You are on page 1of 17

RAMACHANDRAPURAM MUNICPALITY

13th Finance Commission Grant


Name of Work: Construction of CC drain in
Estimate Amount: Rs.
Detailed Estimate
S No

Item of Work

Excavation
in soil using manual
means for carrying of cut earth to
embankment site with initial lift of 3
mts and lead upto 50 m as per
Technical Specification & as directed
by the departmental officer-in-charge
of the work

Nos

Quantity

1 X 1 ### 1.75### 661.50


18.50
Add extra at culverts for variations if
Say ### Cum
2

Sand Filling in foundation


as per
drawing and technical specification.
This rates includes cost & conveyance
to site, labour charges for filling,
watering, ramming but excluding
seigniorage charges etc complete as
per SS and as directed by the
departmental
officer-in-charge
of

1 X 1 ### 1.75###

Add extra at culverts for variations if


Say

94.50
5.50
### Cum

S No

Item of Work

Nos

Quantity

Plain Cement concrete - Nominal Mix


(1:4:8) using 40mm machine crushed
graded HBG metal from an approved
quarry
including
cost
and
conveyance of all materials to work
site, and all materials including all
operational, incidental and labour
charges, mixing with machine, laying
in position, vibrating, neat finishing,
curing but excluding seigniorage
charges etc complete as per SS and
as directed by the departmental
officer-in-charge of work.
1 X 1 ### 1.75### 63.00
Add extra at culverts for variations if
2.00
Say 65.00 Cum

Plain Cement concrete - Nominal Mix


(1:3:6) using 20mm machine crushed
graded HBG metal from an approved
quarry
including
cost
and
conveyance of all materials to work
site, , and all materials including all
operational, incidental and labour
charges, centering, mixing with
machine, laying in position, vibrating,
neat finishing, curing but excluding
seigniorage charges etc complete as
per SS and as directed by the
departmental officer-in-charge of work

1 x 1 ###

0.39

Add extra at culverts for variations if


5

VRCC with
M 20
Nominal Mix
Concrete corresponding to IS 456
using 20mm size graded machine
crushed hard granite metal
from
approved quarry including cost and
conveyance of all materials to site
including all operational, incidental
and labour charges
including
centering, shuttering, laying concrete,
vibrating,
curing
but
excluding
seigniorage charges, etc. complete
but excluding cost of steel and its
fabrication charges for finished item
of
work
as directed by the 3 X 2
culvert
Bedand
Blocks
departmental officer-in-charge of work
culvert Slab
3X1
Add extra for variations if any

5.00 0.30###
5.00 2.00###
Say

140.40 Cum
9.60 Cum
### Cum

0.90
6.90
1.20
9.00 Cum

S No

Item of Work

Nos

Supplying, fitting and placing HYSD


bar reinforcement (Fe 415) grade as
per
drawings
and
technical
specification for Bars below 36 mm
dia including over laps and wastage,
where they are not welded. This rate
includes cost and conveyance of steel
and binding wire to work site, labour
charges for cutting and bending,
fabrication of steel etc complete as
per SS and as directed by the
departmental
officer-in-charge
of 1 x 1
work.
Plastering with CM (I:4) to 12mm thick
including cost and conveyance of all
materials, labour charges, curing but
excluding seigniorage charges, etc
complete as per SS & as directed by
the departmental officer-in-charge of
the work.

9.00

Cum

Quantity

100 900.00
Kg/cum

Say

### Kgs

Say

### Sqm
16.00 Sqm
### Sqm

1 X 1 ### 3.90

Add extra for variations if any

S No

Item of Work

Carting away the excavated surplus


earth to a lead of 3km from work site,
including loading, unloading, etc
complete as per SS and as directed
by the departmental officer-in-charge
of work.
Same as excavated

Provision for VAT @ 5 %

Nos

Quantity

### Cum
5%

10 Provision for Seigniorage Charges

LS

11 Provision for Unforseen items

LS

12

Provision for Scrutiny & Test check


charges

13 Provision for User charges

Assistant Engineer
Ramachadrapuram Municipality

3%
1%

Deputy Executive Engineer


Ramachandrapuram Municipality

Cum

Cum

Cum

Cum
Cum
Cum

Cum

Kgs

Sqm
Sqm
Sqm

Cum

RAMACHANDRAPURAM MUNICIPALITY
13th Finance Commission Grant
Name of Work: Construction of CC drain
Estimate Amount: Rs. 49,50,000 /Abstract Estimate
S No

Item of Work

Quantity

Rate

Unit

Amount

Excavation
in soil using manual ### Cum 173.69 1 Cum
###
means for carrying of cut earth to
embankment site with initial lift of 3
mts and lead upto 50 m as per
Technical Specification & as directed
by the departmental officer-incharge of the work
Sand Filling in foundation as per ### Cum 572.60 1 Cum 57260.00
drawing and technical specification.
This
rates
includes
cost
&
conveyance to site, labour charges
for filling, watering, ramming but
excluding seigniorage charges etc
complete as per SS and as directed
by the departmental officer-inPlain
###
chargeCement
of work. concrete - Nominal 65.00 Cum ### 1 Cum
Mix (1:4:8) using 40mm machine
crushed graded HBG metal from an
approved quarry including cost and
conveyance of all materials to work
site, and all materials including all
operational, incidental and labour
charges,
mixing with machine,
laying in position, vibrating, neat
finishing, curing but excluding
seigniorage charges etc complete
as per SS and as directed by the
departmental officer-in-charge of
work.
Plain Cement concrete - Nominal
Mix (1:3:6) using 20mm machine
crushed graded HBG metal from an
approved quarry including cost and
conveyance of all materials to work
site, , and all materials including all
operational, incidental and labour
charges, centering, mixing with
machine,
laying
in
position,
vibrating, neat finishing, curing but
excluding seigniorage charges etc
complete as per SS and as directed
by the departmental officer-incharge of work

### Cum ### 1 Cum

###

S No

Item of Work

VRCC with
M 20
Nominal Mix
Concrete corresponding to IS 456
using 20mm size graded machine
crushed hard granite metal from
approved quarry including cost and
conveyance of all materials to site
including all operational, incidental
and labour charges
including
centering,
shuttering,
laying
concrete, vibrating, curing but
excluding seigniorage charges, etc.
complete but excluding cost of steel
and its fabrication charges for
finished item of work and as
Supplying, fitting and placing HYSD
directed
by
the
departmental
bar reinforcement (Fe 415) grade
officer-in-charge of work
as per drawings and technical
specification for Bars below 36 mm
dia including over laps and wastage,
where they are not welded. This
rate includes cost and conveyance
of steel and binding wire to work
site, labour charges for cutting and
bending, fabrication of steel etc
complete as per SS and as directed
by the departmental officer-incharge
of work.
Plastering
with CM (I:4) to 12mm

Quantity

Rate

Unit

Amount

9.00 Cum ### 1 Cum 48894.00

### Kgs 53.90 1 kg

###

### Sqm 125.76 1 Sqm

###

thick including cost and conveyance


of all materials, labour charges,
curing but excluding seigniorage
charges, etc complete as per SS &
as directed by the departmental
officer-in-charge of the work.
8

Carting away the excavated surplus


earth to a lead of 3km from work
site, including loading, unloading,
etc complete as per SS and as
directed
by
the
departmental
officer-in-charge of work.
Provision for VAT

### Cum 58.80 1 Cum 39984.00

###
5%

10 Provision for Seigniorage charges

76175.00
LS

55000.00
###

11 Provision for unforseen items


Provision for Scrutiny & Test check
12
charges
13 Provision for User charges

1%

LS

11583.00
###

3%

49988.00

1%

16663.00
###
Say

S No

Item of Work
Assistant Engineer
Ramachandrapuram Municipality

Quantity

Rate

Unit

Amount

Deputy Executive Engineer


Ramachandrapuram Municipality

RAMACHANDRAPURAM MUNICIPALITY
D A T A - 2015-16
S.
No

Description

Unit

Quantit
y

Rate

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) RBR FN-DN-1
Ordinary soil
Manual Means Upto 3 m depth unit - 1
cum
Taking out put 10 cum
Labour
Mate
Mazdoor (Unskiled)
day
3.64
320.00
1164.80
20 % labour

232.96
1397.76
190.31
1588.07

(b+c) over heads & contractor profit


13.615%
Rate per 1 Cum
2

Rs.

158.81

Filling Sand
in foundation trenches as per drawing and technical
specification Clause 305.3.9 MORD & 304 MORTH ( Page No. 488) RBR FNDN-2
Sand filling
Labour
Mate
Mazdoor (Unskilled)
20 % on Labour
Material (Filling)
Cost of sand
water (M-189) P.NO-34

day

0.31

320.00

99.20
19.84

Cum
1 Kl

1.00
0.10

729.24
103.00

729.24
10.30
858.58

( C& D) over heads & contractor profit


13.615%
Rate per 1 Cum
3

Amount

116.90
975.48

Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixer. All
work upto plinth level including cost of all materials and labour charges etc.,
(Page No.661) BLD-CSTN-2-5
Unit 1 cum
A.Materials
Cement
coarse aggregate 40 mm
fine aggregate (sand) concrete
Water (including for curing) (M189 A
P.No.34)

kg
cum
cum
kl

162.00
5.84
0.90 1263.17
0.45
879.24
1.20
103.00

946.08
1136.85
395.66
123.60

S.
No

Description

B. Machinery
Concrete mixer 10/7 cft (0.2/0.8 cum
capacity) Pg.No.42 ,Sl.No 16
C.Labour
Mason 1st class
Mazdoor Unskilled
20 % on Labour

Unit

Quantit
y

Rate

hour

1.00

338.60

338.60

day
day

0.10
1.39

420.00
320.00

42.00
444.80
97.36
3524.95
479.92

Contractor profit 13.615%


Rate per 1 Cum
4

4004.87

Plain Cement concrete Naminal mix (1:3:6) using 20 mm graded metal with
machine mixing including cost and conveyance of all materials and labour
charges etc., BLD-CSTN-2-10
Unit 1 cum
a. Materials
Cement
coarse aggregate 20 mm graded metal
fine aggregate (sand)
Water (including for curing)
B. Machine mixing
Water tanker 6Kl capacity
c. Labour
Mason 1st class
Mazdoor Unskilled
20 % on Labour

kg 220.00
5.84
cum
0.90 1650.38
cum
0.45
879.24
kl
1.20
103.00
Hour
1.00
338.60
hour
0.13

1284.80
1485.34
395.66
123.60
338.60
0.00

day
day

42.00
444.80
97.36
4212.16

0.10
1.39

420.00
320.00

d) Form work @ 4% on cost of material,


labour and machinery

168.49
4380.65
596.43

Contractor profit 13.615%


Rate per one cum
5

Amount

4977.07

Vibrating Plain Cement concrete Naminal mix (1:3:6) using 40mm & 20 mm
graded metal in 2:1 ratio with machine mixing including cost and
conveyance of all materials and labour charges etc.,
Unit 1 cum
a. Materials
Cement
coarse aggregate 20 mm graded metal
coarse aggregate 40 mm graded metal
fine aggregate (sand)
Water (including for curing)
B. Machine mixing
Water tanker 6Kl capacity

kg 220.00
5.84
cum
0.30 1650.38
cum
0.60 1263.17
cum
0.45
879.24
kl
1.20
103.00
Hour
1.00
338.60
hour
0.13

1284.80
495.11
757.90
395.66
123.60
338.60
0.00

S.
No

Description

c. Labour
Mason 1st class
Mazdoor Unskilled
20 % on Labour

Unit

Quantit
y

Rate

day
day

0.10
1.39

420.00
320.00

d) Form work @ 10% on cost of


material, labour and machinery

4377.82
596.04

Rate per one cum

4973.86

RCC M- 20 Nominal mix 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,
for culvert bed blocks and slabs
a) Material
Kg 350.00
5.84
2044.00
Cement
Cum
0.45
879.24
395.66
Coarse sand
Cum
0.90 1650.38
1485.34
20mm aggregates graded metal
b) Labour
Mason I class
Mazdoor (Unskilled)
Add 20% Mpl. Allowance
c) Machinery
Mechanical concrete mixer 0.40/0.26
cum capacity
Generator 33KVA
d) Form work @10% on cost of material,
labour and machinery
Over head &
Rate/ 1 cum

42.00
444.80
97.36
3979.83
397.98

Contractor profit 13.615%

Amount

contractors

profit

day
day

0.10
1.39

420.00
320.00

42.00
444.80
97.36

hour
hour

1.00
0.40

338.60
0.00

338.60
0.00
4847.76
484.78
5332.54
726.02
6058.56

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 (BLDCSTN-2-18)
Unit = t
(a) Material
HYSD bars including 5 per cent for
t
1.05 33000.0 34650.00
overlaps and wastage
Binding wire (Item NO.3, P.No.11)
kg
6
70.00
420.00

S.
No

Description

Quantit
y

Rate

10
10

490.00
320.00

Rs

50.89

/1 Kg

kg
cum

360
1.05

5.84
946.24

2102.40
993.55

320.00

64.00
12.80
3172.75

Unit

(b) Labour for cutting, bending, shifting


to site, tying and placing in position
Blacksmith / Bar bender
day
Mazdoor (Unskilled)
day
Labour on 20%
Contract Profit 13.615%
Rate per

a)

1 Kg

PLASTERING
Cement Mortar (1 : 4)
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
20% on Labour
Rate per one Cum

4900.00
3200.00
1620.00
44790.00
6098.16
50888.16

day

0.2

Plastering with CM (1:4), 12 mm thick including cost and conveyance of all


materials and labour charges etc., (page No.680)
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:4)
B. LABOUR:
Mason 1st class
Mazdoor (unskilled)
Labour on 20 %

cum

0.15

3172.75

475.91

day

0.6

420.00

252.00

day

0.96

320.00

307.20
111.84
1146.95
156.16
1303.11
130.31

contractor profit 13.615%


Rate per 10 Sqm
Rate per 1 Sqm
9

Amount

Carting away of excavated earth/ debris to a lead of 1 Km. The rate


including conveyance charges, labour charges for loading, unloading, etc.,
complete as directed by the departmental officer in charge of the work
Conveyance for 1 Km

Cum

1.00

31.50

31.50

Conveyance for 2 Km

Cum

1.00

44.10

44.10

Conveyance for 3 Km

Cum

1.00

58.67

58.67

Assistant Engineer

Deputy Executive Engineer

S.
No

Description
Ramachandrapuram Municipality

Quantit
Rate
Amount
y
Ramachandrapuram Municipality
Unit

SEIGNIORAGE CHARGES
###HBG Metal

PCC 1:4:8

65.00 Cum X 0.90 58.50

PCC 1:3:6

150.00 Cum X 0.90 ###

RCC M20

9.00 Cum X 0.90

8.10

PCC M30

0.00 Cum X 0.90

0.00
### Cum X### /1 Cum =

###

###

Sand

PCC 1:4:8

65.00 Cum X 0.45 29.25

PCC 1:3:6

150.00 Cum X 0.45 67.50

RCC M20

9.00 Cum X 0.45

4.05

Filling Sand

100.00 Cum

###

Plastering
1:4, 12mm
thick

### Sqm

### 21.30
### Cum X###/1 Cum =

###
###

Say Rs.

###