COMPARATIVE STATEMENT

Name of the work: Balance work Construction of compound wall to Gouda sangam (New) at pedashapur (V) shamshabad (M)
Sl.no Description of item As per Sanctioned Estimate As per Working estimate Excess less Rremarks

Unit Qty Rate Amount Qty Rate Amount

Earth work excavation and depositing on bank

with initial lead of 10m and initial lift of 2m in
1 1 cum 16.65 379.02 6311 17.78 379.02 6739
Loamy & Clayey Soils like BC Soils, Red Earth
& Ordinary Gravelly Soils ( SS 20-B)

Plain Cement Concrete corresponding to M5

grade as per IS 456 equivalent to (1:5:10)
proportion nominal mix (cement: fine
aggregate: Coarse aggregate) using 40mm
2 1 cum 3.33 4722.92 15727 3.56 4722.92 16814
size HBG (SS5) metal from approved quarry
including cost and conveyance of all materials
like cement, sand, coarse aggregate, water
etc. to site.

Constn of RR masonry, in CM (1:8) prop:

(Cement: Sand) using second class country
3 bricks from approved quarry including cost and 1 cum 17.48 4875.45 85223 16.00 4875.45 78007
conveyance of all materials like Granite stones,
cement, sand, water, etc.item

Constn of brick masonry, in CM (1:8) prop:

(Cement: Sand) using second class country
5 bricks from approved quarry including cost and 1 cum 11.91 5739.52 68358 12.35 5739.52 70883
conveyance of all materials like Granite stones,
cement, sand, water, etc.item

Plastering with CM 2 coats, 12 mm thick, base

6 coat in CM (1:5), 8 mm thick and top coat in 10 sqm 103.60 4403.00 45615 107.37 4403.00 47275
CM (1:3), 4mm thick with Dubara sponze
finishing.
 Supply , manufacture, making to specified
design andLabour charges for fabricating steel
7 works like Window Grills, Compound Wall 1 kg 300.00 92.20 27660 270.00 92.20 24894
Grills, Iron Doors, Windows including cost of
welding rods, power charges, excluding cost of
fixing in position

8 Painting to new walls two coats of snowcem 10 sqm 103.60 1944.35 20143 107.37 1944.35 20876
paint
9 31481.00 32203.00 722.00
Add 12% GST
10 Add 0.50 % Q.C 1312.00 1341.00 29.00
11 Ls Amount for Adjustment 4862.00
300000.00 300000.00
300000.00
As per Sanctioned Estimate 300000.00
As per Working estimate 300000.00
`

Assistant Exicutive Engineer DyExecutive Engineer

PR MPP Shamshabad PRSD Rajendranagar
Rremarks
 AGREEMENT SCHEDULE

Construction of UGD from Yasa Narsimha Reddy House to H.Agam Reddy House at Laxmareedyguda (V) of Shankarpally (M)
. Quantities given herein those upon which the lumpsum tender cost of the work is based but are subjected to alterations ommissions, deduxctions and additions
as approved in the condition of this contract to do not necessarily shown the actual quantities of work to be done. The unit rates not below are those covering the
payment of extras or deductions for ommission according to the conditions of the contract as set forth in the preliminary specification of the APDSS and
other conditions of specifications of this contract.
2) It is to be expressely understood that the measured work is to be taken (not with standing any customer of practice to the contrary ) accordingly to the actual
drawings where in place and finished according to the drawings of as may be ordered from time to time by the Executive Engineer and cost calculated by
measurement or weight and the respective prices, without any additional charges for and necessary or contingent works connected with rates are for
works in site and completed in every respect.
Sl. Probable Description of item to be executed Unit of calculation
No quantity both in figures & words
1 2 3 4
Earthwork in excavation for Pipe Line trench Cutting as per drawing and technical
107.93 specifications Clause 305.1 including setting out, construction of shoring and bracing, removal
1 of stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides and
Cum bottom and backfilling in trenches with excavated suitable material as per Technical 1 Cum
Specification 305 MORD / 304 MORTH including contractor profit (One cubic meter)

1 Rmt
129.00 Supply and delivery of 8 " Dia SWG SP-1 pipe conforming to ISI 651 - Including cost of pipes and
2 (One running
Rmt transportation charges loading and Unloading Charges etc Complete meter)

Lowering and laying in ready made trench true to alignment and gradient, jointing, and testing of
3
129.00 stone ware pipes including cost of jointing material such as cement mortar (1:1) proportion and 1 Rmt
Rmt hemp yarn but excluding cost and conveyance of pipe. (Reference to specifications BIS No. (One running
6530/72) meter)

Constructon of 0.90 M Circular Sewer Man hole of 0.90 mts x 0.55 m of 1.00 M depth with 2 nd
class bricks in cm 1:6 prop and corbelling too including cc bed ( 1: 4 : 8 ) prop using 40 mm
gauge HG Metal 0.10 mt thick and CC (1:2:4) Prop benching / chanelling,internal plastreng with
4 20 mm thick cm 1:4 and External Plasterng with 12mm thick CM (1:4) with fine rendering
including cost and fixing of CI steps and fixing FC/ CI cover and frame but excluding the cost of
cover and frame, including the cost and conveyance of all materials at site complete and curing
for 21 days complete all taxes seignarage charges as per specification etc complete.

11 1 No
nos 0.80 mt depth (one number only)

3 1 No
nos 0.90 mt depth (one number only)
 Manufacture as per BIS:12592 (Part 1&2) Supply & Delivery of manhole covers and frames with ISI
5 14.00 marking anywhere in A.P., F.O.R. destination including, loading, un-loading & stacking at site but
excluding central excise duty, sales tax, octroi and other Govt levies etc., as applicable. I.S.I
1no.
Mark
nos one number only

Total items Five ( 5 ) only

Contractor signature
 AGREEMENT SCHEDULE
Est_Cost Rs.2.00 lakh
Grant: MPLADS
eddy House at Laxmareedyguda (V) of Shankarpally (M)
ork is based but are subjected to alterations ommissions, deduxctions and additions
e actual quantities of work to be done. The unit rates not below are those covering the
f the contract as set forth in the preliminary specification of the APDSS and

with standing any customer of practice to the contrary ) accordingly to the actual
be ordered from time to time by the Executive Engineer and cost calculated by
arges for and necessary or contingent works connected with rates are for

Rates As per sanctioned estimated rates Amount

contractor both figures & words
5 6

197.47
(Rs.One Hundred Ninty Seven and paise Four
Seven only) 21313.00

Rs. 485.00
(Rs. Three Hundred Fourteen only) 62565.00

Rs. 189.13
(Rs. one hundred Eighty Nine and paise Thirteen
only) 24398.00

Rs.4897.09
(Rs. Four thousand Eight Hundred Ninty Seven
and paise Nine only) 53868.00
Rs.5395.19
(Rs. Five thousand Three Hundred Ninty Five
and paise Ninteen only) 16186.00
 Rs. 1543.00 21602.00

Rs.One thousand Five Hunderd Forty Three only

Total 199932.00