Mandal : Guntur Rural

DETAILED ESTIMATE

Construction of CC Drain from Yeminedi

Sivannarayana house to in Obulnaidupalem (V),
Guntur Rural (M)

Estimate Cost Rs : 5.00 Lakhs

Grant :
Mandal : Guntur Name of the work

RWS - Sub Division : Prathipadu @ Guntur

RWS- Division : Guntur
Rural Water Supply Departmen
 SPECIFICATION REPORT

Specification Report to accompany the Detailed Cum Abstract Estimate for the Work:
Construction of CC Drain from Yeminedi Sivannarayana house to in Obulnaidupalem (V), Guntur
Rural (M)

Estimate cost: Rs 5.00 lakhs

The above work was administratively sanctioned vide Progs Resolution No. dt. . .2020
of the Grampanchayat, Challavaripalem under . Hence the estimate was prepared
with the following provisions.

Hence the estimate is prepared with the following provisions.

Earth work excavation and depositing on bankwith an initial lead and lift in BC soils for
1
shoe walls excavation.
2 Filling with stone dust in foundation trenches as per drawing and technical specification
Providing CC M10 Mix using 40mm HBG metal including cost and conveyance of all
3
materials and all labour charges etc., complete.
Providing M15 mix using 66% of 20HBG metal and 34% of 12 MM HBG metal including
4
cost conveyance of all meterials and labour charges etc., complete
Other provisions are made like

1
2 Add QC charges @0.50 %
3 Add Supervision charges @ 3%
4 Add NAC @0.10 %
Necessary provisions are made in this estimate for un forseen items and the work will be
executed as per APDSS and the estimate is prepared with SSR 2020-21

Deputy Executive Engineer,

RWS, Sub-Division, Assistant Engineer
PRATHIPADU@Guntur MPP :: Guntur Rural
 LEAD STATEMENT
Work Spot : Obulnaidupalem
Construction of CC Drain from Yeminedi Sivannarayana house to in Obulnaidupalem (V), Guntur Rural (M)
Name of the work:
Mandal: Guntur Rural Estimate cost : 5.00 lakhs
Add
Blasting Machine Seigniora
Sl.No Nameof the material Source Lead in Initial charges crushing Loading + Conveyance ge Unit Total
km cost charges unloading charges charges
@ 25%

1 2 3 4 6 9 8 7 10 11
1 40mm HBG metal Perecherla 14.00 640.00 70.00 160.00 183.60 0.00 1 Cum 1053.60
2 20mm HBG metal Perecherla 14.00 1064.00 70.00 266.00 183.60 0.00 1 Cum 1583.60
3 12mm HBG metal Perecherla 14.00 848.00 70.00 212.00 183.60 0.00 1 Cum 1313.60
2.36mm below metal (Stone Perecherla 14.00 381.00 183.60 0.00 1 Cum 564.60
4 dust)
5 Sand for mortar Amaravathi 40.00 605.00 0.00 0.00 487.10 0.00 1 Cum 1092.10
6 Sand for concrete Amaravathi 40.00 510.00 0.00 0.00 487.10 0.00 1 Cum 997.10
7 Cement Local 0.00 4700.00 0.00 0.00 0.00 1MT 4700.00
8 Gravel Turakapalem 8.00 130.00 117.70 0.00 1cum 247.70
9 Quarry Rubbish Turakapalem 14.00 84.75 0.00 0.00 190.90 0.00 1 Cum 275.65

Certified that the leads mentioned above are nearest and correct to the best of my knowledge
Certified that the village is situated with in the raious of 12 KM from GMC limits. Hence 25% MA allowed

Deputy Executive Engineer,

RWS Assistant Engineer
Sub Division::Prathipadu@Guntur MPP Guntur Rural
 DATA SHEET
Construction of CC Drain from Yeminedi Sivannarayana house to in Obulnaidupalem (V), Guntur Rural
Name of Work : (M)
S. No Description Rate Rs. Per Amount Rs.

1 2 3 5 6
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
RBR-FNDN-1

material and disposal upto a lead of 50 m, dressing of sides and bottom and backfilling in trenches
1 with excavated suitable material as per Technical Specification 305 MORD / 304 MORTH

Ordinary Soil-Manual Means-Upto 3 m depth RSSR

Unit- 1 Cum
Taking output =10 cum
(a) Labour
3.64 day Mazdoor Unskilled 460.00 day 1674.40
Add 25% MA on Labour charges 1674.40 0.25 418.60
Basic rate for 10 cum (a) 2093.00
Rate for Cum (a)/10 209.30
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
RBR-FNDN-2

watering and ramming including cost and conveyance of water to work site and all operational,
incidental, labour charges, hire charges of T & P etc., complete for finished item of work. as per
2 drawing and technical specification Clause 305.3.9 MORD & 304 MORTH

Stone dust / Quarry rubbish

Unit =1 cum Stone dust Quarry
rubbish
a)  Labour
- Mate -
0.052 Day Mazdoor (Unskilled) 460.00 day 23.77 23.77

Add 25% MA on Labour charges 0.25 5.94 5.94

Total 29.71 29.71
b) Material
1.00 cum Stone dust 564.60 cum 564.60 275.65

Rate per cum = a+b 594.31 305.36

Providing concrete for plain/reinforced concrete (1:4:8) in open foundations using 40 mm

Graded hard stone aggregate, mechanically mixed, placed in foundation and compacted
3 including curing for 14 days complete as per drawings and technical specifications
RBR-FNDN-4

a. Material
Cum
0.90
40mm HBG metal 1053.60 Cum 948.24
Cum
0.45
Sand 997.10 Cum 448.70
162.00 Kg Cement 4.70 Kg 761.40
1.20 kl Water 83.00 kl 99.60
b.Machinery
1.00 hr Concrete Mixer 10/7cft(0.28cum) capacity 566.10 Hr 566.10
0.00 hr Water tanker 6 kl capacity 691.00 hr 0.00
C. Labour
0.10 Nos. 1st class mason 550.00 day 55.00
1.39 Nos. Mazdoor 460.00 day 639.40
Add MA on Labour Charges 0.25 694.40 173.60
3692.04
D. Formwork @ 4% on cost of material, labour and machinery (a+b+c) 0.04 0.00
Total per 1 Cum (a+b+c+d) 3692.04
 Providing M15 mix using 66% of 20HBG metal and 34% of 12 MM HBG metal including cost
conveyance of all meterials and labour charges etc., including all operational, incidental and
4 labour charges such as mixing, laying, curing concrete for 21 days etc., complete for finished
item of work.

Unit: 1cum
a. Material
275.00 kgs Cement 4.70 kg 1292.50
0.48 cum. 20mm HBG graded metal 1583.60 cum 760.13
0.32 cum 12 mm HBG metal 1313.60 Cum 420.35
0.48 cum. Coarse aggregate Sand 997.10 Cum 478.61
1.20 kl Water (including for curing) 83.00 Kl 99.60
B. LABOUR:
0.1 day 1st Class Mason 550.00 each 55.00
1.39 day Mazdoor (Both Men and Women) 460.00 each 639.40
Add MA on Labour Charges 0.25 173.60
C. MACHINERY
0.40 hour Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) capacity 566.10 Hr 226.44
0.00 hr Water tanker 6 kl capacity 691.00 hr 0.00
Total 4145.63
D. Formwork @ 10% on cost of material, labour and machinery (a+b+c) 0.10 414.56
BASIC COST per 1 cum (A+B+C+D) 4560.19

Deputy Executive Engineer, Assistant Engineer

RWS Sub Division::Prathipadu@Guntur MPP Guntur Rural
 DETAILED CUM ABSTRACT ESTIMATE
Construction of CC Drain from Yeminedi Sivannarayana house to in Obulnaidupalem (V),
Name of the work:
Guntur Rural (M)
Estimate cost: Rs 5.00 Lakhs
Measurements
Sl.No Description of Item Nos Quantity Rate / Per Amount
L B D
1 2 3 4 5 6 7 8 9
Earthwork in excavation for structures as per drawing and technical
specifications Clause 305.1 including setting out, removal of stumps
and other deleterious material and disposal upto a lead of 50 m,
1 dressing of sides and bottom as per Technical Specification

1 x 1 60.00 0.90 0.30 16.20 cum 209.30 cum 3391.00

Filling with Stone dust in trenches, sides of foundations and
basement with initial lead in layers not exceeding 15cm thick,
consolidating each deposited layer by watering and ramming
including cost and Cost and Conveyance of water to site and all
2 operational, incidental, labour charges, Seigoirage charges, sales and
other taxes etc, hire charges of T & P etc., complete for finished item
of work. (APSS NO. 309 & 310)

1 x 1 60.00 0.90 0.15 8.10 cum 594.31 cum 4814.00

Providing M10 mix using 40 HBG metal including cost conveyance of
all meterials and labour charges etc., including all operational,
3 incidental and labour charges such as mixing, laying, curing concrete
for 21 days etc., complete for finished item of work.

CC Bed 1 x 1 60.00 0.90 0.10 5.40 cum 3692.04 cum 19937.00

Providing M15 mix using 66% of 20HBG metal and 34% of 12 MM
HBG metal including cost conveyance of all meterials and labour
charges etc., including all operational, incidental and labour charges
4 such as mixing, laying, curing concrete for 21 days etc., complete for
finished item of work.

Drain walls 1 x 2 60.00 0.23 0.50 15.90 cum 5601.32 89061.00

5 Quarry rubbish filling in between CC road and Drain including all
charges
1 x 1 60.00 0.30 0.50 9.00 cum 305.36 cum 2748.00
Total 119951.00
6 Seigniorage charges 4435.00
7 Add NAC @0.10 % 119.95
124505.95
8 GST @12% 0
124505.95
9 Add QC charges @0.50 % 622.53
10 Add Supervision charges @3% 3735.18
128863.66
11 Provision for Unforseen items of work 371136.34
Total Rs. 500000.00
Deputy Executive Engineer,
RWS Sub Assistant Engineer
Division::Prathipadu@Guntur MPP Guntur Rural
 Seigniorage Charges
Name of Work: Construction of CC Drain from Yeminedi Sivannarayana house to in
Obulnaidupalem (V), Guntur Rural (M)

Estimate Cost : 5.00 Lakhs

Metal
Earth & 20mm & Cement
Descripition of Item Quantity Sand Granular 40mm
Sl No. Gravel 12 mm (bags)
chips HBG Metal
chips
1 Earth work 25.20 30.24
2 Stone dust 5.40 5.40
3 PCC (1:4:8) 5.40 2.43 4.86 17.5
4 PCC M15 using 20 &12mm HBG 15.90 7.63 12.72 87.45
Total : 30.24 10.06 5.40 4.86 12.72 104.95

45.00 100.00 90.00 90.00 90.00 0.00

1361.0 1006.00 486.0 437.0 1145.0 0.0

Total Rs. 4435.00

Deputy Executive Engineer, Assistant Engineer

RWS Sub Division::Prathipadu@Guntur MPP Guntur Rural
 Lead
charges
Earth, Sand, Metal,
Gravel Stone
for Bricks
per
1000nos

lead Rate 6

1 30.40 29.40 48.90

2 42.60 41.10 68.50
3 56.80 54.80 91.30
4 69.00 66.50 110.90
5 81.10 78.30 130.40
6 93.30 90.00 150.00
7 105.50 101.70 169.60
8 117.70 113.40 189.20
9 129.90 125.10 208.80
10 142.10 136.80 228.40
11 154.30 148.50 248.00
12 166.50 160.20 267.60
13 178.70 171.90 287.20
14 190.90 183.60 306.80
15 203.10 195.30 326.40
16 215.30 207.00 346.00
17 227.50 218.70 365.60
18 239.70 230.40 385.20
19 251.90 242.10 404.80
20 264.10 253.80 424.40
21 276.30 265.50 444.00
22 288.50 277.20 463.60
23 300.70 288.90 483.20
24 312.90 300.60 502.80
25 325.10 312.30 522.40
26 337.30 324.00 542.00
27 349.50 335.70 561.60
28 361.70 347.40 581.20
29 373.90 359.10 600.80
30 386.10 370.80 620.40
31 396.20 380.60 636.70
32 406.30 390.40 653.00
33 416.40 400.20 669.30
34 426.50 410.00 685.60
35 436.60 419.80 701.90
36 446.70 429.60 718.20
37 456.80 439.40 734.50
38 466.90 449.20 750.80
39 477.00 459.00 767.10
40 487.10 468.80 783.40
41 497.20 478.60 799.70
42 507.30 488.40 816.00
43 517.40 498.20 832.30
44 527.50 508.00 848.60
45 537.60 517.80 864.90
46 547.70 527.60 881.20
47 557.80 537.40 897.50
48 567.90 547.20 913.80
49 578.00 557.00 930.10
50 588.10 566.80 946.40
51 598.20 576.60 962.70
52 608.30 586.40 979.00
53 618.40 596.20 995.30
54 628.50 606.00 1011.60
55 638.60 615.80 1027.90
56 648.70 625.60 1044.20
57 658.80 635.40 1060.50
58 668.90 645.20 1076.80
59 679.00 655.00 1093.10
60 689.10 664.80 1109.40
61 699.20 674.60 1125.70
62 709.30 684.40 1142.00
63 719.40 694.20 1158.30
64 729.50 704.00 1174.60
65 739.60 713.80 1190.90
66 749.70 723.60 1207.20
67 759.80 733.40 1223.50
68 769.90 743.20 1239.80
69 780.00 753.00 1256.10
70 790.10 762.80 1272.40
71 800.20 772.60 1288.70
72 810.30 782.40 1305.00
73 820.40 792.20 1321.30
74 830.50 802.00 1337.60
75 840.60 811.80 1353.90
76 850.70 821.60 1370.20
77 860.80 831.40 1386.50
78 870.90 841.20 1402.80
79 881.00 851.00 1419.10
80 891.10 860.80 1435.40
81 901.20 870.60 1451.70
82 911.30 880.40 1468.00
 83 921.40 890.20 1484.30
84 931.50 900.00 1500.60
85 941.60 909.80 1516.90
86 951.70 919.60 1533.20
87 961.80 929.40 1549.50
88 971.90 939.20 1565.80
89 982.00 949.00 1582.10
90 992.10 958.80 1598.40
91 1002.20 968.60 1614.70
92 1012.30 978.40 1631.00
93 1022.40 988.20 1647.30
94 1032.50 998.00 1663.60
95 1042.60 1007.80 1679.90
96 1052.70 1017.60 1696.20
97 1062.80 1027.40 1712.50
98 1072.90 1037.20 1728.80
99 1083.00 1047.00 1745.10
100 1093.10 1056.80 1761.40
101 1103.20 1066.60 1777.70
102 1113.30 1076.40 1794.00
103 1123.40 1086.20 1810.30
104 1133.50 1096.00 1826.60
105 1143.60 1105.80 1842.90
106 1153.70 1115.60 1859.20
107 1163.80 1125.40 1875.50
108 1173.90 1135.20 1891.80
109 1184.00 1145.00 1908.10
110 1194.10 1154.80 1924.40
111 1204.20 1164.60 1940.70
112 1214.30 1174.40 1957.00
113 1224.40 1184.20 1973.30
114 1234.50 1194.00 1989.60
115 1244.60 1203.80 2005.90
116 1254.70 1213.60 2022.20
117 1264.80 1223.40 2038.50
118 1274.90 1233.20 2054.80
119 1285.00 1243.00 2071.10
120 1295.10 1252.80 2087.40
121 1305.20 1262.60 2103.70
122 1315.30 1272.40 2120.00
123 1325.40 1282.20 2136.30
124 1335.50 1292.00 2152.60
125 1345.60 1301.80 2168.90
126 1355.70 1311.60 2185.20
127 1365.80 1321.40 2201.50
128
 Lead charges
Lead charges Lead charges
for
for for PCC
Lead charges for Cement/Steel/R Lead
Rubble/size slabs/Shahab Lead charges
earth/sand/grave CC poles/AC & charges for
stones/cut ad slabs/CC for Bricks per
l/murrum/lime GI Water 1000
stones/course & Laterite 1000nos
per Cum. sheets/Packed litres
aggrigate per Blocks/Wood
Materials per
Cum. per Cum.
tonne

12.20 11.70 7.30 17.30 19.60 7.4

10.10 9.80 6.10 14.40 16.30 6.2
 Sand for filling Sand for motor Gravel
Sl no work village From Distance From Distance From
Challavaripalem Amaravathi 41.00 Amaravathi 41.00 Turakapalem
1
Chinapalakaluru Amaravathi 40.00 Amaravathi 40.00 Turakapalem
2
Dasupalem Amaravathi 40.00 Amaravathi 40.00 Turakapalem
3
Gorlavaripalem Amaravathi 44.00 Amaravathi 44.00 Turakapalem
4
Jonnalagadda Amaravathi 28.00 Amaravathi 28.00 Nidumukkala
5
Lalpuram Amaravathi 36.00 Amaravathi 36.00 Perecherla
6
Mallavaram Amaravathi 40.00 Amaravathi 40.00 Turakapalem
7
Obulanaidupalem Amaravathi 40.00 Amaravathi 40.00 Turakapalem
8
Tokavaripalem Amaravathi 40.00 Amaravathi 40.00 Turakapalem
9
Turakapalem Amaravathi 43.00 Amaravathi 43.00 Turakapalem
10
Vengalayapalem Amaravathi 44.00 Amaravathi 44.00 Turakapalem
11
Gravel Metal ,Dust Bricks
Distance From Distance From Distance

4.00 Perecherla 7.00 Kolluru 53.00

6.00 Perecherla 6.00 Kolluru 58.00

6.00 Perecherla 9.00 Kolluru 50.00

14.00 Perecherla 9.00 Kolluru 59.00

13.00 Lam 4.00 Kolluru 61.00

12.00 Perecherla 12.00 Kolluru 52.00

5.00 Perecherla 9.00 Kolluru 56.00

8.00 Perecherla 14.00 Kolluru 54.00

5.00 Perecherla 9.00 Kolluru 56.00

2.00 Perecherla 8.00 Kolluru 59.00

8.00 Perecherla 8.00 Kolluru 59.00