Вы находитесь на странице: 1из 56

ELURU MUNICIPAL CORPORATION

Name of work: Renovation of bathing ghat on north side of K.E.canal near

Estimate Amount Rs : 3,15,0

DETAILED
S.No Description of Work

No.

CUM ABSTRACT ESTIMATE


B

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

Drilling of Augar Bore Piles of 300 mm dia SUR/ DUR piles


2

including all cost and conveyance of all materials and


labour charges and all incidental charges etc., complete as
per SS and as directed by the departmental authorities

100

bags

100.00

25.60

4 Balling out of water with oil engine driven pump set


including hire , fuel charges , wages of draiver , helper etc,
3days & 6hr

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

b) for plinth beams

/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

for Electric light pole


1
fixing

0.60

0.60

0.50

0.18

for Electric light pole


1
fixing

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

b) for plinth beams

7.85

0.92

7.22

10.15

0.92

9.34
say

12.61

152.67

Supplying,fitting and placing HYSD bar reinforcement as


per drawings and techinical specifications for bars below
8 36mm dia including over laps and wastage where they are
not welded @ 90kgs/ 1Cum
1

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

Flooring with vitrified tiles of size not less than 795x795x8


mm regular finished normal colour 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
9
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.
for steps

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

for ghat walls

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

for interlocking tiles


Kerbwall

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

Flooring with high strength inter locking designer pavers of


60mm thick of M40 Grade of which top 12mm shall be
color pigmentaion with imported colors and white cement
to get reflected glazing set over the 50mm thick sand bed
with hand roller compaction with joint neatly in
homogenious or hetrogenious pattern as the color and
12 pattern shall be as par the drawings furnished by the
architect,including cost of all materials like cement,sand
water and tiles etc., complete, including seigniorage
charges etc., complete for finished item of work(red and
yellow colors)
1

9.10

3.00

27.30

7.35

2.40

17.64
44.94
Say

45.00

1132.57
sub total

13 Provision for VAT Tax @ 5%


14 Provision for Labour Cess @ 1%

15 Provision for unforeseen items

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

ELURU MUNICIPAL CORPORATION

Name of work: Renovation of bathing ghat on north side of K.E.canal near .

Estimate Am

DETAILED
S.No Description of Work

No.

CUM ABSTRACT ESTIMATE


B

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

3days & 6hr

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

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
1) for steps

4.50

4.10

0.10

1.85

S.No Description of Work


2

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

Flooring with vitrified tiles of size not less than 795x795x8 mm


regular finished normal colour 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
9
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.
for steps

10

37.00

3.7
Say

40.00

S.No Description of Work

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

Flooring with high strength inter locking designer pavers of


60mm thick of M40 Grade of which top 12mm shall be color
pigmentaion with imported colors and white cement to get
reflected glazing set over the 50mm thick sand bed with hand
roller compaction with joint neatly in homogenious or
12 hetrogenious pattern as the color and pattern shall be as par
the drawings furnished by the architect,including cost of all
materials like cement,sand water and tiles etc., complete,
including seigniorage charges etc., complete for finished item
of work(red and yellow colors)
1

11.00

2.50

55.00
Say

55.00

sub total

S.No Description of Work

Content

Rate

Per

9
Say

13 Provision for VAT Tax @ 5%


14 Provision for Labour Cess @ 1%

15 Provision for unforeseen items

No.

Total

ICIPAL CORPORATION

hat on north side of K.E.canal near .


Estimate Amount Rs :

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

ELURU MUNICIPAL CORPORATION

Name of work: Renovation of bathing ghat on north side of K.E.can


Gollayagudem in 21 div

Estimate A

DETAILED
S.No Description of Work

No.

CUM ABSTRACT ESTIMATE


B

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

3days & 6hr

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

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
1) for steps

12.50

3.80

0.10

S.No Description of Work


2

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

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

0.60

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

Flooring with vitrified tiles of size not less than 795x795x8 mm


regular finished normal colour 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
9
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.
for steps

12.5

43.75

3.5
Say

44.00

S.No Description of Work

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

Flooring with high strength inter locking designer pavers of


60mm thick of M40 Grade of which top 12mm shall be color
pigmentaion with imported colors and white cement to get
reflected glazing set over the 50mm thick sand bed with hand
roller compaction with joint neatly in homogenious or
12 hetrogenious pattern as the color and pattern shall be as par
the drawings furnished by the architect,including cost of all
materials like cement,sand water and tiles etc., complete,
including seigniorage charges etc., complete for finished item
of work(red and yellow colors)
1

10.50

2.50

26.25
Say

27.00

sub total
Say

S.No Description of Work

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

hing ghat on north side of K.E.canal near


Estimate Amount Rs :

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

ELURU MUNICIPAL CORPORATION

Name of work: Renovation of bathing ghat on north side of K.E.canal near


colony park.
Estimate Amount Rs :

DETAILED
S.No Description of Work

No.

CUM ABSTRACT ESTIMATE


B

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.

3days & 6hr

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

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
1) for steps

10.00

4.00

0.10

S.No Description of Work


2

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

Flooring with vitrified tiles of size not less than 795x795x8 mm


regular finished normal colour 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
9
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.
for steps

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

S.No Description of Work


2
for walls

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

Flooring with high strength inter locking designer pavers of


60mm thick of M40 Grade of which top 12mm shall be color
pigmentaion with imported colors and white cement to get
reflected glazing set over the 50mm thick sand bed with hand
roller compaction with joint neatly in homogenious or
12 hetrogenious pattern as the color and pattern shall be as par
the drawings furnished by the architect,including cost of all
materials like cement,sand water and tiles etc., complete,
including seigniorage charges etc., complete for finished item
of work(red and yellow colors)
1

11.00

2.50

55.00
Say

55.00

sub total
Say
13 Provision for VAT Tax @ 5%
14 Provision for Labour Cess @ 1%

15 Provision for unforeseen items

Total

ICIPAL CORPORATION

g ghat on north side of K.E.canal near poastal


Estimate Amount Rs : 3,15,000.00

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

of Comunity toilets for 3 seats for men and 3


in 38 th division under Swatch Bharath Program

ORIGINAL ESTIMATE

S.NO DISCRIPTION OF THE WORK


QTY

RATE

PER

REVISED ESTIMATE

AMOUNT

QTY

RATE

Drilling of Augar Bore Piles


of 230 . mm dia SUR piles
including all cost and
conveyance of all materials
and labour charges and all 28.00
incidental
charges
etc.,
complete as per SS and as
directed by the departmental
authorities

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

Filling in foundation trenches


as per drawing and technical
specification Clause 305.3.9
MORD & 304 MORTH for 13.00 1322.43 1 cum 17192.00
foundations
of
cc
drains/buildings using Stone
dust

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

RCC using M-30 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

a) For Piles
b) for Plinth bheem
c) for Colunms
d) for slab
e) for footings

2.60 4527.56 1 Cum 11772.00

5.68

4527.56

6.00 7231.91 1 Cum 43391.00


2.00
### 1 Cum 20040.00
1.10
### 1 Cum 11154.00
2.86 9257.05 1 Cum 26475.00

3.26
1.18
4.26
3.60

###
###
9257.05
8499.24

Brick masonary in CM (1:6)


with
traditional
size
23x11x7cm of second class
16.60 5443.25 1 Cum 90358.00
non modular bricks including
cost and conveyance of
material etc

37.38 5443.25

Plastering with CM (1:4)


12mm thick
using OPC
including
cost
and
140.00 136.72
conveyance of material and
labour etc for finished item of
work

Supplying,fitting and placing


HYSD bar reinforcement as
per drawings and techinical
specifications for bars below ###
36mm dia including over
laps and wastage where
they are not welded

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 11.00
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,

60.11

1 sqm

19141.00 398.03 136.72

102187.00

905.46 1 Sqm 9960.00

60.11

66.71

905.46

Providing skirting to internal


walls to 15 cm height/risers
of steps with ceramic tiles
7.30 mm thick length equal
to flooring stones, set over
base coat of CM (1:3) 12
mm thick with cement slurry
of honey like consistency
spread at the rate of 3.30
10 kgs per sqm and jointed with 27.00
white cement paste mixed
with pigment of matching
shade to full depth, including
cost of all materials like tiles,
cement, sand and water etc.,
complete
including
seigniorage charges, etc.,
complete for finished item of
work,

11

905.46 1Cum 24447.00

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

Supply and fixing of 50 mm


thick
RCC
Jollies
of
approver size and design
from roofslab including cost
12 and conveyance of all 1.08
materials including all labour
charges for fixing
etc.,
complete and as directed by
the departmenta.authorities

427.50 1sqm

462.00

0.54

427.50

Supply and fixing of wooden


framed and
PVC Sheet
door (700 x 1800mm)
including cost of wooden
reapers, butt hinges, Tower
13 bolts, Aldrops and all other 6.00
wind
appliances
etc.
complete for finished item of
Work (Note: The Design of
Door shall be approved by
Dept. before Delivery)

supply ,delivery and fixing of


110
mm dia PVC SWR
pipes prince/sudhakar or any
ISI brand including fixing
14 with raised PVC clamps and 30.00
specials like bends tea etc;
as per site conditions & As
per
directed
by
the
departmental authorties.

2600.00 1Cum 15600.00

369.93

1Rmt

Supply and fixing of Orissa


Pan White glazed W.C. 1st
quality
ISI
marked
confirming to IS : 2556 - pert
-3-1981 with "P" or "S" trap
15
Hindware / Parryware /
Neycer - ISI mark : 580mm x
440mm including labour
charges etc., complete item
136-P 91 and SSR

6.00 1514.00 Nos

Supply and fixing of 12.7 mm


N.P bib Tops /pillar taps of
16
PVc /PP including fixing etc..
Complete of approved make

8.00

50.00

Supply and fixing gate valve


as per ISI 778 Class indian
17
make heavy type - 15 mm
NB

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

c) 1/4" dia NB (or) OD : 28.61

Supply, delivery and fixing of


3/20 (2.5 Sq.mm) flexible
19 copper wire
including all 10.00
taxes
and all labaour
charges etc., complete.

50.00

500.00

5.00

200.00

1000.00

Supply, delivery and fixing of


36 W /40 W 4'long patty
type Tube light fixture along
with 40W choke, 40 W tube
21
3.00
and starter light of ISI make
including all taxes and all
labaour
charges
etc.,
complete.

320.00

960.00

Wiring with flexible copper


wire including fixing of celing
rose / holder with 6 Amps
switch control on common
20 board and wiring complete
including all materials and all
labour
charges
etc.,
complete as directed by the
dept authorites.

Supply, delivery and fixing of


C.I man hole covers of size
22 0.60 x 0.60 m including all
taxes
and all labaour
charges etc., complete

2.00 2700.00

Supply, delivery and fixing of


1.0 HP Motor including all
23 taxes
and all labaour 1.00
charges etc., complete of
Texmo Make.

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

Laying of VCC (1:3:6) using


20 mm (SS-5) graded HBG
m/c metal and OPC, coarse
and
fine
aggregates
conforming
to
IS:383
25
including cost & conveyance
of all materials, labour
charges, machine mixing,
vibration, centering, laying in
position, curing for 21 days

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

Providing impervious coat to


exposed RCC roof slab
surface with CM(1:3), 20mm
thick with 1kg of water proof
compound per bag of
cement laid over roof when
it is green including cost of
all materials, seigniorage
charges,
excluding
28 conveyance
charges
of
materials and including all
operational, incidental and
labour charges for mixing
mortar, laying, rendering
smooth and thread lining,
curing, rounding off junctions
of wall and slab etc,,
complete for finished item of
work

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

eats for men and 3 seats for women at yetigattu


tch Bharath Programme.
EST RS : 8,40,000/REVISED ESTIMATE

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

Оценить