NREGS (ZP) FUNDS

DISTRICT: GUNTUR CIRCLE: GUNTUR

DIVISION: GUNTUR SUB- DIVN. MANGALAGIRI

DETAILED CUM ABSTRACT ESTIMATE

Name of the Work : Metalling the road from Khaja to Pedavadlapudi in

Mangalagiri(M)

ESTIMATE COST Rs. 2033039.00

MANDAL MANGALAGIRI

ASSEMBLY CONSTITUENCY MANGALAGIRI

PARLIAMENT CONSTITUENCY GUNTUR

PANCHAYAT RAJ ENGINEERING DEPARTMENT

 Conveyance of RCC Conveyance of RCC
Pipes for 450mm Pipes for 600mm
Lead Conveyance Collars Lead Conveyance Collars
1 33.80 1 55.40
2 33.80 2 55.40
3 33.80 3 55.40
4 33.80 4 55.40
5 33.80 5 55.40
6 35.00 6 57.90
7 36.20 7 60.40
8 37.40 8 62.90
9 38.60 9 65.40
10 39.80 10 67.90
11 41.00 11 70.40
12 42.20 12 72.90
13 43.40 13 75.40
14 44.60 14 77.90
15 45.80 15 80.40
16 47.00 16 82.90
17 48.20 17 85.40
18 49.40 18 87.90
19 50.60 19 90.40
20 51.80 20 92.90
21 53.00 21 95.40
22 54.20 22 97.90
23 55.40 23 100.40
24 56.60 24 102.90
25 57.80 25 105.40
26 59.00 26 107.90
27 60.20 27 110.40
28 61.40 28 112.90
29 62.60 29 115.40
30 63.80 30 117.90
31 65.00 31 120.40
32 66.20 32 122.90
33 67.40 33 125.40
34 68.60 34 127.90
35 69.80 35 130.40
36 71.00 36 132.90
37 72.20 37 135.40
38 73.40 38 137.90
39 74.60 39 140.40
40 75.80 40 142.90
41 77.00 41 145.40
42 78.20 42 147.90
43 79.40 43 150.40
44 80.60 44 152.90
45 81.80 45 155.40
46 83.00 46 157.90
47 84.20 47 160.40
48 85.40 48 162.90
49 86.60 49 165.40
50 87.80 50 167.90
 Conveyance of RCC
Pipes for 900mm
Lead Conveyance Collars
1 96.90
2 96.90
3 96.90
4 96.90
5 96.90
6 102.50
7 108.10
8 113.70
9 119.30
10 124.90
11 130.50
12 136.10
13 141.70
14 147.30
15 152.90
16 158.50
17 164.10
18 169.70
19 175.30
20 180.90
21 186.50
22 192.10
23 197.70
24 203.30
25 208.90
26 214.50
27 220.10
28 225.70
29 231.30
30 236.90
31 242.50
32 248.10
33 253.70
34 259.30
35 264.90
36 270.50
37 276.10
38 281.70
39 287.30
40 292.90
41 298.50
42 304.10
43 309.70
44 315.30
45 320.90
46 326.50
47 332.10
48 337.70
49 343.30
50 348.90
 Common SSR 08-09 Common SSR 08-09 Common SSR 08-09
I class mason 224.00 1 No EARTH WORK 11.2mm HBG MC Chips
II class mason 206.00 1 No Earth work 20- A 335.00 13.2mm HBG MC Chips
Mazdoor 170.00 1 No Conveyance 25.00 239.00 20mm HBG MC Chips
Importation of labour & MCA 20.00 Consolidation Ch 200.00 22.4mm HBG MC Chips
Refilling of Earth Charges 140.00 10 cum Deduct element Hir 51.76 40-45mm HBG Metal
Earh work rate 20 B 37.50 10 cum Add element Hir 51.76 40mm HBG Metal
20 A & 20 B diff 35.00 10 cum Diff of 20-A & B 35.00 40mm HBG Metal ( SS 5 )
Machine mixing charges 45.00 cum Stacking & loading #REF! 60-63mm HBG metal
Vibration charges 43.00 cum Unloading charges #REF! 65mm HBG metal
Motar mixing charges 28.00 cum Gravel spreadin ch 37.50 6mm HBG MC Chips
Fabrication Charges 9.00 Kg Gravel consolidation 5.18 75mm HBG Metal
Sand filling Charges 140.00 10 cum Conveyance 3.00 112.00 Accoproof Cement
Centering Roof slab cent charges 169.00 Sqm E.W by machinery 162.40 Country Btricks 23 x 11 x 7
Deck slab cent charges 1550.00 cum Seigniorage Charges 20.00 Enamel paint
Plinth beam 1071.00 cum ROLLER HIRE CHARGES Gravel
Lintels & Sunshades 138.00 Sqm Quarry Rubbish
Columns 1587.00 cum Sand for filling
Beams 'L' & 'T' 1509.00 cum Sand for mortar
Footiings & Bed blocks 715.00 cum Snowcem paint
GI Sheet 60.00 Kg Stone dust
Country Wood 35783.00 cum White Cement
Culvert slabs 3.00mts above 829.00 cum Cement 3600
Culvert slabs 3.00mts below 615.00 cum Smooth roller hire charges per hour 297.00 Steel
Mass concrete piers,well caps 850.00 cum Vibratory Roller hire charges per hour 994.00 Fly Ash
CC Pavements 160.00 sqm Blasting Charges 70 Synthetic Enamel Paint
Beams 2000.00 cum Impervious water Proofing
Piers/Abutments/wing wall/steining/well curbs/well cum
Hand rails 2200.00 cum
Doors Labour Charges 473.00 cum
Windows Labour Charges 601.00 cum
GI Sheet Doors 193.00 Sqm
Bailing out water E.W 150.33 cum

Common SSR 08-09 Common SSR 08-09

Kms EARTH EARTH Kms Sand Metal Bricks Fly Ash
0.5 20.12 0.250 50.00 0.50 20.12 17.68 234.00 113.60
1.00 20.12 1.00 20.12 17.68 240.00 115.30
2.00 28.15 2.00 28.15 24.78 248.00 119.90
3.00 37.55 3.00 37.55 37.55 256.00 125.00
4.00 45.59 4.00 45.59 45.59 264.00 129.60
5.00 53.64 5.00 53.64 53.64 272.00 134.10
6.00 61.69 6.00 61.69 61.69 293.00 145.80
 7.00 69.74 7.00 69.74 69.74 303.00 149.60
8.00 77.79 8.00 77.79 77.79 309.00 155.00
9.00 85.84 9.00 85.84 85.84 317.00 159.30
10.00 93.89 10.00 93.89 93.89 326.00 164.80
11.00 101.94 11.00 101.94 101.94 336.00 169.80
12.00 109.99 12.00 109.99 109.99 344.00 174.20
13.00 118.04 13.00 118.04 118.04 350.00 179.40
14.00 126.09 14.00 126.09 126.09 359.00 183.60
15.00 134.14 15.00 134.14 134.14 368.00 189.00
16.00 142.19 16.00 142.19 142.19 377.00 193.10
17.00 150.24 17.00 150.24 150.24 385.00 197.70
18.00 158.29 18.00 158.29 158.29 392.00 202.60
19.00 166.34 19.00 166.34 166.34 401.00 207.20
20.00 174.39 20.00 174.39 174.39 410.00 213.40
21.00 182.44 21.00 182.44 182.44 421.00 218.00
22.00 190.49 22.00 190.49 190.49 432.00 222.60
23.00 198.54 23.00 198.54 198.54 443.00 227.20
24.00 206.59 24.00 206.59 206.59 454.00 231.80
25.00 214.64 25.00 214.64 214.64 465.00 236.40
26.00 222.69 26.00 222.69 222.69 476.00 241.00
27.00 230.74 27.00 230.74 230.74 487.00 245.60
28.00 238.79 28.00 238.79 238.79 498.00 250.20
29.00 246.84 29.00 246.84 246.84 509.00 254.80
30.00 254.89 30.00 254.89 254.89 520.00 259.40
31.00 261.60 31.00 261.60 261.60 531.00 263.30
32.00 268.31 32.00 268.31 268.31 542.00 267.20
33.00 275.02 33.00 275.02 275.02 553.00 271.10
34.00 281.73 34.00 281.73 281.73 564.00 275.00
35.00 288.44 35.00 288.44 288.44 575.00 278.90
36.00 295.15 36.00 295.15 295.15 586.00 282.80
37.00 301.86 37.00 301.86 301.86 597.00 286.70
38.00 308.57 38.00 308.57 308.57 608.00 290.60
39.00 315.28 39.00 315.28 315.28 619.00 294.50
40.00 321.99 40.00 321.99 321.99 630.00 298.40
41.00 328.70 41.00 328.70 328.70 641.00 302.30
42.00 335.41 42.00 335.41 335.41 652.00 306.20
43.00 342.12 43.00 342.12 342.12 663.00 310.10
44.00 348.83 44.00 348.83 348.83 674.00 314.00
45.00 355.54 45.00 355.54 355.54 685.00 317.90
46.00 362.25 46.00 362.25 362.25 696.00 321.80
47.00 368.96 47.00 368.96 368.96 707.00 325.70
48.00 375.67 48.00 375.67 375.67 718.00 329.60
49.00 382.38 49.00 382.38 382.38 729.00 333.50
50.00 389.09 50.00 389.09 389.09 740.00 337.40
51.00 395.80 51.00 395.80 395.80 750.00 341.30
52.00 402.51 52.00 402.51 402.51 760.00 345.20
53.00 409.22 53.00 409.22 409.22 770.00 349.10
54.00 415.93 54.00 415.93 415.93 780.00 353.00
55.00 422.64 55.00 422.64 422.64 790.00 356.90
56.00 429.35 56.00 429.35 429.35 800.00 360.80
57.00 436.06 57.00 436.06 436.06 810.00 364.70
58.00 442.77 58.00 442.77 442.77 820.00 368.60
59.00 449.48 59.00 449.48 449.48 830.00 372.50
60.00 456.19 60.00 456.19 456.19 840.00 376.40
61.00 462.90 61.00 462.90 462.90 850.00 380.30
62.00 469.61 62.00 469.61 469.61 860.00 384.20
63.00 476.32 63.00 476.32 476.32 870.00 388.10
64.00 483.03 64.00 483.03 483.03 880.00 392.00
65.00 489.74 65.00 489.74 489.74 890.00 395.90
66.00 496.45 66.00 496.45 496.45 900.00 399.80
67.00 503.16 67.00 503.16 503.16 910.00 403.70
68.00 509.87 68.00 509.87 509.87 920.00 407.60
69.00 516.58 69.00 516.58 516.58 930.00 411.50
70.00 523.29 70.00 523.29 523.29 940.00 415.40
71.00 530.00 71.00 530.00 530.00 950.00 419.30
72.00 536.71 72.00 536.71 536.71 960.00 423.20
73.00 543.42 73.00 543.42 543.42 970.00 427.10
74.00 550.13 74.00 550.13 550.13 980.00 431.00
75.00 556.84 75.00 556.84 556.84 990.00 434.90
76.00 563.55 76.00 563.55 563.55 1000.00 438.80
77.00 570.26 77.00 570.26 570.26 1010.00 442.70
78.00 576.97 78.00 576.97 576.97 1020.00 446.60
79.00 583.68 79.00 583.68 583.68 1030.00 450.50
80.00 590.39 80.00 590.39 590.39 1040.00 454.40
81.00 597.10 81.00 597.10 597.10 1050.00 457.70
82.00 603.81 82.00 603.81 603.81 1060.00 461.00
83.00 610.52 83.00 610.52 610.52 1070.00 464.30
84.00 617.23 84.00 617.23 617.23 1080.00 467.60
85.00 623.94 85.00 623.94 623.94 1090.00 470.90
86.00 630.65 86.00 630.65 630.65 1100.00 474.20
87.00 637.36 87.00 637.36 637.36 1110.00 477.50
88.00 644.07 88.00 644.07 644.07 1120.00 480.80
89.00 650.78 89.00 650.78 650.78 1130.00 484.10
90.00 657.49 90.00 657.49 657.49 1140.00 487.40
91.00 664.20 91.00 664.20 664.20 1150.00 490.70
92.00 670.91 92.00 670.91 670.91 1160.00 494.00
93.00 677.62 93.00 677.62 677.62 1170.00 497.30
94.00 684.33 94.00 684.33 684.33 1180.00 500.60
95.00 691.04 95.00 691.04 691.04 1190.00 503.90
96.00 697.75 96.00 697.75 697.75 1200.00 507.20
 97.00 704.46 97.00 704.46 704.46 1210.00 510.50
98.00 711.17 98.00 711.17 711.17 1220.00 513.80
99.00 717.88 99.00 717.88 717.88 1230.00 517.10
100.00 724.59 100.00 724.59 724.59 1240.00 520.40
101.00 731.30 101.00 731.30 731.30 1250.00 523.50
102.00 738.01 102.00 738.01 738.01 1260.00 526.60
103.00 744.72 103.00 744.72 744.72 1270.00 529.70
104.00 751.43 104.00 751.43 751.43 1280.00 532.80
105.00 758.14 105.00 758.14 758.14 1290.00 535.90
106.00 764.85 106.00 764.85 764.85 1300.00 539.00
107.00 771.56 107.00 771.56 771.56 1310.00 542.10
108.00 778.27 108.00 778.27 778.27 1320.00 545.20
109.00 784.98 109.00 784.98 784.98 1330.00 548.30
110.00 791.69 110.00 791.69 791.69 1340.00 551.40
111.00 798.40 111.00 798.40 798.40 1350.00 554.50
112.00 805.11 112.00 805.11 805.11 1360.00 557.60
113.00 811.82 113.00 811.82 811.82 1370.00 560.70
114.00 818.53 114.00 818.53 818.53 1380.00 563.80
115.00 825.24 115.00 825.24 825.24 1390.00 566.90
116.00 831.95 116.00 831.95 831.95 1400.00 570.00
117.00 838.66 117.00 838.66 838.66 1410.00 573.10
118.00 845.37 118.00 845.37 845.37 1420.00 576.20
119.00 852.08 119.00 852.08 852.08 1430.00 579.30
120.00 858.79 120.00 858.79 858.79 1440.00 582.40
121.00 865.50 121.00 865.50 865.50 1450.00 585.50
122.00 872.21 122.00 872.21 872.21 1460.00 588.60
123.00 878.92 123.00 878.92 878.92 1470.00 591.70
124.00 885.63 124.00 885.63 885.63 1480.00 594.80
125.00 892.34 125.00 892.34 892.34 1490.00 597.90
126.00 899.05 126.00 899.05 899.05 1500.00 601.00
127.00 905.76 127.00 905.76 905.76 1510.00 604.10
128.00 912.47 128.00 912.47 912.47 1520.00 607.20
129.00 919.18 129.00 919.18 919.18 1530.00 610.30
130.00 925.89 130.00 925.89 925.89 1540.00 613.40
131.00 932.60 131.00 932.60 932.60 1550.00 616.50
132.00 939.31 132.00 939.31 939.31 1560.00 619.60
133.00 946.02 133.00 946.02 946.02 1570.00 622.70
134.00 952.73 134.00 952.73 952.73 1580.00 625.80
135.00 959.44 135.00 959.44 959.44 1590.00 628.90
136.00 966.15 136.00 966.15 966.15 1600.00 632.00
137.00 972.86 137.00 972.86 972.86 1610.00 635.10
138.00 979.57 138.00 979.57 979.57 1620.00 638.20
139.00 986.28 139.00 986.28 986.28 1630.00 641.30
140.00 992.99 140.00 992.99 992.99 1640.00 644.40
141.00 999.70 141.00 999.70 999.70 1650.00 647.50
142.00 1006.41 142.00 1006.41 1006.41 1660.00 650.60
143.00 1013.12 143.00 1013.12 1013.12 1670.00 653.70
144.00 1019.83 144.00 1019.83 1019.83 1680.00 656.80
145.00 1026.54 145.00 1026.54 1026.54 1690.00 659.90
146.00 1033.25 146.00 1033.25 1033.25 1700.00 663.00
147.00 1039.96 147.00 1039.96 1039.96 1710.00 666.10
148.00 1046.67 148.00 1046.67 1046.67 1720.00 669.20
149.00 1053.38 149.00 1053.38 1053.38 1730.00 672.30
150.00 1060.09 150.00 1060.09 1060.09 1740.00 675.40
151.00 1066.80 151.00 1066.80 1066.80 1750.00 678.50
152.00 1073.51 152.00 1073.51 1073.51 1760.00 681.10
153.00 1080.22 153.00 1080.22 1080.22 1770.00 683.70
154.00 1086.93 154.00 1086.93 1086.93 1780.00 686.30
155.00 1093.64 155.00 1093.64 1093.64 1790.00 688.90
156.00 1100.35 156.00 1100.35 1100.35 1800.00 691.50
157.00 1107.06 157.00 1107.06 1107.06 1810.00 694.10
158.00 1113.77 158.00 1113.77 1113.77 1820.00 696.70
159.00 1120.48 159.00 1120.48 1120.48 1830.00 699.30
160.00 1127.19 160.00 1127.19 1127.19 1840.00 701.90
 Initial Cost Stacking Net Rate
560.00 8.70 551.30
530.00 8.70 521.30
845.00 8.70 836.30
845.00 8.70 836.30
500.00 8.70 491.30
500.00 8.70 491.30
500.00 8.70 491.30
360.00 8.70 351.30
325.00 8.70 316.30
430.00 8.70 421.30
260.00 8.70 251.30
22.00 0.00 22.00
3100.00 0.00 3100.00
115.00 0.00 115.00
56.00 5.50 50.50
20.50 0.00 20.50
60.00 5.50 54.50
175.00 5.50 169.50
38.00 0.00 38.00
225.00 8.70 216.30
17.00 0.00 17.00
5184.00 0 5184.00
41500.00 0.00 41500.00
101.00 8.70 92.30
130.00 0.00 130.00
24.00 0.00 24.00

Gravel Loading Unloading Stacking seignorage

20.12 Sand 10.00 8.50 5.50 36.00 14.00
20.12 Metal 12.80 8.70 8.70 45.00 17.40
28.15 Bricks 25.00 20.00 10.00 35.00 30.00
37.55 Stone Dust 12.80 8.70 8.70 45.00 17.40
45.59 Gravel 10.00 8.50 5.50 33.00 14.00
53.64 Fly Ash 14.90 9.60 6.10 0.00 15.70
61.69
 69.74
77.79 DESCRIPTION OF ITEM UNIT RATE
85.84
93.89 CC CUM 505.88
101.94 RCC CUM 894.96
109.99 BM CUM 679.56
118.04 RR Masonry CUM 756.92
126.09 RR Masonry for well steening CUM 1027.68
134.14 Dry stone masonry for retaining walls CUM 373.24
142.19 Dry stone masonry for well steening CUM 450.70
150.24 Rough stone dry packing for revetment CUM 340.16
158.29 Rough stone dry packing for approns CUM 298.10
166.34 Gravel packing for revetment CUM 160.60
174.39 Plastering in CM 12mm thick 10 Sqm 446.34
182.44 Plastering in CM 20mm thick 10 Sqm 965.68
190.49 Pointing with Cm (1:3) to full depth of slab 10 Sqm 543.04
198.54 Pointing with Cm (1:3) to RR Masonry 10 Sqm 543.04
206.59 White washing with best shell lime two coats 10 Sqm 77.66
214.64 Best teak wood wrought put up to 2.0Mts CUM 4707.98
222.69 Flooring with Cuddapah slabs 10 Sqm 1100.68
230.74 Roofing with flat and pan tiles including teak 10 Sqm 1343.00
238.79 Mangolore tile roofing over flat tiles 10 Sqm 1343.00
246.84 Snowcem paint two coats 10 Sqm 315.70
254.89 Distempering two coats 10 Sqm 252.00
261.60 Sponge plastering two coats 12mm 10 Sqm 751.60
268.31 AC Sheet roofing 10 Sqm 1086.08
275.02
281.73
288.44 Piles D/U 0 Value
295.15 200 3.375 170.00 573.75
301.86 250 4.125 170.00 701.25
308.57 300 4.875 170.00 828.75
315.28 350 6.375 170.00 1083.75
321.99
328.70
335.41
342.12
348.83
355.54
362.25
368.96
375.67
382.38
389.09
395.80
402.51
409.22
415.93
422.64
429.35
436.06
442.77
449.48
456.19
462.90
469.61
476.32
483.03
489.74
496.45
503.16
509.87
516.58
523.29
530.00
536.71
543.42
550.13
556.84
563.55
570.26
576.97
583.68
590.39
597.10
603.81
610.52
617.23
623.94
630.65
637.36
644.07
650.78
657.49
664.20
670.91
677.62
684.33
691.04
697.75
704.46
711.17
717.88
724.59
731.30
738.01
744.72
751.43
758.14
764.85
771.56
778.27
784.98
791.69
798.40
805.11
811.82
818.53
825.24
831.95
838.66
845.37
852.08
858.79
865.50
872.21
878.92
885.63
892.34
899.05
905.76
912.47
919.18
925.89
932.60
939.31
946.02
952.73
959.44
966.15
972.86
979.57
986.28
992.99
999.70
1006.41
1013.12
1019.83
1026.54
1033.25
1039.96
1046.67
1053.38
1060.09
1066.80
1073.51
1080.22
1086.93
1093.64
1100.35
1107.06
1113.77
1120.48
1127.19
ID-34567 Davolio Nancy 5467
ID-16782 Fuller Andrew 3457 ID-16782
ID-4537 Leverling Janet 3355
ID-1873 Peacock Margaret 5176
ID-3456 Buchanan Steven 3453
ID-5678 Suyama Michael 428

3355
Janet

ID-4537 Leverling
3355
Janet
Design

Sand for Sand for

VILLAGE Metal Bricks Gravel Fly Ash
Mortar Filling

1 2 3 4 5 6 7
ATMAKURU 10.20 30.50 11.60 10.20 10.50 30.50
BETHAUDI 13.20 34.30 15.20 13.20 11.70 34.30
CHINAKAKANI 13.20 32.50 14.50 13.20 12.20 32.50
CHINAVADLAPUDI 12.70 35.50 14.00 12.70 17.30 35.50
KAZA 16.00 29.50 18.40 16.00 15.80 29.50
KRISHNAYAPALEM 8.50 30.20 15.50 8.50 6.50 30.20
KURAGALLU 17.80 37.60 19.60 17.80 16.20 37.60
NEERUKONDA 20.70 40.60 22.60 20.70 19.00 40.60
NOWLURU 13.40 34.70 15.40 13.40 9.20 34.70
NIDAMARRU 15.80 35.60 17.60 15.80 14.20 35.60
NUTAKKI 5.50 37.60 8.40 5.50 20.80 37.60
PEDAVADLAPUDI 10.20 33.90 15.50 10.20 14.20 33.90
RAMACHANDRAPURAM 2.50 35.60 12.10 2.50 12.60 35.60
YERRAPALEM 9.50 33.10 11.50 9.50 10.50 33.10
Design

Quarry
VILLAGE
Rubbish

8 1
10.50 ATMAKURU
11.70 BETHAUDI
12.20 CHINAKAKANI
17.30 CHINAVADLAPUDI
15.80 KAZA
6.50 KRISHNAYAPALEM
16.20 KURAGALLU
19.00 NEERUKONDA
9.20 NOWLURU
14.20 NIDAMARRU
20.80 NUTAKKI
14.20 PEDAVADLAPUDI
12.60 RAMACHANDRAPURAM
10.50 YERRAPALEM
 LEAD STATEMENT
Name of the Work : Metalling the road from Khaja to Pedavadlapudi in Mangalagiri(M)
Estt.Rs. 2033039.00
Sl. Discription of Item Name of Quarry Lead in KM Loading Add Add Initial Charges Deduct Deduct Total
No Charges Unloading Conveyance Seigniorage Stacking
Chrges Charges Charges Charges
1 2 3 4 5 6 7 8 9 10 11

1 9.5 to 4.75mm Ippatam 17.30 62.75 22.41 158.29 540.00 20.00 0.00 763.45

2 Gravel Ippatam 14.20 62.75 22.41 134.14 65.00 20.00 0.00 264.30

3 63-45mm HBG Ibrahimpatnam 33.90 71.91 35.96 281.73 590.00 45.00 0.00 934.60

4 40mm HBG Ibrahimpatnam 33.90 71.91 35.96 281.73 740.00 45.00 0.00 1084.60

5 20mm HBG Ibrahimpatnam 33.90 71.91 35.96 281.73 1170.00 45.00 0.00 1514.60

6 12mm HBG Ibrahimpatnam 33.90 71.91 35.96 281.73 975.00 45.00 0.00 1319.60

7 Sand for Mortar Krishna River 10.20 62.75 22.41 101.94 120.00 36.00 0.00 271.10

8 Sand for Filling Krishna River 10.20 62.75 22.41 101.94 100.00 36.00 0.00 251.10

9 Stone Dust Ibrahimpatnam 33.90 71.91 35.96 281.73 250.00 45.00 0.00 594.60

10 Cement Ibrahimpatnam 4.00 0.00 0.00 0.00 3600.00 0.00 0.00 3600.00

Certificates :
1. Certified that the leads mentioned above are nearest and correct to the best of my knowledge.
2. Certified that the metal is obtained by blasting.
3. Certified that the seigniorage charges and TOT charges are actually payable.

DY.EXECUTIVE. ENGINEER ASST.EXECUTIVE ENGINEER

PRSD,MANGALAGIRI MANDAL PARISHAD,MANGALAGIRI
 21

DATAS
Metalling the road from Khaja to Pedavadlapudi in Mangalagiri(M)
Estt.Rs. 2033039.00
Amount
S.No. Description Unit Quantity Rate Rs. Per
Rs.
1 2 3 4 5 6 7
JUNGLE CLEARANCE
1 RW01-Engaging USL for light bush clearance(Net Area)- (RSSR)
Rate as per Rural SSR Sqm 1.00 2.50 1 Sqm 2.50
2.50
2 RW07-Engaging Unskilled Labour for earth work excavation in ordinary soils AT SITE
with initial lead & initial lift and breaking clods and sectioning for formation of
embankment - (RSSR)

Rate as per Rural SSR Cum 1.00 43.75 1 cum 43.75

Labour charges for bracking clods and sectioning as per Rural SSR Cum 1.00 15.00 1 cum 15.00
TOTAL 58.75
3 RW14-Engaging USL for spreading of stable carted earth and sectioning to required
camber(RSSR)
Rate as per Rural SSR Cum 1.00 12.15 1 cum 12.15
TOTAL 12.15
4 RW15-Compaction of newly formed embankment in layers upto OMC to meet Chap-3-3
requirement of tables 300.1 and 300.2 as per technical specification (clause 301.5)
including conveyance of water using 8 to 10T Power Road Roller and skilled labour
charges . (CSSR)

Unit = cum
Taking output = 100 cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.52 170.00 1 cum 88.40
b) Machinery
Dozer D-50 for spreading @ 200 cum per hour hour 0.50 2,760.00 1 Hour 0.00
Motor grader for grading @ 200 cum per hour hour 0.50 2,600.00 1 Hour 1300.00
Water tanker 6 kl capacity hour 2.00 387.83 1 Hour 775.66
Three wheel 80-100 kN Static Roller hour 1.25 686.84 1 Hour 858.55
c) Material
Water kl 12.00 50.00 1 Kl 600.00
Add MAA @ 17.68
Cost for 100 cum = a+b+c+d+e (3 Wheel Roller) = 3640.29
Rate per cum = (a+b+c+d+e)/100 = 36.40
5 RW16-Supply and collection of well graded granular material (i.e. 66% of gravel having
stone aggregate of 9.5 mm to 4.75 mm size, and 34% of sand of size less than
2.6mm) with CBR not <15% and plasticity index <6% in soaked condition including
stacking to Departmental gauge for pre measurements as per MoRD standards for
Sub Base and Shoulders (CSSR)

Rate of Garevl as per CSSR Cum 0.66 264.30 1 cum 174.44

Rate of Sand as per CSSR Cum 0.34 251.10 1 cum 85.37
TOTAL 259.81
6 RW18-Engaging USL for spreading the collected well graded granular material and
sectioning for Sub Base and Shoulders (RSSR)
Rate as per Rural SSR Cum 1.00 12.15 1 cum 12.15
TOTAL 12.15
7 RW20-Compaction of collected well graded granular soil to OMC using 8-10T Power Chap-4-1(iii)
Road Roller to achieve CBR value not <15% and plasticity index <6% with required
waterings and keeping the rolled surface wet for a period of 15 days as per MORD
standards for Base(225mm loose to 150 mm compacted) and for Shoulders (CSSR)

Unit = cum
Taking output = 300 cum
b) Machinery
Motor Grader 110 HP @ 50 cum per hour hour 6.00 2,600.00 1 Hour 15600.00
Three wheel 80-100 kN static roller @ 10 cum per hour hour 30.00 686.84 1 Hour 20605.20
Tractor with Rotavator 25 cum per hour hour 12.00 345.00 1 Hour 4140.00
 22

Water tanker 6 kl capacity hour 3.00 387.83 1 Hour 1163.49

c) Material
Water kl 18.00 50.00 1 Kl 900.00
Cost for 300cum = a+b+c+d+e (3 Wheel Roller) = 42408.69
Rate per cum = (a+b+c+d+e)/300 = 141.36
8 RW21-Supply and collection of mixer of stone aggregates having 50% of 60-63mm
HBG metal , 46% of 40-45mm HBG metal and 4% of 19-22mm HBG metal including
cost ,conveyance, loading, unloading and stacking to departmental gauge for pre
measurements for WBM Grade-II surfaceas per MORD standards( 100mm Loose
thick)(CSSR)

Rate of Grading II as per CSSR Cum 1.00 934.60 1 cum 934.60

TOTAL 934.60
9 RW22-Engaging USL for Excavation of good gravel having plasticity index <6% AT
QUARRY and loading into Tractors for Blindage (RSSR)
Rate as per Rural SSR Cum 1.00 80.00 1 cum 80.00
TOTAL 80.00
10 RW23-Conveyance of gravel including Unloading and stacking to Departmental gauge
for pre measurements for Blindage of WBM Layer and for Protective layer(CSSR)

Rate as per SSR Cum 1.00 134.14 1 cum 134.14

Add loading and unloading charges (62.75+22.41) Cum 1.00 85.16 1 cum 85.16
TOTAL 219.30
11 RW24-Spreading the collected mixer of stone aggregates in uniform thicknesses and Chap-9-B-
good gravel for blindage, hand packing and rolling with 8-10T Power Road Roller in 2(i)
stages to proper grade and camber with required waterings and keeping the rolled
surface wet for a period of 15 days including brooming.(100mm loose to 75mm
compacted) (CSSR)

Unit = cum
Taking output = 360 cum
a)  Labour
Mate
Mazdoor (Skilled) day 12.08 224.00 1 No 2705.92
Mazdoor (Unskilled) day 250.00 170.00 1 No 42500.00
b) Machinery
Motor Grader 110 HP @ 50 cum per hour hour 6.00 0.00 1 Hour 0.00
Three wheel 80-100 kN static roller @ 10 cum per hour for Rural Area works hour 36.00 686.84 1 Hour 24726.24
Water tanker 6 kl capacity hour 24.00 387.83 1 Hour 9307.92
Water kl 144.00 50.00 1 Kl 7200.00
Add MAA @ 9041.18
Cost for 360 cum = a+b+c+d+e (3 Wheel Roller) = 95481.26
Rate per cum = (a+b+c+d+e)/360 = 265.23
12 RW27-Engaging USL for Spreading the collected good Gravel for Protective Carpet
(RSSR)
Rate as per Rural SSR Cum 1.00 12.15 1 cum 12.15
Add MAA @ 2.43
TOTAL 14.58
13 RW29-To and fro transporatation charges of 8-10T power road roller with lead upto 10
km.
Rate as per CSSR Km 10.00 686.84 3.50Km 1962.40
14 Painting two coats including primer coat after filling the surface with synthetic enamel Chap-10-6-i
paint in all shades on new, plastered / concrete surfaces as per drawing and Technical
Specification Clause 1701MORD.

Unit = sqm
Taking output = 40 sqm
a)  Labour
Mate day
Painter (1st Class) day 3.00 224.00 1 day 672.00
Painter Assistant day
Mazdoor (Unskilled) day 2.20 170.00 1 day 374.00
b) Material
Cement Primer as per specifications litre 3.00 125.00 1 litre 375.00
Paint conforming to requirement of Clause 1701.3.8 litre 6.00 180.00 1 litre 1080.00
 23

Add MAA @ 209.20

Cost for 40 sqm = a+b+c+d 2710.20
Rate per sqm = (a+b+c+d)/40 67.76
15 Printing new letter and figures of any shade with synthetic enamel paint black or any Chap-10-6-i
other approved colour to give an even shade as per drawings and Technical
Specification Clause 1701 MORD / 801 MORTH

English and Roman

Hyphens, commas and the like not to be measured and paid for.
Detail for 100 letters of 160 mm height, i.e. 1600 cm
Unit = per cm height per letter
a)  Labour
Mate day -
Painter 1st Class day 1.25 224.00 1 day 280.00
Painter Assistant
Mazdoor (Unskilled) day 0.57 170.00 1 day 96.90
b) Material
Paint litre 0.50 180.00 1 litre 90.00
Add MAA @ 75.38
Cost for 1600 cm = a+b+c+d 542.28
Rate per cm height per letter = (a+b+c+d)/1600 0.34

16 RW34-Supply and fixing of KM stones including painting and required lettering Chap-10-13-
ii

Unit = each
Taking output = 14 Nos.
Cost of Kilometer Stone No 14 300 1 No 4200.00
a) Excavation in soil for foundation cum 2.77 70.50 1 Cum 195.29
b) Painting two coats on concrete surface sqm 11.41 67.76 1 Sqm 773.14
c) lettering on km post (average 12 letters of 10 cm height each) per 1680.00 0.34 1 per 571.20
cm cm high
high per
per letter
letter

d)  Labour
Mate day
Mason (1st Class) day 1.00 224.00 1 day 224.00
Mazdoor (Unskilled) day 7.32 170.00 1 day 1244.40
Add MAA @ 293.68
e) Cost for 14 Nos. ordinary km stone = (a+b+c+d+e+f+g+h+i) 7501.71
Rate for each ordinary km stone = j/ 14 535.84
17 RW35-Supply and fixing of HM stones including painting and required lettering Chap-10-13-
iii

Unit = each
Taking output = 33 Nos.
Cost of Hectameter Stone No 33 160 1 No 5280.00
a) Excavation in soil for foundation cum 1.39 70.50 1 Cum 98.00
b) Painting two coats on concrete surface sqm 6.27 67.76 1 Sqm 424.86
c) lettering on km post (average 12 letters of 10 cm height each) per 330.00 0.34 1 per 112.20
cm cm high
high per
per letter
letter

d)  Labour
Mate day
Mason (1st Class) day 1.50 224.00 1 day 336.00
Mazdoor (Unskilled) day 7.34 170.00 1 day 1247.80
Add MAA @ 316.76
e) Cost for 33 Nos. 200 m stone = (a+b+c+d+e+f+g+h+i) 7815.62
Rate for each 200 m stone = j / 33 236.84
18 Painting on Steel Surfaces
 24

Providing and applying two coats of ready mix Enamel paint including primer coat of Chap-10-7-i
approved brand on steel surface after through cleaning of surface to give an even
shade as per drawing and Technical Specification Clause 1701MORD

Unit = sqm
Taking output = 10 sqm
a)  Labour
Mate day 0.25 224.00 1 day 56.00
Painter (1st Class) day 0.60 224.00 1 day 134.40
Mazdoor (Unskilled) day 0.40 170.00 1 day 68.00
b) Material
Red-oxide Primer as per specifications litre 0.60 100.00 1 litre 60.00
Paint ready mixed approved brand litre 1.25 180.00 1 litre 225.00
Add MAA 51.68
Cost for 10 sqm = a+b+c+d 595.08
Rate per sqm = (a+b+c+d)/10 59.51
19 RW36-Supply and fixing of MS name board of size 2’.6”x4’ including painting and
required lettering
40mm x 40mm x 5mm size angle sections (weight per Rm 3.0Kgs) RM 9.00 3 1 RM 27.00
4' x2'6"x4mm thick MS sheet (weight per Sqmt. Sqm 0.93 31.4 1 Sqm 29.20
COST OF STEEL MATERIAL
40mm x 40mm x 5mm size angle sections (weight per Rm 3.0Kgs) Kg 27.00 30 1 Kg 810.00
4' x2'6"x4mm thick MS sheet (weight per Sqmt. Kg 29.20 30 1 Kg 876.00
a)  Labour
Fabrication charges of steel Kg 56.20 12.00 1 Kg 674.40
Labour charges for fixing the board Kg 56.20 3.00 1 Kg 168.60
b) Earthwork excavation for fixing the name board Cum 0.09 70.50 1 Cum 6.35
c) CC (1:4:8) mix for fixing of the Name board Cum 0.09 2,252.58 1 Cum 202.73
d) Painting on Steel Surfaces Sqm 1.86 59.51 1 Sqm 110.69
Add MAA 168.60
Cost of Name of baord 3017.37
1 Laying of CC (1:4:8) using 40mm HBG metal including cost and Build-13
conveyance of all materials and labour charges and curing etc.,
complete
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 3.60 1 Kg 583.20
Coarse aggregate 40 mm cum 0.90 1084.60 1 Cum 976.14
Fine aggregate (Sand) cum 0.45 271.10 1 Cum 122.00
Seigniorage charges for C.A cum 0.90 0.00 1 Cum 0.00
Seigniorage charges for F.A cum 0.45 0.00 1 Cum 0.00
Water (including for curing) kl 1.20 50.00 1 Kl 60.00
B. LABOUR: 200.8
Mason 1st class day 0.10 224.00 1 Day 22.40
Mazdoor (unskilled) day 1.39 170.00 1 Day 236.30
Add MAA@ = 51.74
Grand Total = 2252.58

DY.EXECUTIVE. ENGINEER ASST. EXECUTIVE ENGINEER

PRSD,MANGALAGIRI MANDAL PARISHAD, MANGALAGIRI
 25

D A T A S - CD WORKS
Name of the Work :
Estt.Rs. ### 0
S.No. Description Unit Quantity Rate Rs. Per Amount Rs.

1 2 3 4 5 6 7
Excavation for Structures
1 Earth work excavation and depositing on bank with an initial lead
and lift in ordnary soils as per 20B and APDSS
Rate as per Rural SSR Cum 1.00 81.15 1 cum 81.15
Add MAA @ #N/A
TOTAL #N/A

2 Earth work excavation and depositing on bank with an initial lead

and lift in Hard soils as per 20B and APDSS
Rate as per Rural SSR Cum 1.00 85.00 1 cum 85.00
Add MAA @ #N/A
TOTAL #N/A

3 Earth work excavation and depositing on bank with an initial lead

and lift in soils mixture of Gravel and SDR soils as per 20B and
APDSS
Rate as per Rural SSR Cum 1.00 90.00 1 cum 90.00
Add MAA @ #N/A
TOTAL #N/A

4 Filling in foundation with sand including cost and conveyance and Chap-11-
labour charges 2(i)
Unit = cum
a)  Labour
Mate
Mazdoor (Unskilled) day 0.31 170.00 1 day 52.70
b) Material
Sand cum 1.00 251.10 1 Cum 251.10
c) Add MAA #N/A
Rate per cum = a+b+c+d #N/A

5 Laying of CC (1:4:8) using 40mm HBG metal including cost Build-13

and conveyance of all materials and labour charges and
curing etc., complete
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 3.60 1 Kg 583.20
Coarse aggregate 40 mm cum 0.90 1084.60 1 Cum 976.14
Fine aggregate (Sand) cum 0.45 271.10 1 Cum 122.00
Seigniorage charges for C.A cum 0.90 0.00 1 Cum 0.00
Seigniorage charges for F.A cum 0.45 0.00 1 Cum 0.00
Water (including for curing) kl 1.20 50.00 1 Kl 60.00
B. LABOUR: 200.8
Mason 1st class day 0.10 224.00 1 Day 22.40
Mazdoor (unskilled) day 1.39 170.00 1 Day 236.30
Add MAA@ = #N/A
Form Work @4%
Grand Total = #N/A
 26

6 Laying of CC (1:3:6) using 60% of 40mm HBG metal and 40% of Chap-11-
20mm HBG metal including cost and conveyance of all materials, 2(i)
labour charges , centering charges and curing etc., complete

Nominal mix 1:3:6

Unit = cum
(a) Material
Cement t 0.22 3600.00 1 Tonne 792.00
Coarse sand cum 0.45 271.10 1 Cum 122.00
40 mm aggregate cum 0.54 1,084.60 1 Cum 585.68
20mm aggregate cum 0.36 1,514.60 1 Cum 545.26
Water kl 1.20 50.00 1 Kl 60.00
(b) Labour
Mate day -
Mason (1st Class) day 0.10 224.00 1 No 22.40
Mazdoor (Unskilled) day 1.39 170.00 1 No 236.30
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum capacity fitted with water hour 0.40 200.80 1 Hour 80.32
measuring device and preferably also with load cell.
Water tanker 6 kl capacity hour 0.13 387.83 1 Hour 50.42
(d) Formwork @ 10% on cost of material, labour and 10.00% 249.44
machinery (a+b+c)
e&f) Add MAA = #N/A
Rate per cum = a+b+c+d+e+f = #N/A

7 Laying of VRCC (1:1.5:3) using 60% of 20mm HBG and 40% of Chap-1-
12mm HBG including cost and conveyance of all materials and 1(i)
labour charges, centering,curing etc., complete

Unit = cum
(a) Material
Cement t 0.44 3600.00 1 Tonne 1584.00
Coarse sand cum 0.45 271.10 1 Cum 122.00
20 mm aggregate cum 0.54 1514.60 1 Cum 817.88
12 mm aggregate cum 0.36 1319.60 1 Cum 475.06
(b) Labour
Mate day -
Mason (1st Class) day 0.10 224.00 1 No 22.40
Mazdoor (Unskilled) day 1.39 170.00 1 No 236.30
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hr / cum 0.40 200.80 1 Hour 80.32
(d) Formwork @ 20% on (a+b+c) 20.00% 667.59
e&f) Add MAA #N/A
Rate per cum = a+b+c+d+e+f #N/A

8 Laying and fixing of RCC NP3 pipes of 0.45Mts dia Chap-9-5

including labour charges etc., complete
Unit = m
Taking output = 7.5 m
(3 pipes of 2.5 m length each)
Upto 500 mm dia
a)  Labour
Mate day
Mason (1st Class) day 0.30 224.00 1 No 67.20
Mazdoor (Unskilled) day 2.51 170.00 1 No 426.70
b) Material
Sand at site cum 0.04 251.10 1 Cum 10.04
Cement at site t 0.036 3600.00 1 Cum 129.60
c&d) add MAA = #N/A
Cost for 15.0 m = a+b+c+d = #N/A
Rate per m = (a+b+c+d)/15 = #N/A
 27

9 Laying and fixing of RCC NP3 pipes of 0.60Mts dia Chap-9-3-

including labour charges etc., complete C

a)  Labour
Mate day
Mason (1st Class) 80% of 750mm dia Pippes day 0.15 224.00 1 No 33.60
Mazdoor (Unskilled) 80% of 750mm dia Pipes day 1.25 170.00 1 No 212.50
b) Material
Sand at site cum 0.024 251.10 1 Cum 6.03
Cement at site t 0.018 3600.00 1 Cum 64.80
c&d) add MAA = #N/A
Cost for 7.5 m = a+b+c+d = #N/A
Rate per m = (a+b+c+d)/7.5 = #N/A

10 Laying and fixing of RCC NP3 pipes of 0.90Mts dia Chap-9-3-

including labour charges etc., complete B
a)  Labour
Mate day
Mason (1st Class) day 0.25 224.00 1 No 56.00
Mazdoor (Unskilled) day 2.09 170.00 1 No 355.30
b) Material
Sand at site cum 0.04 251.10 1 Cum 10.04
Cement at site t 0.03 3600.00 1 Cum 108.00
c&d) add MAA = #N/A
Cost for 7.5 m = a+b+c+d = #N/A
Rate per m = (a+b+c+d)/7.5 = #N/A

11 Supply and delivery of RCC NP3 pipes 0.45Mts dia

including necessary collars and conveyance charges etc.,
complete
Cost of Pipes as per SSR RM 7.50 1,136.00 1 RM 8520.00
Add CED at 12% RM 7.50 136.32 1 RM 1022.40
Conveyance Charges RM 7.50 63.80 1 RM 478.50
Cost of Collars No 2.00 214.00 1 No 428.00
Add CED at 12% No 2.00 25.68 1 No 51.36
Cost for 7.50 RM = a+b+c+d = 10500.26
Rate per m = (a+b+c+d)/15 = 1400.03

12 Supply and delivery of RCC NP3 pipes 0.60Mts dia

including necessary collars and conveyance charges etc.,
complete
Cost of Pipes as per SSR RM 7.50 1,845.00 1 RM 13837.50
Add CED at 12% RM 7.50 221.40 1 RM 1660.50
Conveyance Charges RM 7.50 63.80 1 RM 478.50
Cost of Collars No 2.00 334.00 1 No 668.00
Add CED at 12% No 2.00 40.08 1 No 80.16
Cost for 7.50 RM = a+b+c+d = 16724.66
Rate per m = (a+b+c+d)/15 = 2229.95

13 Supply and delivery of RCC NP3 pipes 0.90Mts dia

including necessary collars and conveyance charges etc.,
complete
Cost of Pipes as per SSR RM 7.50 3,755.00 1 RM 28162.50
Add CED at 12% RM 7.50 450.60 1 RM 3379.50
Conveyance Charges RM 7.50 63.80 1 RM 478.50
Cost of Collars No 2.00 663.00 1 No 1326.00
Add CED at 12% No 2.00 79.56 1 No 159.12
Cost for 7.50 RM = a+b+c+d = 33505.62
Rate per m = (a+b+c+d)/15 = 4467.42
 28

14 Providing High Yield Strength Deformed steel bars (Fe 415 Chap-13-
garde as per IS 786 - 1970) for RCC works including cost 2-i
and conveyance of steel to site including fabrication
charges

Unit = tonne
(a) Material
HYSD bars including 5 per cent for overlaps and wastage t 1.05 31000.00 1 Tonne 32550.00
Binding wire kg 8.00 50.00 1 Kg 400.00
(b) Labour for cutting, bending, shifting to site, tying and
placing in position
Blacksmith / Bar bender day 3.00 224.00 1 No 672.00
Mazdoor (Unskilled) day 8.44 170.00 1 No 1434.80
Sundries on Material
(c) Add MAA = #N/A
Rate per t = a+b+c+d = #N/A

MORTARS
15 Cement Mortar (1 : 3)
Build-4
Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 4.30 1 Kg 2064.00
Sand (including 5% wastage) cum 1.05 271.10 1 Cum 284.66
Seigniorage charges for sand cum 1.05 0.00 1 Cum 0.00
B. MACHINERY
- Nil -
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 170.00 1 No 34.00
(d) Add MAA #N/A
Grand Total 2382.66

PLASTERING
16 Plastering with 12 mm thick in Cm (1:3) including cost and
conveyance of all materials, labour charges and curing
charges etc., complete Build-53

Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 2382.66 1 Cum 357.40
Seigniorage charges for F.A cum 0.15 0.00 1 Cum 0.00
B. LABOUR:
Mason 1st class day 0.60 224.00 1 No 134.40
Mazdoor (unskilled) day 0.96 170.00 1 No 163.20
Add MAA = #N/A
Grand Total = #N/A

17 Painting in white cement in two coats including cost and

conveyance of all materials and curing etc., complete Build-134
Unit: 10 sqm
A. MATERIALS :
Whiting / White Cement cum / kg 2.00 350.00 25 Kgs 28.00
Gum, conjee water, or prickly pear juice including necessary fire L.S
wood
B. LABOUR
Brick Layers / Painter day 0.210 224.00 1 No 47.04
Mazdoor (unskilled) day 0.320 170.00 1 No 54.40
Sundries including brushes, ladders, etc., 1.00% 1.01
Add MAA = #N/A
Total cost for 10 sqm #N/A

18 Bailing out water for CD works in execution of earth work

excavation for foundations below low water level
Rate as per Building SSR 1.00M to 2.00 M. Cum 1.00 130.00 1 Cum 130.00
 29

ASST. EXECUTIVE ENGINEER

MANDAL PARISHAD, THULLURU
 30

DETAILED CUM ABSTRACT ESTIMATE

Name of the Work : Metalling the road from Khaja to Pedavadlapudi in Mangalagiri(M)
Estt.Rs. 2033039.00
Sl. Description of item No Measurements Quantity Unit Rate (Rs.) Per Amount
L B D
1 2 3 4 5 6 7 8 9 10 11
1 RW01-Engaging USL for light bush clearance(Net Area)- (RSSR)
1 x 1 1000.00 1.00 1000.00 Sqm 2.50 1Sqm 2500
2 RW07 - Engaging Unskilled Labour for earth work excavation in
ordinary soils AT SITE with initial lead & initial lift and breaking
clods and sectioning for formation of embankment - (RSSR)
at 3.10Km 1 x 2 200.00 1.00 0.30 120.00 Cum 58.75 1 Cum 7050
3 RW15 - Compaction of newly formed embankment in layers upto
OMC to meet requirement of tables 300.1 and 300.2 as per
technical specification (clause 301.5) including conveyance of water
using 8 to 10T Power Road Roller and skilled labour charges .
(CSSR)
at 3.10Km 1 x 2 200.00 1.00 0.30 120.00 Cum 36.40 1 Cum 4368
4 RW16 - Supply and collection of well graded granular material (i.e.
66% of gravel having stone aggregate of 9.5 mm to 4.75 mm size,
and 34% of sand of size less than 2.6mm) with CBR not <15% and
plasticity index <6% in soaked condition including stacking to
Departmental gauge for pre measurements as per MoRD standards
for Sub Base. (CSSR)
From 2.00Km to 3.00 Km 1x1 1000.00 4.00 0.128 512.00 Cum
From 3.00Km to 3.50 Km 1x1 500.00 4.00 0.128 256.00 Cum
From 3.50Km to 4.00 Km 1x1 500.00 4.00 0.192 384.00 Cum
From 4.00Km to 4.65 Km 1x1 650.00 4.00 0.192 499.20 Cum
1651.20 Cum 259.81 1 Cum 129697
5 RW17 - Supply and collection of well graded granular material (i.e.
66% of gravel having stone aggregates of 9.5 mm to 4.75 mm size,
and 34% of sand of size less than 2.6mm) with CBR not <15% and
plasticity index <6% in soaked condition including stacking to
Departmental gauge for pre measurements as per MoRD standards
for Shoulders. (CSSR)
From 2.00Km to 3.00 Km 1x1 1000.00 1.00 0.192 192.00 Cum
From 3.00Km to 3.50 Km 1x1 500.00 1.00 0.192 96.00 Cum
From 3.50Km to 4.00 Km 1x1 500.00 1.00 0.192 96.00 Cum
From 4.00Km to 4.65 Km 1x1 650.00 1.00 0.192 124.80 Cum
508.80 Cum 259.81 1 Cum 132191
6 RW18 - Engaging Unskilled Labour for spreading the collected well
graded granular material and sectioning for Sub Base.(RSSR)
From 2.00Km to 3.00 Km 1x1 1000.00 4.00 0.128 512.00 Cum
From 3.00Km to 3.50 Km 1x1 500.00 4.00 0.128 256.00 Cum
From 3.50Km to 4.00 Km 1x1 500.00 4.00 0.192 384.00 Cum
From 4.00Km to 4.65 Km 1x1 650.00 4.00 0.192 499.20 Cum
1651.20 Cum 12.15 1 Cum 20062
7 RW19 - Engaging Unskilled Labour for spreading the collected well
graded granular material and sectioning for Shoulders (RSSR)

From 2.00Km to 3.00 Km 1x1 1000.00 1.00 0.192 192.00 Cum

From 3.00Km to 3.50 Km 1x1 500.00 1.00 0.192 96.00 Cum
From 3.50Km to 4.00 Km 1x1 500.00 1.00 0.192 96.00 Cum
From 4.00Km to 4.65 Km 1x1 650.00 1.00 0.192 124.80 Cum
508.80 Cum 12.15 1 Cum 6182
 31

1 2 3 4 5 6 7 8 9 10 11
8 RW20 - Compaction of collected well graded granular soil to OMC
using 8-10T Power Road Roller to achieve CBR value not <15%
and plasticity index <6% with required waterings and keeping the
rolled surface wet for a period of 15 days as per MoRD standards
for Base(225mm loose to 150 mm compacted) and for Shoulders
(CSSR)
From 2.00Km to 3.00 Km 1x1 1000.00 4.00 0.100 400.00 Cum
From 3.00Km to 3.50 Km 1x1 500.00 4.00 0.100 200.00 Cum
From 3.50Km to 4.00 Km 1x1 500.00 4.00 0.150 300.00 Cum
From 4.00Km to 4.65 Km 1x1 650.00 4.00 0.150 390.00 Cum
From 2.00Km to 3.00 Km 1x1 1000.00 1.00 0.150 150.00 Cum
From 3.00Km to 3.50 Km 1x1 500.00 1.00 0.150 75.00 Cum
From 3.50Km to 4.00 Km 1x1 500.00 1.00 0.150 75.00 Cum
From 4.00Km to 4.65 Km 1x1 650.00 1.00 0.150 97.50 Cum
1687.50 Cum 141.36 1 Cum 238545
9 RW21 - Supply and collection of mixer of stone aggregates having
50% of 60-63mm HBG metal , 46% of 40-45mm HBG metal and 4%
of 19-22mm HBG metal including cost, conveyance, loading,
unloading and stacking to departmental gauge for pre
measurements for WBM Grade-II surfaces per MORD standards
(100mm Loose thick)(CSSR)
From 2.00Km to 3.00 Km 1x1 1000.00 3.75 0.091 341.25 Cum
From 3.00Km to 3.50 Km 1x1 500.00 3.75 0.091 170.63 Cum
From 3.50Km to 4.00 Km 1x1 500.00 3.75 0.091 170.63 Cum
From 4.00Km to 4.65 Km 1x1 650.00 3.75 0.091 221.81 Cum
904.32 Cum 934.60 1 Cum 845177
10 RW24 - Spreading the collected mixer of stone aggregates in uniform
thicknesses and good gravel for blindage, hand packing and rolling with 8-
10T Power Road Roller in stages to proper grade and camber with required
waterings and keeping the rolled surface wet for a period of 15 days
including brooming.(100mm loose to 75mm compacted) (CSSR)

From 2.00Km to 3.00 Km 1x1 1000.00 3.75 0.075 281.25 Cum

From 3.00Km to 3.50 Km 1x1 500.00 3.75 0.075 140.63 Cum
From 3.50Km to 4.00 Km 1x1 500.00 3.75 0.075 140.63 Cum
From 4.00Km to 4.65 Km 1x1 650.00 3.75 0.075 182.81 Cum
745.32 Cum 265.23 1 Cum 197681
11 RW25 - Engaging Unskilled Labour for Excavation of good gravel having
plasticity index <6% AT QUARRY situated at a lead upto 5 Kms and
loading into Tractors for Protective Carpet(50 mm loose)(RSSR)
From 2.00Km to 3.00 Km 1x1 1000.00 3.75 0.050 187.50 Cum
From 3.00Km to 3.50 Km 1x1 500.00 3.75 0.050 93.75 Cum
From 3.50Km to 4.00 Km 1x1 500.00 3.75 0.050 93.75 Cum
From 4.00Km to 4.65 Km 1x1 650.00 3.75 0.050 121.88 Cum
496.88 Cum 12.15 1 Cum 6037
12 RW28 - Rolling Spreaded gravel for Protective carpet with 8-10T Power
Road Roller to proper grade and camber with required waterings and
keeping the rolled surface wet for a period of 15 days including brooming.
(50 mm loose to 38mm compacted) (CSSR)

From 2.00Km to 3.00 Km 1x1 1000.00 3.75 0.038 142.50 Cum

From 3.00Km to 3.50 Km 1x1 500.00 3.75 0.038 71.25 Cum
From 3.50Km to 4.00 Km 1x1 500.00 3.75 0.038 71.25 Cum
From 4.00Km to 4.65 Km 1x1 650.00 3.75 0.038 92.63 Cum
377.63 Cum 75.56 1 Cum 28534
13 RW29 - To and fro transporatation charges of 8-10T power road
roller with lead upto 10 km.
1x2 --- --- --- 2.00 No 1962.40 1 No 3925
14 RW35 - Supply and fixing of HM stones including painting and
required lettering
 32

1 2 3 4 5 6 7 8 9 10 11
1x5 --- --- --- 5.00 No 236.84 1 No 1184
15 RW36 - Supply and fixing of MS name board of size 2’.6”x4’
including painting and required lettering
1x1 --- --- --- 1.00 No 3017.37 1 No 3017

16 RW37 - Cost and Conveyance of Good gravel having plasticity index <6%
from QUARRY situated at lead beyond 5 kms including loading and
stacking to Departmental gauge for pre measurements for Blindage(CSSR).
(This item should be used only when the quarry is beyond 5 Kms)

From 2.00Km to 3.00 Km 1x1 1000.00 3.75 0.025 93.75 Cum

From 3.00Km to 3.50 Km 1x1 500.00 3.75 0.025 46.88 Cum
From 3.50Km to 4.00 Km 1x1 500.00 3.75 0.025 46.88 Cum
From 4.00Km to 4.65 Km 1x1 650.00 3.75 0.025 60.94 Cum
248.45 Cum 264.30 1 No 65665
17 RW38 - Cost and Conveyance of Good gravel having plasticity index <6%
from QUARRY situated at lead beyond 5 kms including loading and
stacking to Departmental gauge for pre measurements for Protective
Carpet(50 mm loose) (CSSR).(This item should be used only when the
quarry is beyond 5 Kms)

From 2.00Km to 3.00 Km 1x1 1000.00 3.75 0.050 187.50 Cum

From 3.00Km to 3.50 Km 1x1 500.00 3.75 0.050 93.75 Cum
From 3.50Km to 4.00 Km 1x1 500.00 3.75 0.050 93.75 Cum
From 4.00Km to 4.65 Km 1x1 650.00 3.75 0.050 121.88 Cum
496.88 Cum 264.30 1 No 131325

1823140

DY.EXECUTIVE ENGINEER ASST. EXECUTIVE ENGINEER

PRSD,MANGALAGIRI MANDAL PARISHAD, MANGALAGIRI
 33

SUB - ESTIMATE
Name of the Work :
Estt.Rs. 27.00 Lakhs
Name of the Sub-Work : Construction of Pipe Culvert at KM 1/2
Estt.Rs. #N/A
Sl. Description of item No Measurements Quantity Unit Rate Per Amount
L B D (Rs.)
1 2 3 4 5 6 7 8 9 10 11
1 Engaging Unskilled labour for earthwork excavation in ordinary
soils with an initial lead and lift for foundations
Under Pipes 1x1 7.50 1.20 1.30 11.70 Cum
For Body walls 1x2 5.00 1.50 1.30 19.50 Cum
31.20 Cum #N/A 1 Cum #N/A

2 Engaging Unskilled labour for earthwork excavation in hard soils

with an initial lead and lift for foundations
1x1 7.50 1.20 0.00 0.00 Cum #N/A 1 Cum #N/A
3 Engaging Unskilled labour for earthwork excavation in soils with
mixture of gravel and SDR (stone earth) with an initial lead and lift
for foundations
1x1 7.50 1.20 0.00 0.00 Cum #N/A 1 Cum #N/A
4 Laying of CC (1:4:8) using 40mm HBG metal including cost and
conveyance of all materials and labour charges and curing etc.,
complete
Under Pipes 1x1 7.50 1.20 0.30 2.70 Cum
For Body walls 1x2 5.00 1.50 0.30 4.50 Cum
7.20 Cum #N/A 1 Cum #N/A

5 Filling in foundation with sand including cost and conveyance and

labour charges
Under Pipes 1x1 7.50 1.20 0.30 2.70 Cum
For Body walls 1x2 5.00 1.50 0.30 4.50 Cum
7.20 Cum #N/A 1 Cum #N/A

6 Supply and delivery of RCC NP2 pipes 0.45Mts dia including

necessary collars and conveyance charges etc., complete
1x1 0.00 --- --- 0.00 RM #N/A 1 RM #N/A
7 Supply and delivery of RCC NP2 pipes 0.60Mts dia including
necessary collars and conveyance charges etc., complete
1x1 7.50 --- --- 7.50 RM 1400.03 1 RM 10500
8 Supply and delivery of RCC NP2 pipes 0.90Mts dia including
necessary collars and conveyance charges etc., complete

9 Supply and delivery of RCC NP3 pipes 0.45Mts dia including

necessary collars and conveyance charges etc., complete
1x1 0.00 --- --- 0.00 RM 1400.03 1 RM 0
10 Supply and delivery of RCC NP3 pipes 0.60Mts dia including
necessary collars and conveyance charges etc., complete
1x1 7.50 --- --- 7.50 RM 2229.95 1 RM 16725
11 Supply and delivery of RCC NP3 pipes 0.90Mts dia including
necessary collars and conveyance charges etc., complete
1x1 0.00 --- --- 0.00 RM 4467.42 1 RM 0
 34

1 2 3 4 5 6 7 8 9 10 11
12 Laying and fixing of RCC NP2 pipes of 0.45Mts dia including
labour charges etc., complete
1x1 0.00 --- --- 0.00 RM #N/A 1 RM #N/A
13 Laying and fixing of RCC NP2 pipes of 0.60Mts dia including
labour charges etc., complete
1x1 0.00 --- --- 0.00 RM #N/A 1 RM #N/A
14 Laying and fixing of RCC NP2 pipes of 0.90Mts dia including
labour charges etc., complete
1x1 0.00 --- --- 0.00 RM #N/A 1 RM #N/A

15 Laying and fixing of RCC NP3 pipes of 0.45Mts dia including

labour charges etc., complete
1x1 0.00 --- --- 0.00 RM #N/A 1 RM #N/A
16 Laying and fixing of RCC NP3 pipes of 0.60Mts dia including
labour charges etc., complete
1x1 7.50 --- --- 7.50 RM #N/A 1 RM #N/A
17 Laying and fixing of RCC NP3 pipes of 0.90Mts dia including
labour charges etc., complete
1x1 0.00 --- --- 0.00 RM #N/A 1 RM #N/A

18 Laying of CC (1:3:6) using 60% of 40mm HBG metal and 40% of

20mm HBG metal including cost and conveyance of all materials,
labour charges , centering charges and curing etc., complete
1x2 5.00 (1.50+0.45)/2 1.35 13.16 Cum
Deduct for Pipes 1x2 0.785 0.60 x 0.60 1.25 -0.71 Cum
12.45 Cum #N/A 1 Cum #N/A
19 Plastering with 12 mm thick in Cm (1:3) including cost and
conveyance of all materials, labour charges and curing charges
etc., complete
For Body Walls 1x2 5.00 --- 1.55 15.11 Sqm
1x2 0.785 0.60 x 0.60 --- -0.57 Sqm
14.54 Sqm #N/A 10 Sqm #N/A
20 Painting in white cement in two coats including cost and
conveyance of all materials and curing etc., complete
1x2 5.00 --- 1.55 15.11 Sqm
1x2 0.785 0.60 x 0.60 --- -0.57 Sqm
14.54 Sqm #N/A 10 Sqm #N/A

#N/A

ASST. EXECUTIVE ENGINEER

MANDAL PARISHAD, THULLURU
 35

SUB - ESTIMATE
Name of the Work :
Estt.Rs. 27.00 Lakhs
Name of the Sub-Work : Construction of Slab Culverts at KM 1/8 and KM 2/0
Clear Span : 1.20Mts Estt.Rs. #N/A
Sl. Description of item No Measurements Quantit Unit Rate Per Amount
L B D y (Rs.)
1 2 3 4 5 6 7 8 9 10 11
1 Engaging Unskilled labour for earthwork excavation in ordinary
soils with an initial lead and lift for foundations
1 x 1 7.80 3.55 2.30 63.69 Cum #N/A 1 Cum #N/A
2 Engaging Unskilled labour for earthwork excavation in hard soils
with an initial lead and lift for foundations
1 x 1 7.80 3.55 0.00 0.00 Cum #N/A 1 Cum #N/A
3 Engaging Unskilled labour for earthwork excavation in soils with
mixture of gravel and SDR (stone earth) with an initial lead and
lift for foundations
1 x 1 7.80 3.55 0.00 0.00 Cum #N/A 1 Cum #N/A
4 Bailing out of water for CD works in earthwork excavation for
foundations below water level
1 x 1 7.80 3.55 0.00 0.00 Cum 130.00 1 Cum 0
5 Laying of CC (1:4:8) using 40mm HBG metal including cost and
conveyance of all materials and labour charges and curing etc.,
complete
1 x 1 7.80 3.55 0.30 8.31 Cum #N/A 1 Cum #N/A
6 Bailing out of water for CD works while laying of Cement
concrete for foundations below water level
1 x 1 7.80 3.55 0.00 0.00 Cum 130.00 1 Cum 0
7 Filling in foundation with sand including cost and conveyance
and labour charges
1 x 1 7.80 3.55 0.30 8.31 Cum #N/A 1 Cum #N/A
8 Laying of VPCC (1:3:6) using 60% of 40mm HBG metal and 40%
of 20mm HBG crushed metal including cost and conveyance of
all materials, labour charges , centering charges and curing etc.,
complete
For Footing 1 x 2 7.65 1.20 0.50 9.18
Abutments 1 x 2 7.50 (0.90+0.45)/2 1.50 15.19
For Parapet Walls 1 x 2 2.10 0.23 0.45 0.43
24.80 Cum #N/A 1 Cum #N/A
9 Providing High Yield Strength Deformed steel bars (Fe 415
garde as per IS 786 - 1970) for RCC works including cost and
conveyance of steel to site including fabrication charges
1 x 1 0.40 0.40 MT #N/A 1 MT #N/A
10 Laying of VRCC (1:1.5:3) using 60% of 20mm HBG and 40% of
12mm HBG including cost and conveyance of all materials and
labour charges, centering,curing etc., complete

1 x 1 7.50 2.10 0.24 3.78 Cum #N/A 1 Cum #N/A

11 Plastering with 12 mm thick in Cm (1:3) including cost and
conveyance of all materials, labour charges and curing charges
etc., complete
For Abutments 1 x 2 7.50 --- 1.50 22.50 Sqm
For Parapets 1 x 2 2.10 --- 1.13 4.75 Sqm
For Parapets faces 1 x 4 0.23 --- 0.45 0.41 Sqm
27.66 Sqm #N/A 1 Cum #N/A
 36

1 2 3 4 5 6 7 8 9 10 11
12 Painting in white cement in two coats including cost and
conveyance of all materials and curing etc., complete
For Abutments 1 x 2 7.50 --- 1.50 22.50 Sqm
For Parapets 1 x 2 2.10 --- 1.13 4.75 Sqm
For Parapets faces 1 x 4 0.23 --- 0.45 0.41 Sqm
27.66 Sqm #N/A 1 Cum #N/A
13 Rough Stone dry packing using 225mm stones of OTG variety
including cost and conveyance of materials and labour charges
for bed pitching
1 x 1 7.50 4.90 0.00 0.00 Cum #N/A 1 Cum #N/A
14 Rough Stone dry packing using 225mm stones of HBG variety
including cost and conveyance of materials and labour charges
for bed pitching
1 x 1 7.50 4.90 0.00 0.00 Cum #N/A 1 Cum #N/A

#N/A

ASST. EXECUTIVE ENGINEER

MANDAL PARISHAD, THULLURU
 37

ABSTRACT ESTIMATE
Metalling the road from Khaja to Pedavadlapudi in Mangalagiri(M)
Estt.Rs. 2033039.00
Sl.NO Description Units Quantity Rate Amount
1 2 3 4 5 6
1 Provision towards WBM road No 1 1823140 1823140

2 Provision towards Pipe Culverts No 0 0 0

3 Provision towards Slab Culverts No 0 0 0

4 Seigniorage charges on Quantity of metal Cum 904.32 50.00 45216

5 Seigniorage charges on Quantity of Sand Cum 734.40 40.00 29376

6 Seigniorage charges on Quantity of Gravel Cum 2170.93 22.00 47760

7 Seigniorage charges on Quantity of Stone Cum 0 50.00 0

8 VAT on all construction materials (mention total amount as Rs 1 (default) 4% 77820

per actuals in rate columns
9 Quality control charges @ 0.5% omn total estimated amount Rs 1 (default) 0.50% 9727
of all parts (mention total amount as per actuals in rate
columns
10 Unforeseen items if any LS

2033039

DY.EXECUTIVE. ENGINEER ASST. EXECUTIVE ENGINEER

MANDAL PARISHAD, MANGALAGIRI
PRSD,MANGALAGIRI
 Page 38

Seignarage Charges
Metalling the road from Khaja to Pedavadlapudi in Mangalagiri(M)

Sl No. Descripition of Item Qty. Gravel Metal

1 RW16 - Supply and collection of well graded granular material (i.e. 66% of 1651.20 1089.79
gravel having stone aggregate of 9.5 mm to 4.75 mm size, and 34% of sand of
size less than 2.6mm) with CBR not <15% and plasticity index <6% in soaked
condition including stacking to Departmental gauge for pre measurements as
per MoRD standards for Sub Base. (CSSR)

2 RW17 - Supply and collection of well graded granular material (i.e. 66% of 508.80 335.81
gravel having stone aggregates of 9.5 mm to 4.75 mm size, and 34% of sand of
size less than 2.6mm) with CBR not <15% and plasticity index <6% in soaked
condition including stacking to Departmental gauge for pre measurements as
per MoRD standards for Shoulders. (CSSR)

3 RW21 - Supply and collection of mixer of stone aggregates having 50% of 60- 904.32 904.32
63mm HBG metal , 46% of 40-45mm HBG metal and 4% of 19-22mm HBG
metal including cost, conveyance, loading, unloading and stacking to
departmental gauge for pre measurements for WBM Grade-II surfaces per
MORD standards (100mm Loose thick)(CSSR)

4 RW37 - Cost and Conveyance of Good gravel having plasticity index <6% from 248.45 248.45 0.00
QUARRY situated at lead beyond 5 kms including loading and stacking to
Departmental gauge for pre measurements for Blindage(CSSR).(This item
should be used only when the quarry is beyond 5 Kms)

5 RW38 - Cost and Conveyance of Good gravel having plasticity index <6% from 496.88 496.88
QUARRY situated at lead beyond 5 kms including loading and stacking to
Departmental gauge for pre measurements for Protective Carpet(50 mm loose)
(CSSR).(This item should be used only when the quarry is beyond 5 Kms)

Total 2170.93 904.32

Seignarage charges @ 22.00 50.00
Total Seignarage charges 47760.00 45216.00
Total 122352.00

DY.EXECUTIVE. ENGINEER ASST. EXECUTIVE ENGINEER

PRSD,MANGALAGIRI MANDAL PARISHAD, MANGALAGIRI
 Page 39

Seignarage Charges
ad from Khaja to Pedavadlapudi in Mangalagiri(M)

Sand
561.41

172.99

734.40
40.00
29376.00
122352.00

ASST. EXECUTIVE ENGINEER

MANDAL PARISHAD, MANGALAGIRI
 KEY MAP
Name of the Work : Metalling the road from Khaja to Pedavadlapudi in Mangalagiri(M)
Estt.Rs.19.95Lakhs

Khaja Village
Kaza

VILLAGE

3.30KM

Proposed Road under ZP NREGS

Proposed Road 2650RM
Metal Road1400RM

PEDAVADLAPUDI
VILLAGE
CC Road

TENALI MANGALAGIRI

ASST.EXECUTIVE ENGINEER
MANDAL PARISHAD, MANGALAGIR
KEY MAP

MANGALAGIRI

ASST.EXECUTIVE ENGINEER
MANDAL PARISHAD, MANGALAGIRI