
0.45
56.97
58.00
1008.50
1
1
1
1
1
1
1
1
2.35
2.95
8.45
0.90
4.28
4.58
3.9
0.50
Say
Painting to new walls with 2 coats of ready mixed oil bound
wahsable distemper (acrylic based ) of approved brand
and shade over a base coat of appropriate primer of
approved brand, making 3 coats in all to give an even
shade after thourughly brushing the surface to remove all
9 dirt and remains of loose powdered materials, including
C/c of all materials to work site and all operational,
incidental, labour charges etc. complete for finished item
of work
for temple
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
2
3.20
3.00
2.60
2.00
1.30
2.20
4.40
1.40
3.20
1.35
0.75
1.00
1.35
0.60
0.60
2.40
0.70
1.50
4.32
2.25
2.60
2.70
1.56
1.32
10.56
0.98
9.60
1
1
1
1
1
1
2.60
2.00
1.30
1.30
1.30
1.10
Say
supply and fixing casting situ CC(Pre casted) not less than
M30 strength,C.C.Kerbs of size 600x400x110mm thick
with bottom thickness of 110mm upto height of 350mm
and top width of 60mm thick chamfering at stats at 350
10 mm height to 400mm(As per drawing) can be laid existing
CC Bed with laying machine jointing with CM (1:3)
including cost and Conveyance of all materials
1
1
1
1
1
2
1
2
9.20
2.50
7.50
3.10
1.00
1.00
1.00
1.00
Say
Filling in foundation trenches as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH for
11 foundations of cc drains/ buildings using filling quarry dust
3.38
2.60
1.43
43.30
44.00
110.41
9.20
5.00
7.50
6.20
27.90
28.00
537.00
9.10
3.00
0.20
5.46
7.35
2.40
0.20
3.53
9.20
0.30
0.40
1.10
9.20
0.125
0.40
-0.46
3.10
0.30
0.40
0.74
3.10
0.125
0.40
-0.31
7.50
0.30
0.40
0.90
7.50
0.125
0.40
-0.38
2.50
0.30
0.40
0.60
2.50
0.125
0.40
-0.25
10.93
11.00
1354.34
9.10
3.00
27.30
7.35
2.40
17.64
44.94
Say
45.00
1132.57
sub total
of K.E.canal near
Estimate Amount Rs : 3,15,000.00
ATE
Per
Amount
10
1Cum
2713.95
1 Rmt
10199.91
Each
2560.00
HpHr
1083.96
Man day
1600.00
1Cum
8599.35
1Cum
12886.62
1Cum
2009.32
1Cum
15343.17
1sqm
1925.00
1 kg
35666.00
1sqm
58493.00
Sqm
4858.04
Rmt
15036.00
1Cum
14897.74
Sqm
sub total
Say
50965.65
238837.71
238838.00
11942.00
2388.00
Total
253168.00
Estimate Am
DETAILED
S.No Description of Work
No.
Content
Rate
Per
canal bands
1
2
20
5
0.15
Karb
1
2
14
0.3
0.3
Drilling of Augar Bore Piles of 300 mm dia SUR/ DUR piles
including all cost and conveyance of all materials and labour
2 charges and all incidental charges etc., complete as per SS
and as directed by the departmental authorities
30
2.52
180.93
180.93
1Cum
1Cum
2
7
3.00
3 Laying Sand Bags in the stipulated places including cost of
empty cement bag, sand, thread, stiching charges and labour
charges with 14%overhead charges and contractors profits.
42.00
485.71
1 Rmt
100
1
1
bags
100.00
4 Balling out of water with oil engine driven pump set including
hire , fuel charges , wages of draiver , helper etc,
25.60
Each
18.00
60.22
HpHr
4.00
400.00
Man
day
2
3
4
6
Earthwork excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
1 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
1
3
6
hours
5 Labour engaged for removal of selt and cleaning for steps
including all labour chrges etc;complete as directed by the
department auhorities.
1day & 4mans
man
days
4.50
4.10
0.10
1.85
No.
Content
Rate
Per
3.79
8224.97
1Cum
1.50
1.40
0.10
0.21
4.60
1.70
0.10
0.78
1.20
2.55
0.10
0.31
2.95
2.20
0.10
0.65
2)
for
walls
(B=0.45+0.60+0.75+ 1
0.40)
7.30
0.55
0.15
1.20
10375.7
1Cum
3)for piles
/4
0.3 2
3.00
2.55
7238.51
1Cum
4) for beams
11.00
0.23
0.30
1.52
10375.7
1Cum
5)for columns
/4
0.23 2
1.00
0.75
9865.83
1Cum
0.32
8665.8
1Cum
6)for pedestals
1
2
0.60
0.60
0.45
Plastering with CM (1:3) 12mm thick using OPC including
7 cost and conveyance of material and labour etc for finished
item of work
for walls
7.30
0.70
10.22
for beams
11.00
0.83
18.26
28.48
152.67
1sqm
765.90
770.00
46.32
1 kg
1008.5
1sqm
say
Supplying,fitting and placing HYSD bar reinforcement as per
drawings and techinical specifications for bars below 36mm
8 dia including over laps and wastage where they are not
welded @ 90kgs/ 1Cum
1
10.35
74.00
kgs
say
10
37.00
3.7
Say
40.00
No.
2
3
4
6
Painting to new walls with 2 coats of ready mixed oil bound
wahsable distemper (acrylic based ) of approved brand and
shade over a base coat of appropriate primer of approved
brand, making 3 coats in all to give an even shade after
9 thourughly brushing the surface to remove all dirt and remains
of loose powdered materials, including C/c of all materials to
work site and all operational, incidental, labour charges etc.
complete for finished item of work
Content
Rate
Per
110.41
Sqm
537.00
Rmt
1354.34
1Cum
1132.57
Sqm
for arch
8.00
1.40
11.20
arch columns
1.20
2.50
6.00
for columns
1.00
0.72
12.96
for beams
11.00
0.83
18.26
for walls
8.00
1.00
16.00
64.42
Say
supply and fixing casting situ CC(Pre casted) not less than
M30 strength,C.C.Kerbs of size 600x400x110mm thick with
bottom thickness of 110mm upto height of 350mm and top
width of 60mm thick chamfering at stats at 350 mm height to
10
400mm(As per drawing) can be laid existing CC Bed with
laying machine jointing with CM (1:3) including cost and
Conveyance of all materials
1
14.00
1.00
70.00
28.00
Say
Filling in foundation trenches as per drawing and technical
11 specification Clause 305.3.9 MORD & 304 MORTH for
foundations of cc drains/ buildings using filling quarry dust
30.00
tiles
11.00
2.50
0.20
11.00
Karb sids
14.00
0.20
0.30
1.68
12.68
11.00
2.50
55.00
Say
55.00
sub total
Content
Rate
Per
9
Say
No.
Total
ICIPAL CORPORATION
UM ABSTRACT ESTIMATE
Amount
10
5427.90
455.94
20399.82
2560.00
1083.96
1600.00
Amount
10
15175.07
12497.53
18427.18
15750.31
7381.19
2807.72
4348.00
35666.00
40340.00
Amount
10
7728.70
16110.00
17173.03
62291.35
287223.71
Amount
10
287224.00
14361.00
2872.00
304457.00
Estimate A
DETAILED
S.No Description of Work
No.
Content
Rate
Per
canal bands
1
1
20
5
0.15
Karb
1
1
16
0.3
0.3
Drilling of Augar Bore Piles of 300 mm dia SUR/ DUR piles
including all cost and conveyance of all materials and labour
2 charges and all incidental charges etc., complete as per SS
and as directed by the departmental authorities
15
1.44
180.93
180.93
1Cum
1Cum
1
7
3.00
3 Laying Sand Bags in the stipulated places including cost of
empty cement bag, sand, thread, stiching charges and labour
charges with 14%overhead charges and contractors profits.
21.00
485.71
1 Rmt
100
1
1
bags
100.00
4 Balling out of water with oil engine driven pump set including
hire , fuel charges , wages of draiver , helper etc,
25.60
Each
18.00
60.22
HpHr
4.00
400.00
Man
day
4.75
8224.97
1Cum
2
3
4
6
Earthwork excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
1 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
1
3
6
hours
5 Labour engaged for removal of selt and cleaning for steps
including all labour chrges etc;complete as directed by the
department auhorities.
1day & 4mans
man
days
12.50
3.80
0.10
No.
Content
Rate
Per
2)
for
walls
1
(B=0.45+0.30+0.30)
8.40
0.35
0.15
0.88
10375.7
1Cum
3)for piles
/4
0.3 2
3.00
1.49
7238.51
1Cum
4) for beams
12.00
0.23
0.30
0.83
10375.7
1Cum
5)for columns
/4
0.23 2
1.00
0.37
9865.83
1Cum
0.32
8665.8
1Cum
4531.32
1Cum
6)for pedestals
1
2
0.60
0.60
0.45
Construction of Masonry work in CM (1:6) prop with Fal-G
solid blocks of size 290 x 225 x 140 mm compresive streangth
11 not lessthan 50 kg/sqm including cost and conveyance of
materials etc.
1
10.00
0.55
0.15
0.83
0.83
7.30
0.70
10.22
for beams
11.00
0.60
6.60
brick work
12.00
1.25
15.00
31.82
152.67
1sqm
639.36
650.00
46.32
1 kg
1008.5
1sqm
say
Supplying,fitting and placing HYSD bar reinforcement as per
drawings and techinical specifications for bars below 36mm
8 dia including over laps and wastage where they are not
welded @ 90kgs/ 1Cum
1
8.64
74.00
kgs
say
12.5
43.75
3.5
Say
44.00
No.
2
3
4
6
Painting to new walls with 2 coats of ready mixed oil bound
wahsable distemper (acrylic based ) of approved brand and
shade over a base coat of appropriate primer of approved
brand, making 3 coats in all to give an even shade after
9 thourughly brushing the surface to remove all dirt and remains
of loose powdered materials, including C/c of all materials to
work site and all operational, incidental, labour charges etc.
complete for finished item of work
Content
Rate
Per
110.41
Sqm
537.00
Rmt
1354.34
1Cum
1132.57
Sqm
brick work
12.00
1.25
15.00
for columns
1.00
0.72
6.48
for beams
12.00
0.83
9.96
for walls
9.00
1.00
18.00
49.44
Say
supply and fixing casting situ CC(Pre casted) not less than
M30 strength,C.C.Kerbs of size 600x400x110mm thick with
bottom thickness of 110mm upto height of 350mm and top
width of 60mm thick chamfering at stats at 350 mm height to
10
400mm(As per drawing) can be laid existing CC Bed with
laying machine jointing with CM (1:3) including cost and
Conveyance of all materials
1
16.00
1.00
50.00
16.00
Say
Filling in foundation trenches as per drawing and technical
11 specification Clause 305.3.9 MORD & 304 MORTH for
foundations of cc drains/ buildings using filling quarry dust
16.00
tiles
12.00
2.50
0.50
15.00
Karb sids
16.00
0.20
0.30
0.96
15.96
10.50
2.50
26.25
Say
27.00
sub total
Say
No.
2
3
4
13 Provision for VAT Tax @ 5%
14 Provision for Labour Cess @ 1%
15 Provision for unforeseen items
Content
Rate
Per
7
-
8
-
9
-
Total
ICIPAL CORPORATION
UM ABSTRACT ESTIMATE
Amount
10
2713.95
260.54
10199.91
2560.00
1083.96
1600.00
39068.61
Amount
10
9151.37
10749.19
8591.08
3690.60
2807.72
3738.34
4858.00
30108.00
44374.00
Amount
10
5520.50
8592.00
21615.27
30579.39
241862.41
241862.00
Amount
10
12093.00
2419.00
256374.00
DETAILED
S.No Description of Work
No.
Content
Rate
Per
30
2.7
180.93
180.93
1Cum
1Cum
36.00
485.71
1 Rmt
100
1
1
bags
100.00
4 Balling out of water with oil engine driven pump set including
hire , fuel charges , wages of draiver , helper etc,
25.60
Each
18.00
60.22
HpHr
4.00
400.00
Man
day
4.00
8224.97
1Cum
2
3
4
6
Earthwork excavation for structures as per drawing and
technical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
1 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
canal bands
1
2
20
5
0.15
Karb
1
2
15
0.3
0.3
Drilling of Augar Bore Piles of 300 mm dia SUR/ DUR piles
including all cost and conveyance of all materials and labour
2 charges and all incidental charges etc., complete as per SS
and as directed by the departmental authorities
2
6
3.00
3 Laying Sand Bags in the stipulated places including cost of
empty cement bag, sand, thread, stiching charges and labour
charges with 14%overhead charges and contractors profits.
1
3
6
hours
5 Labour engaged for removal of selt and cleaning for steps
including all labour chrges etc;complete as directed by the
department auhorities.
1day & 4mans
man
days
10.00
4.00
0.10
No.
Content
Rate
Per
2)
for
walls
(B=0.45+0.60+0.75+ 1
0.40)
7.30
0.55
0.15
1.20
10375.7
1Cum
3)for piles
/4
0.3 2
3.00
2.55
7238.51
1Cum
4) for beams
11.00
0.23
0.30
1.52
10375.7
1Cum
5)for columns
/4
0.23 2
1.00
0.75
9865.83
1Cum
0.32
8665.8
1Cum
6)for pedestals
1
2
0.60
0.60
0.45
Plastering with CM (1:3) 12mm thick using OPC including
7 cost and conveyance of material and labour etc for finished
item of work
for walls
7.30
0.70
10.22
for beams
11.00
0.83
18.26
28.48
152.67
1sqm
765.90
770.00
46.32
1 kg
1008.5
1sqm
say
Supplying,fitting and placing HYSD bar reinforcement as per
drawings and techinical specifications for bars below 36mm
8 dia including over laps and wastage where they are not
welded @ 90kgs/ 1Cum
1
10.35
74.00
kgs
say
10
3.7
Say
Painting to new walls with 2 coats of ready mixed oil bound
wahsable distemper (acrylic based ) of approved brand and
shade over a base coat of appropriate primer of approved
brand, making 3 coats in all to give an even shade after
9 thourughly brushing the surface to remove all dirt and remains
of loose powdered materials, including C/c of all materials to
work site and all operational, incidental, labour charges etc.
complete for finished item of work
37.00
40.00
for arch
8.00
1.40
11.20
arch columns
1.20
2.50
6.00
for columns
1.00
0.72
12.96
for beams
11.00
0.83
18.26
No.
4
8.00
Content
Rate
Per
7
16.00
110.41
Sqm
537.00
Rmt
1354.34
1Cum
1132.57
Sqm
1.00
64.42
Say
supply and fixing casting situ CC(Pre casted) not less than
M30 strength,C.C.Kerbs of size 600x400x110mm thick with
bottom thickness of 110mm upto height of 350mm and top
width of 60mm thick chamfering at stats at 350 mm height to
10
400mm(As per drawing) can be laid existing CC Bed with
laying machine jointing with CM (1:3) including cost and
Conveyance of all materials
1
14.00
1.00
70.00
28.00
Say
Filling in foundation trenches as per drawing and technical
11 specification Clause 305.3.9 MORD & 304 MORTH for
foundations of cc drains/ buildings using filling quarry dust
30.00
tiles
11.00
2.50
0.20
11.00
Karb sids
14.00
0.20
0.30
1.68
12.68
11.00
2.50
55.00
Say
55.00
sub total
Say
13 Provision for VAT Tax @ 5%
14 Provision for Labour Cess @ 1%
Total
ICIPAL CORPORATION
UM ABSTRACT ESTIMATE
Amount
10
5427.90
488.51
17485.56
2560.00
1083.96
1600.00
32899.88
Amount
10
12497.53
18427.18
15750.31
7381.19
2807.72
4348.00
35666.00
40340.00
Amount
10
7728.70
16110.00
17173.03
62291.35
302066.82
302067.00
15103.00
3021.00
320191.00
DEVIATION STATEMENT
NAME OF WORK : Construction
ORIGINAL ESTIMATE
RATE
PER
REVISED ESTIMATE
AMOUNT
QTY
RATE
276.56 1 Rmt
7744.00
Earthwork
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 35.00
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
165.42 1 cum
5790.00
33.82
154.02
3.32
1322.43
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
a) For Piles
b) for Plinth bheem
c) for Colunms
d) for slab
e) for footings
5.68
4527.56
3.26
1.18
4.26
3.60
###
###
9257.05
8499.24
37.38 5443.25
60.11
1 sqm
102187.00
60.11
66.71
905.46
11
Painting
Walls
with
Snowcem or other equal and
approved
Water
Proof
Cement Paint over Priming
Coat, One Coat (All Colours)
including
cost
and
140.00 103.47 1 sqm 14486.00 366.68 103.47
conveyance of all materials
to work site and all
operational,
incidental,
labour charges etc. complete
for finished item of work as
per SS
427.50 1sqm
462.00
0.54
427.50
369.93
1Rmt
8.00
50.00
2.00
266.00
Nos
6.00
2600.00
11098.00
5.80
369.93
9084.00
4.00
1514.00
400.00
15.00
50.00
532.00
Supply
and
Fixing
of
Ashirvad/Ajay/
Astral
Flowguard or Equivalent
CPVC pipes and Fittings to
meet the Requirement of
ASTM - D 2846 and are
produced in CTS (Copper
18
Tube Sizes 1/2 " ton
2"Ashirvad Flowguard SDR
11pipes are made from
idential CPVC compounds
having the same Physcial
Properties for Hot and cold
water( IS 15778:2007)
a)3/4 " dia NB ( or) OD : 22.20
mm
b) 1" dia NB (or) OD : 28.60
32.00 168.15
Rmt
5381.00
31.40
168.15
20.00 219.45
Rmt
4389.00
13.80
219.45
40.30
0.00
50.00
500.00
5.00
200.00
1000.00
320.00
960.00
2.00 2700.00
8470.00
5400.00
9.00
2700.00
8470.00
1.00
8470.00
Painting
with
Synthetic
Enamel paints - One Coat for New Wood Work, Old
Wood Work & New Iron
Work including cost and
24 conveyance of all materials
to work site and all
operational,
incidental,
labour charges etc. complete
for finished item of work as
per SS
8.00
50.11
1.90
5285.31
2.00
2186.00
Supplying
and
Fixing
European Water Closet of
26 1st quality conforming to
IS:2556-Part-2-1973 of white
glazed with 'S' trap
Dismantling
Cement
Concrete / Stone masonry /
Brickwork
and
carefully
stacking the serviceable
materialincluding
disposal
27
and
conveyance
of
unserviceable materialwithin
a lead of 1 KM as directed
by
the
departmental
authorities.
3.02
502.89
5.00
368.15
467413.00
Execess 4.90%
ADD VAT @ 5.00%
ADD LABOUR CESS @1.00%
UN- FORCEENITEMES
0.00
0.00
3308.00
3308.00
O:E : 3308.00
0.00
R:E :
3308.00
TEMENT
MORE
LESS
7744.00
1 Cum
5208.96
581.04
1 cum
4390.47
12801.53
PER
AMOUNT
REMARKS
1 Cum
25716.54
13944.54
43391.00
1 Cum
32664.48
11965.32
39435.03
30597.26
12624.48
811.32
12960.03
1 Cum
1 Cum
1 Cum
1 Cum
30597.26
203468.69 113110.69
#REF!
1 sqm
54418.66
35277.66
0.00
1 Sqm
60403.24 50443.24
#REF!
24447.00
1 Cum
37940.38
###
1sqm
230.85
231.15
1Cum
15600.00
0.00
1Rmt
2145.59
8952.41
Nos
6056.00
Nos
750.00
6056.00
9084.00
-350.00
532.00
Rmt
5279.91
101.09
Rmt
3028.41
1360.59
0.00
24300.00
8470.00
1sqm
1CUM
NO
400.88
400.88
10042.09 10042.09
4372.00
1924
1CUM
1518.73
1518.73
1Sqm
1840.75
1840.75
590244.24
###
###
0.00
0.00
0.00
0.00
0.00
0.00
LESS
###
###
MORE
###
###
85421.43
###
0.00
0.00
3308.00
###
262
261.9526