Chengalamma Temple Parking Estimation 9 Lakhs

SULLURUPET MUNICIPALITY
LEAD CHART (COMMON SSR 2017-2018)
( Excluding
Contractors profit
Cost excluding
from conveyance,
charges MA @
Reference to
Convey-ance
seigniorage
Deduct O.H. &

S.No./ Item
Description
seigniorage
Lead in KM
Un-loading
Loading &
unloading
Source of
Materials
SSR page
Code No.
Load-ing
Loading &
Unloading
charges
charges
charges
charges
number
Sl. No.
Initial
C.P.)
20%
Unit
Charges
(1) (2) (3) (4) (5) (6) (7) (8) (9) (9) (10) (11) (12) (13)
Cement 43/53 grade
1 (Sep 2016 ENC Memo dt Local 11 1 MT 4800.00 0.00 0.00
29.9.16)
Reinforcement steel Fe- 415

2 (Sep 2016 ENC Memo dt Local 13 1 MT 38500.00 0.00 0.00
29.9.16)
MS Plates
3 (Sep 2016 ENC Memo dt Local 1 MT 44000.00 0.00
29.9.16)
Sand for mortor/plastering

Nadaravari CSSR
4 (Screened) 1 Cum 5 170.00 74.90 0.00 0.00
Kandriga M27
(Page -12 Item - 28)
Sand for concrete Nadaravari CSSR

5 1 Cum 5 95.00 74.90 0.00 0.00
(Page -12 Item - 27) Kandriga M27
Nadaravari
5 Coarse Sand for filling M - 004 1 Cum 5 95.00 74.90 0.00 0.00
Kandriga
2nd Class Bricks
6 Local 1 BMT-A-01 1000 Nos 5 5200.00 120.51 227.60 227.60
23 X11 X7 cm
Fly ash bricks
7 Local BMT-A.03 1000 Nos 5 25000.00 120.51 227.60 227.60
290X225X140 mm
8 Aggregates 40mm nominal size Parlapalli 28 M - 055 1 Cum 39 845.00 439.61 0.00 0.00
Aggregates 13.20 / 12.50mm

10 Parlapalli 27 M - 052 1 Cum 39 1097.00 439.61 0.00 0.00
nominal size
13 Cost of crusher dust Parlapalli 26 M - 021 1 Cum 39 357.00 447.92 0.00 0.00
Mannar
14 Gravel / Quarry spall 24 M - 008 1 Cum 6 110.00 86.13 0.00 0.00
polur
Close Graded GSB - 9.5 to
15 Parlapalli 26 M-016 1 Cum 39 592.00 447.92 0.00 0.00
4.75 mm
Close Graded GSB - 4.75 to
16 Parlapalli 26 M-018 1 Cum 39 510.00 447.92 0.00 0.00
2.36mm
Close Graded GSB 2.36mm
17 Parlapalli 26 M-020 1 Cum 39 489.00 447.92 0.00 0.00
and below
18 Aggregate 63 to 45 mm Parlapalli 27 M-038 1 Cum 39 662.00 447.92 0.00 0.00
Aggregat 53 to 22.4 mm
19 Parlapalli 27 M-036 1 Cum 39 872.00 447.92 0.00 0.00
Aggregate 13.2 to 5.6 mm

20 Parlapalli 27 M-043 1 Cum 39 919.00 447.92 0.00 0.00
21 Aggregate 11.2 to .09 mm Parlapalli 27 M-041 1 Cum 39 704.00 447.92 0.00 0.00
LEAD CHARGES
Deduction
for
Gravel 6.00 Km Contractors
Profit
up to 5.00 Km 1 86.7 86.7

5.00 to 30 Km@ 8.6/Km 1 13 13
Total 99.7 Cum 13.57 86.13
Sand for mortar 5.00 Km

up to 5.00 Km 1 86.7 86.7
0 13 0
Total 86.7 Cum 11.80 74.90
Sand for blindage and filling 5.00 Km
up to 5.00 Km 1 86.7 86.7

5.00 to 30 Km@ 8.6/Km 0 13 0
Total 86.7 Cum 11.80 74.90
Metal 39.00 Km
up to 5.00 Km 1 86.7 86.70
5.00 to 30 Km@ 8.6/Km 25 13 325.00
above 30 Km@ 7.2/Km 9 10.8 97.20
Total 508.9 Cum 69.29 439.61
Stone 39.00 Km
up to 5.00 Km 1 86.7 86.7
5.00 to 30 Km@ 8.6/Km 25 13 325
above 30 Km@ 7.2/Km 9 10.8 97.2
Total 508.9 Cum 69.29 439.61
Bricks 5 Km
up to 5.00 Km 1 139.5 139.5
5.00 to 30 Km@ 12.7/Km 0 20.9 0
above Km@ 10.58/Km 0 17.4 0
1000
Total 139.5 18.99 120.51
Nos
Crusher Dust 39.00 Km

up to 5.00 Km 1 86.7 86.7
5.00 to 30 Km@ 8.6/Km 25 13 325
above Km@ 10.58/Km 9 10.8 97.2
Total 508.9 Cum 69.29 439.61
Bricks 14 Km
up to 5.00 Km 1 139.5 139.5
5.00 to 30 Km@ 12.7/Km 9 20.9 188.1
above Km@ 10.58/Km 0 17.4 0
1000
Total 327.6
Nos
URUPET MUNICIPALITY
T (COMMON SSR 2017-2018)
Total
(14)
4800.00
38500.00
44000.00
244.90
169.90
169.90
5775.71
25575.71
1284.61
1804.61
1536.61
1374.61
1182.92
804.92
URUPET MUNICIPALITY
196.13
1039.92
957.92
936.92
1109.92
1319.92
1366.92
1151.92
URUPET MUNICIPALITY
LEAD CHARGES
RATE ANALYSIS FOR FINISHED ITEMS (DATA) including sieniorage charges-2017-18
S
Index-code Description Unit Quantity Rate Rs. Amount Rs.
No
1 2 3 4.00 5 6
1 BLD-CSTN-1-4 Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 4.80 2304.00
Sand (including 5% wastage) cum 1.05 244.90 257.15
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 370.00 74.00
Grand Total 2635.15
2 BLD-CSTN-1-5 Cement Mortar (1 : 4)
Unit : 1cum
A. MATERIALS:
Cement kg. 360.00 4.80 1728.00
C. LABOUR:
Grand Total 2059.15
Cement Mortar (1 : 8)
Unit : 1cum
A. MATERIALS:
Cement kg. 180.00 4.80 864.00
C. LABOUR:
Grand Total 1195.15
Earthwork in excavation for Manual Meansas 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
Chapter-3 upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches with excavated suitable material
3 as per Technical Specification 305 MORD / 304 MORTH
RBR-EECD-5
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a) Labour
Mate day -
Mazdoor (Unskilled) day 3.64 370.00 1346.80
Add Municipal Allowances @ 20% 269.36
1616.16
b&c) Overheads & Contractors Profit
220.04
13.615 %@
Cost of 10 cum = a+b+c 1836.20
Rate per cum = (a+b+c)/10 183.62
Earth work excavation forMechanical Means and depositing on bank for all lifts and with an initial
lead of 10m including all operational, incidental, labour charges such as shoring ,sheeting,
4 BLD-CSTN-2-2 planking, strutting, etc. complete for finished item of work including seigniorage excluding
dewatering charges etc as per SS - 20 B (APSS 308).
Mechanical Means
Upto 3 m depth
Unit = cum
a) Labour
Mate day -
Add for MA @ 20 % 615.68
b) Machinery
Hydraulic Excavator 1 cum bucket hour 6.00 2888.60 17331.60
capacity
21025.68
c&d) Overheads & Contractors Profit @ 13.615 2862.65
Cost for 240 cum = a+b+c+d 23888.33
Rate per cum = (a+b+c+d)/240 99.53
Conveyance of un-useful excavated earth to a distance of 1 KM for disposal including hire
charges of T & P, labour charges etc., complete for finished item of work.
4
Conveyance charges 1 cum 32.50 32.50
Filling with sand in the bottom layers not exceeding 15 cm thick, consolidating each deposited layer
by watering and ramming including cost and conveyance of water to work site and all operational,
Chapter-11 incidental, labour charges, hire charges of T & P etc., complete for finished item of work. (APSS NO.
6
RBR-FNDN-2 309 & 310)
sand filling
Unit = cum
a) Labour
Mate day -
Add 20% extra on Labour for Municipal 22.94
limits
b) Material
sand cum 1.00 169.90 169.90
Water Page 25, Item 178 Kl 0.10 103.00 10.30
317.84
Overheads & Contractors Profit 13.615% 43.27
Rate per cum = a+b+c+d 361.11
Filling with Stone crusher dust in the bottom layers not exceeding 15 cm thick, consolidating each
deposited layer by watering and ramming including cost and conveyance of water to work site and
Chapter-11 all operational, incidental, labour charges, hire charges of T & P etc., complete for finished item of
5
RBR-FNDN-2 work. (APSS NO. 309 & 310)
Stone crusher dust filling

Unit = cum
a) Labour
Mate day -
limits
b) Material
Stone crusher dust cum 1.00 804.92 804.92
952.86
17 Filling with useful available excavated earth (excluding rock) in trenches, sides of
foundations and basement with initial lead in layers not exceeding 15 cm thick,
consolidating each deposited layer by watering and ramming including cost and
7 BLD-CSTN-2-9 conveyance of water to work site and all operational, incidental, labour charges, hire
charges of T & P etc., complete for finished item of work. (APSS NO. 309 & 310)
Earth filling (ordinary soil)

a) Labour
Mate day -
Add for MA @ 20 % 230.88
subTotal 1459.44
c&d) Overheads & Contractors Profit @ 198.70
13.615%
Rate per cum = 6 cum 1658.14
1 cum 276.36
Providing (1:3:6) concrete for plain/reinforced concrete in open foundations using 20 mm

Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted by
6 BLD-CSTN-2-5 vibration including curing for 14 days complete as per drawings and technical specifications
Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH.
Nominal mix 1:3:6

(Mechanical Mixer)
Unit = cum
(a) Material
Cement t 0.22 4800.00 1056.00
Coarse sand cum 0.45 169.90 76.46
20 mm aggregate cum 0.90 1804.61 1624.15
Water (including for curing) kl 1.2 103.00 123.60
(b) Labour
Mate day -
Mason (30% 1st Class + 70% 2nd Clas) day 0.1 433.50 43.35

Add for MA @ 20 % 111.53
(c) Machinery
Concrete Mixer 10 / 7 cft (0.28 cum) hour 0.40 492.60 197.04
capacity Page 29 item 38-a
3746.42
3746.42
Overheads & Contractors Profit@13.615% 510.08
Rate per cum 4256.50
11 V.C.C. grade M 30 Design Mix, using 20 mm Graded Metal 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,
9 RBR-FNDN-4 curing etc.,complete but excluding cost of steel and its fabrication charges for finished item of work,
(MORTH 12.8 G)
11.3 The Hire charges for vibrators are included in overhead charges
Case 1 : Using Concrete Mixer
Unit = cum
(a) Material
Cement t 0.4 4800.00 1920.00
Coarse sand cum 0.45 169.90 76.46
20 mm aggregate cum 0.54 1804.61 974.49
10 mm aggregate cum 0.36 1374.61 494.86
(b) Labour
Mate day -
Mason (30% 1st Class + 70% 2nd Clas) day 0.1 433.50
43.35

Add 20% extra on Labour for Municipal
111.53
limits
(c) Machinery
Concrete Mixer 10 / 7 cft (0.28 cum) hour 0.40 492.60
197.04
Cost of Petrol for Vibrator Page 43, Item
Liters 0.667 192.90 128.66
40
4584.29
4584.29
Frame Work @ 4% 183.37
Overheads & Contractors Profit @ 13.615% 649.12
Rate per cum = a+b+c+d+e+f 5416.78
Supply of 25 mm thick high performance premoulded expansion joint filler board (SILFLEX
10 CAPCELL HD-100 or equivalent make), placing the same 25 mm below top of pavement
slab, sealing with bituminous hot sealing compound (Grade 'A' ISI)/polysulphide at 4.5 m
interval in CC pavement including cost and conveyance of all materials for expansion joints
conforming to MORTH specification No. 602 - 1 Rmt
as per approved rated in previous
estimation 1 Sqm. 223.97 223.97
Rate per Rmt 223.97
Supply, delivery and laying of Seperation membrance of impermeable plastic sheeting

11 125 micron thick including cost of materials and labor charges etc complete for
finished item of work
Seperation membrance of impermeable

plastic sheeting 125 micron thick
1 Sqm. 10 10.00
as per approved rated in previous

estimation
Rate per Rmt 10.00
RCC (1:2:4) 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 etc.,complete but
excluding cost of steel and its fabrication charges for finished item of work, but excluding
centering, shuttering.
7
RCC Culvert SLABS
A. MATERIALS:
20 mm aggregate cum 0.54 1804.61 974.49
10 mm aggregate cum 0.36 1374.61 494.86
Sand cum 0.450 169.90 76.46
Cement Kgs 0.330 4800.00 1584.00
3129.80
B. LABOUR:
1st Class Mason day 0.067 465.00 31.16
2nd Class Mason day 0.133 420.00 55.86
Mazdoor (Both Men and Women) day 2.500 370.00 925.00
1012.02
limits
1214.42
B. MACHINERY
4599.35
for culvert slab -1.00 cum
R.C.C. cum 1.00 4599.35 4599.35
4599.35
BASIC COST per 1 cum 5225.55
Laying VCC (1:2:4) using 20mm HBG m/c metal and OPC including cost & conveyance of all
materials, labor charges, centering, machinery, laying in position, vibration, curing and all
incidental chrges etc., complete for lean concret
9
for culvert walls
(i) Unit = 1cum
A. MATERIALS:
Cement kg 330.00 4800.00 1584.00
Coarse aggregate 20 mm cum 0.90 1804.61 1624.15
coarse aggregate (Sand) cum 0.45 169.90 76.46
B. MACHINERY
C. LABOUR:
Mazdoor (unskilled) day 1.39 370.00 514.30

Add M.A @ 20% extra on labour for 111.53
Municipal Limits
Grand Total 4569.98
Overheads & Contractors Profit @ 13.615% 622.20
Rate per cum = 5192.19
BLD-CSTN-2- Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
18 drawings and technical specifications for Bars below 36 mm dia including over laps and
wastage, where they are not welded
8
Unit = t
(a) Material
HYSD bars including 5 per cent for t 1.05 38500.00 40425.00
overlaps and wastage
Binding wire Page 11 Item 3 kg 6.00 60.00 360.00
(b) Labour for cutting, bending,
shifting to site, tying and placing in
position
Blacksmith / Bar bender day 10.00 465.00 4650.00
limits
50805.00
c&d) Overheads & Contractors Profit @ 13.615% 6917.1
Rate per t = a+b+c+d Per Tonne 57722.10
Kg 57.72
Brick Masonry in CM (1:5) with Bricks traditional size 23 x 11 x 7 cms 2nd class including
cost and conveyance of all materials to site of work and curing etc., complete.
BLD-CSTN-3
15
Unit = 1cum
A. MATERIALS:
Cement kg 57.60 4800.00 276.48
Bricks traditional size 23 x 11 x 7 cms Nos 512.00 2957.16
5775.71
2nd class
Fine aggregate (Sand) cum 0.20 244.90 48.98
B. LABOUR:
Mason 1st class day 0.24 465.00 111.60
Mason 2nd class day 0.56 420.00 235.20
Add for MA @ 20 % 209.22
Grand Total 4537.94
1cum 5155.78
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd class including
cost and conveyance of all materials to site of work and curing etc., complete.
BLD-CSTN-3
16
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 4800.00 230.40
Bricks traditional size 23 x 11 x 7 cms Nos 512.00 2957.16
2nd class 5775.71

B. LABOUR:
Mason 2 nd
class day 0.56 420.00 235.20
Add for MA @ 20 % 209.22
Grand Total 4491.86
1cum 5103.43
Plastering with CM (1:3), 12 mm thick including cost and conveyance of all materials like
cement, fine aggregate (sand) , water etc., to site and including Seigniorage charges, sales &
other taxes on all materials including all operational, incidental and labour charges such
9 BLD-CSTN-6-1
as machine mixing, , curing etc.,complete .
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 2635.15 395.27
B. LABOUR:
Add for MA @ 20 % 126.84
Grand Total 1156.31
10 sqm 1313.74
1 sqm 131.37
59 Plastering with CM (1:4), 20 mm thick including cost and conveyance of all materials like
cement, fine aggregate (sand) , water etc., to site and including Seigniorage charges, sales &
BLD-CSTN-6-7 other taxes on all materials including all operational, incidental and labour charges such
as machine mixing, , curing etc.,complete .
20
Unit = 10 sqm
A. MATERIALS:
B. LABOUR:
Add for MA @ 20 % 197.36
Grand Total 1616.58
10 sqm 1836.68
1 sqm 183.67
11 V.C.C. grade M 30 Design Mix, using 20 mm Graded Metal 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
RBR-FNDN-4 (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 etc.,complete but excluding cost of steel and its
23 fabrication charges for finished item of work,(MORTH 12.8 G)
11.3 The Hire charges for vibrators are included in overhead charges
Case 1 : Using Concrete Mixer
Unit = cum
(a) Material
Cement t 0.4 4800.00 1920.00
Coarse sand cum 0.45 169.90 76.46
20 mm aggregate cum 0.54 1804.61 974.49
10 mm aggregate cum 0.36 1374.61 494.86
(b) Labour
Mate day -
Add 20% extra on Labour for Municipal
112.16
limits
(c) Machinery
Concrete Mixer 10 / 7 cft (0.28 cum) hour 0.40 492.60
197.04
Cost of Petrol for Vibrator Page 43, Item Liters 0.667 192.90
128.66
40
4588.07
Overheads & Contractors Profit @ 14% 624.67
Rate per cum = a+b+c+d+e+f 5212.73
Collection, supply and spreading of Gravel including cost and conveyance of material to
work site, stacking to deptl. gauge and labour charges etc.complete for shoulders as per
10 Gravel 6
Table 400- 8 & 9 of MORTH
gravel filling
Unit = cum
a) Labour
Mate day -
Add 20% extra on Labour for Municipal limits 22.94
b) Material
gravel filling cum 1.00 196.13 196.13
333.77
Rate per cum 379.21
Plain Cement Concrete (1:4:8) for under bed using coarse aggregate 40mm size hard , 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, sales & other taxes on all materials and
including all charges for machine mixing, laying concrete in foundations and under flooring bed,
11 BLD-CSTN-2-5 ramming in 15 cm layers finishing top surface to the required level curing etc., complete for finished
item of work. (APSS No. 402)
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 4800.00 777.60
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity hour 1.00 492.60 492.60
C. LABOUR:

Water charges @ 1% 5.61
Add for MA @ 20 % - 113.28
subTotal 3306.09
c&d) Overheads & Contractors Profit 450.12
Grand Total 3756.22
Supply and filling with gravel from approved quarry including cost and conveyance, watering, tamping
including all labour charges
Gravel
Unit = 1cum
Cost of Gravel for filling cum 1.00 196.13 196.13
Mazdoor for filling including watering and
day 0.31 370.00 114.70
ramming
Add 20% on filling 22.94
333.77
Grand Total 379.21
11 Supply and placing of the Design Mix VRCC Concrete corresponding to IS 456 using WEIGH
BATCHER / MIXER with 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 weigh batching,
machine mixing, laying concrete, curing etc.,complete but excluding cost of steel and its fabrication
charges for finished item of work (APSS No. 402)with minimum cement content as per IS code from
standard suppliers approved by the department including pumping, centering, shuttering, laying
concrete, vibrating, curing etc. complete but excluding cost of steel and its fabrication charges for
finished item of work.
M20 design mix

Arregates 20mm nominal size cum 0.6 1804.61 1082.77
1615.36
FOUNDATIONS, PLINTH, PEDESTALS
(Below Plinth)
A. MATERIALS:
20mm HBG graded metal cum 0.800 1615.36 1292.29
Sand cum 0.400 169.90 67.96
Cement Kgs 350.000 4.80 1680.00
B. LABOUR:
Add for MA @ 25% 469.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.333 492.60 656.64
capacity
Cost of Petrol for Vibrator Page 43, Item Liters 0.667 192.90 128.66
40
PLINTH
Footings PEDESTALS
Beams
M20 Design mix 6294.13 6294.13 6294.13
Hire charges of centering and scaffolding 277.00 1335.00 315.00
Labour charges 473.00 1141.00 753.00

Add for MA @ 20 % 94.60 228.20 150.60
Sub Total 7138.73 8998.33 7512.73
Overheads & Contractors Profit 971.94 1225.12 1022.86
13.615%
Rate per 1cum 8110.67 10223.45 8535.59
COLUMNS, LINTELS, WATER TANKS,
RCC WALLS IN BUILDINGS
A. MATERIALS:
Sand cum 0.400 169.90 67.96
Cement Kgs 350.000 4.80 1680.00
B. LABOUR:
Add for MA @ 20 % 443.96
B. MACHINERY
capacity
COLUMNS FF SF TF
M20 Design mix 6484.24 6484.24 6484.24
Hire charges of centering and scaffolding
341.00 341.00 341.00
Labour charges 1770.00 1770.00 1770.00

Add for MA @ 20 % 354.00 354.00 354.00
Sub Total 8949.24 8949.24 8949.24
13.615%
Rate per 1cum 10167.68 10167.68 10167.68
LINTELS FF SF TF
M20 Design mix 6484.24 6484.24 6484.24
Hire charges of centering and scaffolding 1133.00 1133.00 1133.00
Labour charges 1211.00 1168.00 1274.00

Add for MA @ 20 % 242.20 233.60 254.80
Sub Total 9070.44 9018.84 9146.04
13.615%
Rate per 1cum 10305.38 10246.75 10391.27
1 RCC SLABS, BEAMS

A. MATERIALS:
Sand cum 0.400 169.90 67.96
Cement Kgs 350.000 4.80 1.68
B. LABOUR:
Add for MA @ 20 % 202.40
B. MACHINERY
capacity
A) Beams
Basic cost of concrete 2851.67
Hire charges of centering and scaffolding

cum 1.00 2002.00 2002.00
(Casurina Ballies and bamboos)
Labour charges cum 1.00 1426.00 1426.00

Add for MA @ 20 % 285.20
6564.87
Add OH & Contractors profit @ 13.615% 0.13615 893.81
BASIC COST per 1 cum Total 7458.68

B) 100 mm thik Slab 100.00
Basic cost of concrete 2851.67
Hire charges of centering and scaffolding sqm 10.00 227.00 2270.00
Labour charges sqm 10.00 162.00 1620.00

Add for MA @ 20 % 1620.00 324.00
7065.67
Add OH & Contractors profit @ 13.615% 0.13615 962.00
BLD-CST - 9-5
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 cum / kg 2.00 27.95 55.90
Gum, conjee water, or prickly pear juice including L.S 2.50
necessary fire wood
B. LABOUR
Brick Layers / Painter day 0.210 535 112.35
Sundries including brushes, ladders, etc., 1.00% 0.58
Total cost for 10 sqm 289.73
BLD-CST - 9-5
Flooring with ceramic tiles, set over base coat of cement mortar (1:8), 12 mm thick
over CC bed already laid or RCC roof slab, including neat cement slurry of honey like
consistency spread @ 3.3.kgs per sqm & jointed neatly with white cement paste to
full depth mixed with pigment of matching shade, including cost of all materials like
cement, sand water and tiles etc., complete, including seigniorage charges, etc.,
complete for finished item of work, but excluding the cost of conveyance of all
materials.
Unit = 10 sqm
A. MATERIALS:
Ceramic tiles sqm 10.10 432.00 4363.20
Cement for CM (1:8) for base coat kg. 21.60 1195.15 2.50
Cement for slurry kg. 33.00 4.8 2.50
White cement kg. 2.00 27.95 55.90
Sand for CM (1:8) cum 0.12 244.90 29.39
B. LABOUR
Mason 2 class
nd day 2.24 420.00 940.80
Mazdoor (unskiled) day 3.30 370.00 1221.00
Add water charges 1% 1.00% 103.00 1.03
Painting Walls with Snowcem or other equal and approved Water Proof Cement Paint
over Priming Coat, 2 Coats (All Colours)
Unit: 10 sqm
A. MATERIALS :
Cement Paint at 3 sqm., per kg kg 3.500 41.00 143.50
B. LABOUR
Painter day 0.500 535.00 267.50
Sundries including brushes, etc., 1.000% 9.66
Asst Engineer Deputy Exe Engineer Municipal Commissioner

Sullurpet Municipality Sullurpet Municipality Sullurpet Municipality
SULLURUPETA MUNCIPALITY
DATA for Bore well Items As Per SSR 2019-20
S.
Qty. Description of Work Rate Per Amount
No
Drilling of 165mm Ф dia borewells with rotary rig in all areas of the SPSR
1 1 rmt Nellore Dist as per department specifications
1.00 rmt 635.00

Rate 721.46
Supply, Delivery filter media all round casing pipe for Bore well including
2 1 bag cost conveyance etc., complete as per site conditions
1.00 bag 95.00

Rate 107.93
Flushing of Borewell using tractor mounted air compressor including

removal of hand pump (above pedestal), G.I pipes other acce ssories,
flushing to the original depth gauging the yield through V-Notch
arrangement and refixing the hand pump, etc.complete. The entire work
should be carried out under the direct supervision of department as
3 1 each instructed by the deputy executive engineer concerned. Flushing has to
be executed duly by providing triangular platform. the rate includes all
labour charges, wages of driver and helper, fuel charges , crew charges etc
complete.
1.00 each 4000.00
Rate 4544.60
supply and delivery of 180mm Ф PVC 6 kg/cm2 ( for borewells excluding

4 1 rmt GST
1.00 rmt 440.00
Rate 499.91
5 1 each supply and delivery of 180mmФ PVC End Cap
1.00 each 500.00

Rate 568.08
Labour charges for sloter cutting to 180mm ФPVC pipe complete as per
6 1 rmt ss.
1.00 rmt 338.00
Rate 384.02
Supply and delivery of 3 core PVC insulatedfinolex make 2.50sqm cable

7 1 rmt wire make including all taxes, ELEC-1.6.3,SSR 2018-19.
1.00 rmt 85.29
Rate 96.90
Supply and Transportation of 3HP,5star rated submersible motor

pumpset, confirming to IS 8034 and motor confirming to IS 9283 with
water proof winding,Pump shall be suitable for various delivery head and
discharge with stainless steel shaft.Motor suitable for working on 415V ±
8 1 rmt 10% , Three Phase 50 Hz AC supply,etc complete for 6" Bore well. Makes:
Kirloskar / Crompton / Texmo / CRI / KSB/Lubi/ PSG/Aryen Varsha
1.00 rmt 30000.00
Rate 34084.50
Supply and delivery of 65mm 7/18 WPSC(whether proof single core )ISI
9 1 rmt Aluminium service coils of make finolex/ Goldmedal/million/payal/ PVC
ELEC-1.6.2,SSR 2018-19.
1.00 rmt 28.095
Rate 31.92
RATE ANALYSIS FOR FINISHED ITEMS (DATA) including sieniorage charges-2019-20
Index- S No Description Unit Quantity Rate Rs. Amount Rs.
code
1 2 3 4.00 5 6
1 BLD- Cement Mortar (1 : 3)

CSTN-1-4
Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 38.50 18480.00
C. LABOUR:
Man mazdoor for mixing day 0.20 420.00 84.00
mortar
Add Municipal Allowances @
20% 4027.28
Grand Total 24163.65
2 BLD- Cement Mortar (1 : 4)

CSTN-1-5
Unit : 1cum
A. MATERIALS:
Cement kg. 360.00 38.50 13860.00
C. LABOUR:
Man mazdoor for mixing day 0.20 420.00 84.00
mortar
20% 3103.28
Grand Total 18619.65
HBG Cost of 10mm HBG graded

Metal Metal
20% Cost of 6mm HBG metal
1 Cum 0.36 1057.70 380.77
20% Cost of 10mm HBG metal
1 Cum 0.54 926.70 500.42
881.19
Cost of 20mm HBG graded
Metal
Cost of 20mm HBG metal 1 Cum 0.54 1210.70 653.78
987.39
Cost of 25mm HBG graded
Metal
Cost of 12.5mm HBG metal 1 Cum 0.36 1495.00 538.20
538.20
Earthwork in excavation for Manual Meansas per drawing and technical
Chapter-3 specifications Clause 305.1 including setting out, construction of shoring and
1 RBR- bracing, removal of stumps and other deleterious material and disposal upto a
EECD-5 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
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
a) Labour
Mate day -
20% 305.76
1528.80
b&c) Overheads & Contractors
Profit 13.615 %@ 208.15
Cost of 10 cum = a+b+c 2042.71

Rate per cum = (a+b+c)/10
204.27
Conveyance of un-useful excavated earth to a distance of 1 KM for disposal

2
including hire charges of T & P, labour charges etc., complete for finished item of
work.
Conveyance charges 1 cum 32.15 32.15
Chapter- Filling with sand in the bottom layers not exceeding 15 cm thick, consolidating
3 11 RBR- each deposited layer by watering and ramming including cost and conveyance of
FNDN-2 water to work site and all operational, incidental, labour charges, hire charges of
T & P etc., complete for finished item of work. (APSS NO. 309 & 310)
sand filling
Unit = cum
a) Labour
Mate day -
Add 20% extra on Labour for 26.04
Municipal limits
b) Material
sand cum 1.00 1362.50 1362.50
1492.70
RATE ANALYSIS FOR FINISHED ITEMS (DATA) including charges-2019-20

Plain Cement Concrete (1:4:8) for under bed using coarse aggregate 40mm size
4
BLD- hard , machine crushed granite from approved quarry including cost and
CSTN-2-5 conveyance of all materials like cement, sand, coarse aggregate, water etc. to site,
including seigniorage charges, sales & other taxes on all materials and including
Unit
all = 1cumfor machine mixing, laying concrete in foundations and under flooring
charges
bed, ramming in 15 cm layers finishing top surface to the required level curing
A. MATERIALS:
etc.,
Cementcomplete for finished item of work.
kg (APSS No. 402) 4600.00
162.00 745.20
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / hour 1.00 394.40 394.40
0.8 cum) capacity
C. LABOUR:
Mason day 0.1 500.00 50.00
Add for MA @ 20 % - 126.76
subTotal 3685.11
Grand Total 4313.59
RCC M- 20 Design 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
24 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, but including centering, shuttering.
FOUNDATIONS, PLINTH,
PEDESTALS (Below Plinth)
A. MATERIALS:
Sand cum 0.450 1497.50 673.88
Cement Kgs 330.000 4.60 1518.00
B. LABOUR:
Mazdoor (Both Men and day 3.600
Women) 420.00 1512.00
ADD MA @20% 340.26
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / hour 1.000
0.8 cum) capacity 394.4 394.40
Cost of Petrol for Vibrator Liters 0.667 209.10 139.47
Water (including for curing) kl 1.200
107.00 128.40
Contract Profit 13.615% 799.61
7012.87
COLUMNS, LINTELS, WATER
TANKS, RCC WALLS IN
BUILDINGS
A. MATERIALS:
Sand cum 0.450 1497.50 673.88
Cement Kgs 330.000 4.60 1518.00
B. LABOUR:
Women) 420.00 1974.00
426.86
B. MACHINERY
0.8 cum) capacity 394.4 394.40
107.00 128.40
Hire charges of centering Sqm 1.000 171.24 171.24
6337.77
e) Contract Profit 13.615% 862.89
7627.52
BASIC COST per 1 cum PLINTH Beams
Footings PEDESTALS
M20 Design mix 7627.52 7627.52 7627.52
Hire charges of centering and
scaffolding 277.00 1335.00 315.00
Labour charges 473.00 1141.00 753.00
Add for MA @ 20 % 94.60 228.20 150.60
Sub Total 8377.52 10103.52 8695.52
Overheads & Contractors 1140.60 1375.59 1183.90
Profit 13.615%
9612.72 11707.32 10030.02
RCC SLABS, BEAMS

A. MATERIALS:
Sand cum 0.450 1497.50 673.88
Cement Kgs 330.000 4.60 1518.00
B. LABOUR:
Women) 420.00 1050.00
228.94
B. MACHINERY
0.8 cum) capacity 394.4 105.30
107.00 128.40
5782.20
BLD- Supplying, fitting and placing HYSD bar reinforcement in foundation complete as
6 CSTN-2- per drawings and technical specifications for Bars below 36 mm dia including
18 over laps and wastage, where they are not welded
Unit = t
(a) Material
HYSD bars including 5 per cent t 1.05 38500.00 40425.00
for overlaps and wastage
Binding wire Page 289 kg 6.00 55.00 330.00

(b) Labour for cutting,
bending, shifting to site,
tying and placing in position
Blacksmith / Bar bender 1st day 3.00 625.00 1875.00

clasa
Blacksmith / Bar bender 2nd day 7.00 460.00 3220.00
clasa
Add 20% extra on Labour for 1859.00
Municipal limits
50050.00
Rate per t = a+b+c+d Per Tonne 58723.31
Kg 58.72
Plastering with CM (1:3), 12 mm thick including cost and conveyance of all
7
BLD- materials like cement, fine aggregate (sand) , water etc., to site and including
CSTN-6-1 Seigniorage charges, sales & other taxes on all materials including all
operational, incidental and labour charges such as machine mixing, , curing
Unit = 10 sqm
A. MATERIALS:
B. LABOUR:
Add for MA @ 20 % 280.20
Grand Total 2594.71
10 sqm 3228.18
1 sqm 322.82
BLD-CSTN-11-5-(162): 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,
8
labour charges and incidental such as scaffolding, lift charges etc., complete for
finished item of work, but excluding conveyance charges of materials
Whiting / White Cement Kg 2.00 27.95 55.90

Gum, conjee water, or prickly LS 10.00
pear juice including necessary
fire wood
Brick Layers / Painter day 0.21 580.00 121.80
Add Labour component @ 20% 51.24
373.34
Sundries including brushes, 1% 2.92
ladders, etc.,
325.02
over heads & contractors 13.615% 44.25
profit
Sub-Total 420.51
Add Labour Cess @ 20% 84.10
Rate per 10 Sqm 504.61
Rate per 1Sqm 50.46
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd class
BLD- including cost and conveyance of all materials to site of work and curing etc.,
9
CSTN-3 complete.
Unit = 1cum
A. MATERIALS:
Cement kg 48.00 4600.00 220.80
Fly Ash Bricks traditional size Nos 512.00 3165.55
23 x 11 x 7 cms 2nd class 6182.71

B. LABOUR:
Mason 2 class
nd
day 0.56 460.00 257.60
Add for MA @ 20 % 234.28
Grand Total 4873.25
1cum 5771.02
Supply & Fixing of Expanded metal sheets as per IS-412-1962- Heavy Weight25 mm(SWM)x75
mm(LWM) 3.25 mm Wide and 2.24 mm thick including all charges of installation for finished item of
10 1 sqm work
1.00 sqm 203.00
Overheads & Contractors Profit

27.64
13.615%
Rate 230.64
a) S& F 50 mm Nominal Bore GI pipe Medium Grade properties & weight as per IS 1239 ISI mark with
GI fittings including the cost of pipe Including labour charges etc complete.
11 1 rmt
1.00 rmt 503.00
Overheads & Contractors Profit

68.48
13.615%
Rate 571.48
Hiring the jcb for jungle clearance including driver,diesel charges etc as per departemental
instructions
12 1 hr
1.00 hr 1000.00
Rate 1000.00
Sullurpeta Municipality
DETAILED AND ABSTRACT ESTIMATE
Name of the work: Providing of parking tiles at chengalamma temple area in 8 th ward of Sullurpet Municipality
Estt Cost 14.50 Lakhs

S.No
. Description of Item Nos L B D Qty Rate Per Amount
Earthwork in excavation for Manual

Meansas per drawing and technical
specifications Clause 305.1 including setting
out, construction of shoring and bracing,
removal of stumps and other deleterious
1 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
Paver Blocks 1 X 1 150.00 7.00 0.20 210.000

Kerb wall 1 x 1 150 0.3 0.3 13.500
Brick wall round the trees 1 x 20 1.61 0.3 0.5 4.830
228.330 223.72 1 cum 51081.99
Providing and laying of precast concrete

blocks for paving of M-40 grade and
thickness not less than 80 mm for medium
traffic areas conforming to IS 15658:2006 in
all shapes and designs as per the
manufacturer's specification including cost
and conveyanace cost of all materilas like
cement, sand water and Pavers etc.,
2 Complete per drawings and techinical
specification clause 1504 MORD including
cost and conveyance of all materials and all
labour charges, overheads and contractor
profit etc., complete for finished item of
work.
kerb wall 1 x 1 150.00 7.00 1050.00

1050.00 1006.31 1 qm 1056625.50
Brick Masonry in CM (1:6) with Bricks
traditional size 23 x 11 x 7 cms 2nd class
including cost and conveyance of all
3 materials to site of work and curing etc.,
complete.
Brick wall round the trees 1 x 20 1.61 0.230 0.90 6.67

6.665 5891.63 1 cum 39270.07
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
4 and wastage, where they are not
welded
@40 kg / cum 1 x 1 - - - 414.00 77.10 1 kg 31919.40

Plain Cement Concrete (1:4:8) for
under bed using coarse aggregate
40mm size hard , machine crushed
granite from approved quarry
materials like cement, sand, coarse
aggregate, water etc. to site,
including seigniorage charges, sales
& other taxes on all materials and
including all charges for machine
mixing, laying concrete in
foundations and under flooring bed,
5 ramming in 15 cm layers finishing
top surface to the required level
curing etc., complete for finished
item of work. (APSS No. 402)
1 x 1 150.00 0.230 0.10 3.45

1 x 20 1.61 0.230 0.10 0.74
4.19 4370.83 1 cum 18316.40
Providing concrete for M15

plain/reinforced concrete in open
foundations using 12 mm nominal
size Graded hard stone aggregate,
mechanically mixed, placed in
foundation and compacted by
vibration including curing for 14
days complete as per drawings and
technical specifiction clause 802,
803, 1202 & 1203 Mord and 1500,
6 1700 & 2100 Morth including cost
and convayance oa all materials,
labour charges, seigniorage charges
etc., complete as per S.S
Kerb Wall 1 x 1 150.00 0.230 0.30 10.35 4585.42 1 cum 47459.10
Plastering with CM (1:3), 12 mm thick

materials like cement, fine aggregate
(sand) , water etc., to site and including
Seigniorage charges, sales & other taxes
on all materials including all operational,
7 incidental and labour charges such as
machine mixing, , curing etc.,complete .
Brick wall round the trees 1 x 20 1.61 - 0.900 28.980

28.980 162.910 1 sqm 4721.13
Painting to new walls with 2 coats of acrylic
emulsion paint interior grade having VOC
(Volatile Organic Compound) content less
than 50 grams/ litre of approved brand and
shade over a base coat of approved water
based Cement Primer of Interior Grade- 1
making 3 coats in all to give an even shade
after thoroughly brushing the surface to
8 remove all dirt and remains of loose
powdered materials, including cost and
conveyance of all materials
Painting to the brick wall 1 x 20 1.61 - 0.900 28.980 122.420 1 sqm 3547.73
ECV : 1252941.32
9 Provision for GST % 12 150352.96
10 Provision Labour cess % 1 12529.00
11 Provision for 3rd party quality control 0.75 9397.06
12 provision for user Charges % 1 12529.00
13 Unforeseen Items(Lump Sum) % 12250.66
Total 1450000.00

SPECIFICATION REPORT
Specification Report accompany the Estimate for the work of "Providing of
Compound wall & other civic eminities to dobhighat in 17th ward of Sullurpet Municipality
Est.cost.Rs15.00 Lakhs
Under the program of Developmental works in Sullurpet Municipality , the Public of
Rajaka Community Sullurpet Municipality has facing problems and they are submitted
representation for constructing Dobhi ghat in sullurpet municipality. . In this regard the Municipal
Council Sullurpet Municipality has resolute the proposed work Vide CR No.146 dated 07.09.2020
for the work of Providing of Compound wall & other civic eminities to dobhighat in 17th
ward of Sullurpet Municipality
Accordingly, the estimate is prepared for Providing of Compound wall & other
civic eminities to dobhighat in 17th ward of Sullurpet Municipality
1 Earthwork in excavation for Manual Meansas

2 Filling with sand in the bottom layers
3 Laying p.C.C (1:4:8) using 40 mm (SS-5) graded H.B.G m/c metal
4 Supply and placing of M20 grade Design Mix Concrete
5 Supplying, fitting and placing HYSD bar
6 Brick Masonry in CM (1:6) with Bricks
7 Plastering with CM (1:3), 12 mm thick
8 White washing with white cement two coats
9 Provision for GST@ 12.00%
10 Provision for labour cess @
11 Provision for 3rd party QC @
12 Provision for User Charges @
The Estimate is prepared as per Schedule of rates 2019-20 and the work
were carried out as per the APDSS only.

Municipal Administration Department
Providing parking lot opposite to

NAME OF THE WORK: chengalamma temple in 16 th ward of
Sullurpet Municipality
Est. Cost : 11.00 Lakhs

Chengalamma Temple Parking Estimation 9 Lakhs

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Chengalamma Temple Parking Estimation 9 Lakhs

Uploaded by

Copyright:

Available Formats

SULLURUPET MUNICIPALITY

LEAD CHART (COMMON SSR 2017-2018)

Deduct O.H. &

Reinforcement steel Fe- 415

Sand for mortor/plastering

Sand for concrete Nadaravari CSSR

Aggregates 13.20 / 12.50mm

Aggregate 13.2 to 5.6 mm

up to 5.00 Km 1 86.7 86.7

Total 99.7 Cum 13.57 86.13

Sand for mortar 5.00 Km

Total 86.7 Cum 11.80 74.90

Sand for blindage and filling 5.00 Km

up to 5.00 Km 1 86.7 86.7

Total 86.7 Cum 11.80 74.90

Total 508.9 Cum 69.29 439.61

Total 508.9 Cum 69.29 439.61

Crusher Dust 39.00 Km

Total 508.9 Cum 69.29 439.61

1 BLD-CSTN-1-4 Cement Mortar (1 : 3)

2 BLD-CSTN-1-5 Cement Mortar (1 : 4)

Conveyance charges 1 cum 32.50 32.50

Stone crusher dust filling

Earth filling (ordinary soil)

Providing (1:3:6) concrete for plain/reinforced concrete in open foundations using 20 mm

Nominal mix 1:3:6

Mazdoor (Unskilled) day 1.39 370.00 514.30

Mazdoor (Unskilled) day 1.39 370.00 514.30

Rate per Rmt 223.97

Supply, delivery and laying of Seperation membrance of impermeable plastic sheeting

Seperation membrance of impermeable

as per approved rated in previous

Mazdoor (unskilled) day 1.39 370.00 514.30

Fine aggregate (Sand) cum 0.20 244.90 48.98

11 V.C.C. grade M 30 Design Mix, using 20 mm Graded Metal corresponding to Table 9 of IS

Mazdoor (unskilled) day 1.39 370.00 514.30

M20 design mix

Labour charges 473.00 1141.00 753.00

Labour charges 1770.00 1770.00 1770.00

Labour charges 1211.00 1168.00 1274.00

1 RCC SLABS, BEAMS

Hire charges of centering and scaffolding

Labour charges cum 1.00 1426.00 1426.00

BASIC COST per 1 cum Total 7458.68

Labour charges sqm 10.00 162.00 1620.00

BASIC COST per 1 cum 8027.67

Asst Engineer Deputy Exe Engineer Municipal Commissioner

1.00 rmt 635.00

Overheads & Contractors Profit 13.615% 86.46

1.00 bag 95.00

Overheads & Contractors Profit 13.615% 12.93

Flushing of Borewell using tractor mounted air compressor including

1.00 each 4000.00

Overheads & Contractors Profit 13.615% 544.60

supply and delivery of 180mm Ф PVC 6 kg/cm2 ( for borewells excluding

1.00 rmt 440.00

Overheads & Contractors Profit 13.615% 59.91

5 1 each supply and delivery of 180mmФ PVC End Cap

1.00 each 500.00

1.00 rmt 338.00

Overheads & Contractors Profit 13.615% 46.02

Supply and delivery of 3 core PVC insulatedfinolex make 2.50sqm cable