Est - New Pumpests - R5

TADEPALLIGUDEM MUNICIPALITY
NAME OF THE WORK: Formation of CC road along with CC drains on either side of proposed Bhimavaram
Bypass road (150 mts length) between l4’th and 17’th Wards in Tadepalligudem Municipality.
DETAILED CUM ABSTRACT ESTIMATE Estimate Amount: Rs. 30.00 Lakhs

S.No Description of Item No L B D Qty Rate Per Amount
C.C.Road
Earthwork in excavation for structures as per drawing and
echnical specifications Clause 305.1 including setting out,
construction of shoring and bracing, removal of stumps and
other deleterious aterial and disposal upto a lead of 50 m,
dressing of sides and ottom and backfilling in trenches with
1 excavated suitable material as per Technical Specification 305
MORD / 304 MORTH for foundations etc., complete as per
S.S and as directed by the departmental officer in charge of
the work.
For removal of road loose

1x1 152.00 5.90 0.30 269.04
soil
1x2 152.00 0.50 0.20 30.40
say 300.00 158.31 1 cum 47493.00
Carting of excavated earth with a lead of 2 KM including
2 nloading etc., complete as per S.S and as directed by the
departmental fficer in charge of the work.
Excavated earth 30% Qty 90.00 62.14 1 cum 5593.00
Providing, laying, spreading and compacting Construction of
granular sub-base by providing Stone dust laying,spreading
with motor grader in uniform layers on prepared surface in
sub-base/base course on a well prepared sub-base and
compacting with smooth wheel roller of 80 to 100kN /
Vibratory Roller 80-100 kN weight to achieve the desired
3 density including lighting, barricading and maintenance of
diversion, etc complete as per Tables 400.11 & 400.12 and
Technical Specification Clause 406 MORD / MORTH. and as
directed by the departmental fficer in charge of the work.
For road profile correction 1x1 152.0 5.90 0.150 134.52

For cross road approaches 1x2 3.50 4.50 0.100 3.15
say 138.00 1412.16 1 cum 194878.00
Providing Concrete for Plain /reinforced cement concrete in
open foundations using 20mm nominal size Graded hard
stone aggregate , mechanically mixed , placed in founadation
and compacted by vibration including curing for 14 days
4
complete as per drawings and technical specifications clause
802,803,1202 & 1203 MORD and 1500, 1700 & 2100 MOTH
nominal mix 1:3:6
For road bed. 1x1 152.00 5.90 0.15 134.52

say 138.00 5025.84 1 cum 693566.00
Page 1 564877597.xls
Construction of un-reinforced, plain cement concrete
pavement, thickness as per design, over a prepared sub base,
with 43 grade cement or any other type as per Clause
1501.2.2 M35 (Grade) Design Mix, coarse and fine aggregates
conforming to IS : 383, maximum in a concrete mixer of not
less than 0.2 cum capacity and appropeiate weigh batcher
using approved mix design, laid in approved fixed side
formwork (steel channel, laying and fixing of 125 mictron
thick polythene film, wedges, steel plates including levelling
the formwork as per drawing), spreading the concrete with
sholvels, rakes, compacted using needle, scareed and plate
vibrators and finished in continuous operation including
provision of ntraction and expansion, construction joints,
5 applying debonding strips, primer, sealant, dowel bars, near
approaches to bridge / culvert and construction joints,
admixtures as approved, curing of concrete slabs for 14- days,
curing compound (where specified) and water finishing to
lines and grade as per drawing and Technical Specification
Clause 1501 MORD. item RBR-CCPV-5 of standard data etc.,
complete as per S.S and as directed by the departmental
officer in charge of the work.
For road 1x1 152.00 5.90 0.28 251.10

say 256.00 6622.27 1 cum 1695301.00
Supply and delivery of M.S dowel bars of S 240 grade
including cost and conveyance to site and placing in position
as per S.S and as directed by the departmental officer in
charge of the work.
A) Cross 152/20=7.75 joints 25 mm dia @ 27 cm C/C
5.90/0.27 22 x8x0.50x3.858 Kg=308.640 Kg 308.640
B) Tie bars-10 mm dia @ 30 cm C/C 45 cm length
(15200/30=500) 506.666x0.45*0.617 Kg=140.676 Kg 140.676
Page 2 564877597.xls
Providing High Yield Strength Deformed (HYSD)/ Thermo
Mechanically Treated (TMT) / Mild steel (MS) steel bars (Fe
415/ Fe 500 grade as per IS 1786-1979) of different diameters
for RCC works , including labour charges for straightening,
cutting, bending to required sizes and shapes, placing in
position with cover blocks of approved materials and size and
tying and lap-splicing with binding wire of 18 SWG, forming
grills for reinforcement work as per approved designs and
drawings, including cost and conveyance of steel bars,
including all wastages such as overlaps, couplings, chairs,
1216.60
6 spacer bars including cost and conveyance of binding wire,
cover blocks and all incidental, operational, labour charges 1186.19
such as cutting, bending, placing in position, tying including
sales and other taxes on all materials etc., complete for
finished item of work in all floors. ( APSS No.126) for Dewel
Bars) (Mild steel dowel bar 25mm dia of grade S 240. 500 mm
long @ 25 cm c/c for expansion and longitudinal joints and at
construction joint including 5 per cent wastage)
Page 3 564877597.xls
For road= longitudinal direction- 8 mm dia @ 30 cm c/c 20
(585/20=19.50 ) x152x0.395 Kg=1200.80 Kg.
For road =Trans direction - 8 mm dia @ 30 cm c/c 500
(15200/30=506.666)x5.85x0.395 Kg=1170.778 Kg
Total=308.640+140.676+1200.80+1170.778=2820.894 Kg.
2821.00 48.59 1 Kg 137072.00
Say 2821.00 Kg.
Granular sub-base/base/surface course with local materials
(Table 400.13) by mix in place method normal Construction of
granular sub-base by providing local material spreading in
uniform layers with motor grader on prepared surface, mixing
by mix in place method with rotavator at once and
7 compacting with smooth wheel roller to achieve the desired
density complete as per Clause 401.4 as per Technical
Specification Clause 408 MORD. using gravel (Hand Roller)
For side Margins (Hand road

roller) Side Berms 1x2 152.00 0.50 0.20 30.40
Add extra 0.60

31.00 548.41 1 Cum 17001.00
TOTAL ECV 2824234.00
8 Provision for VAT @ 5% 141212.00
9 Provision for Labour Cess @ 1% 28242.00
10 Provision for unforeseen items. 6312.00
SSR 2015-16, Cement Rate - 5,840.00/MT, Steel Rate - 33,000.00/MT TOTAL =
3000000.00
(October 2015)
say 3000000.00
Assistant Engineer(PH) Dy Executive Engineer(PH) Executrive Engineer(PH)

Tadepalligudem Section. Eluru Sub-Division. Eluru Division.
Superintending Engineer(PH)
Circle-Rajahmundry.
Page 4 564877597.xls
NAME OF THE WORK: Supply, Delivery and Erection of suitable capacity of Centrifugal Pumpsets to pump clear water from sump at Sitaramapet Reservoir to
proposed 900KL capacity Reservoir at Ramakrishna Rice Mill area in Yagarlapalli including all accessories such as panel board, cable connections and transformer
under 13th FC Grants for the year 2014-15
DETAILED ESTIMATE
S.No Description of Item Nos / % Length in mts Bredth in mts Depth in mts Quantity
A PANNEL BOARDS FOR 40 HP MOTORS

1 Manufacture, fabrication and erection 440v Motor control pannel made out of 16 guage MS/CRCA sheet dust and vermi proof
duly painted with powder coating over the two layers of anti corosive red oxide paint. The pannel should be fixed with the
following accessories of SEIMENS make and suitable busbar of alluminium and internal writing with copper wires.
a) Incoming : 250 Amps MCCB -1no.

b) Outgoing : 100 amops MCCB - 3nos.
c) Capacitors : 10 Kvar bank with required capacity controlling unit - 3nos.
d) 32 MCB 4 pole for Vaccum pump and lighting arrangements - 2nos.
e) Supply,delivery and fixing of FASD starters of 40 HP capacity seimens nake - 3nos.
f) 0-500 Volts meters of Rishab/Meeko makes with selector switch of suitable size. - 1nos.
g) 0-200 Ammeter with selector switch and CT coils of 200/5 range Rishab/Meeko - 4nos.
h) Red and green push bottons for the operation of starters - 4nos.
i) RYB indicating lamps of standard make - 12nos.,
J) APFC panel of suitable capacity for automatic power fadtor contol for 2no's x 43HP mortar
1 1.00 Nos
B FOR SUPPLY OF PUMP SETS & ACCESSORIES FOR 43HP

2 Supply, Delivery of HSC pump of Kirloskar/Cromption/Mather & Platt make having a duty capacity of 84liters/sec @ Total
Head 31mts capacity with an efficiency 75% casting, Bronze impellers, SS410/C-40 shaft, shaft Sleeve. The pump should
fitted with suitable Crompton/Kirloskar/equivalent make Horizontal Footmounted Squirrel cage TEFC induction motor, IS
325 / ISI12615, voltage 415V+/- 10%,frequency 50Hz+/-5% Continous rating (SI Duty) IP-55 enclousre,with class "F"
insulation suitable for ambient temperature 50 0C (Temperature rise limited to class "B") and altitude of upto 1000m above
MSL. the rate is inclusive of MS base plate luv joy type coupling and other incidentals.
inclusive of all taxes such as VAT, CST,etc..,and including inspection charges.
2 2.00 Nos
3 Supply of Cubical main fitted with accessories of Seimens/Schneider makes with the following for incoming -1No.,
[160Amps MCCB], for out going 100Amps - 1No., FASD Starters - 1Nos, 63 Amp capacity Controlling MCB -1No, Vaccum
pump DOL starter - 1no., 32Amps 4 pole MCB for Lightening Controlling Aluminium Busbars chamber, with Aluminium
Flat CT Coils - 3nos., RYB indication Lamps - 3nos., Amps Meters -2nos., voltMeter - 1no., single phase preventer - 1nos,
Hour Meter -1nos, Amps and Volts meter selector switch - 2No, Internal wiring suitable lugs.
1 1.00 Nos
4 Supply Armered copper cable 3.5core, 35sqmm (of PVC Insulated single Leed 16 Sqmm. Sheated flexible) copper cable for
voltage upto 1100v as per IS694/1990 of makers Finolex/Polycab.
2 70.00 140.00 Rmt

5 Pump set erection charges including cost of MS Foundation bolts and Nuts.
2 2.00 Nos
6 Laying the concerte bed block with1:2:4 usin 20mm graded material including cost convency of all materials to site including
of all labour charges centering charges mechain mixing, laying vibrating curing and other incidental charges but excluding
sendrige charges duly grouting the surface to neat finishing as directed by the departmental officers in charge.
2 1.50 1.50 0.50 2.25 Nos

7 Providing twin earthing to the new erected pumpets and motor control panel board duly giving continuity connection with
required size of GI Stripps and 40mm GI pipes in the treated pits duly construting and filled char coal, Salt and earthing
powder.
2 2.00 Nos
C Plumping / Piping works for Manifolds
564877597.xls / DE - New Pumpsets 5 / 89

8 Manufacture, Supply and delivery of CI specials & fittings,

Class A to suit the pipes as per IS 13382 & IS 1537
(considering latest ammendments), including cost of materials
and conveyance to the work site including loading, unloading
& stacking at site.
200mm dia double flanged 90deg bend

1 45kgs 2439.44 kgs
200mm dia short pipe with flanged end for a length of 1mts
2 66.70kgs 133.40 kgs

all flange tee - 200mm x 200mm x 200mm
1 72kgs 72.00 kgs
200mm dia double flanged 90deg bend
2 45kgs 90.00 kgs
200mm dia short pipe with flanged end for a length of 1mts
2 66.70kgs 133.40 kgs

Double flange Reducer - 200mm dia x 150mm dia
2 31.5kgs 63.00 kgs

150mm dia short pipe with flanged end for a length of
0.60mts
2 33.32kgs 66.64 kgs
Double flange Reducer - 200mm dia x 150mm dia
2 31.5kgs 63.00 kgs

2 109kgs 218.00 kgs
2 118kgs 236.00 kgs
0.60mts
2 63kgs 126.00 kgs
Double flanged 90deg Duck foot bend - 250mm dia
2 112kgs 224.00 kgs

1.00mts
3 72kgs 216.00 kgs
Blank Flanges suitable to 250mm dia
2 23kgs 46.00 kgs
Total 4126.88 kgs
9 Manufacture, Supply and delivery of DI D/F Gate Valves
(Soft Seated) Resilient seated soft sealing gate valves (Sluice
valves) with body bonnet of ductile cast iron of grade GGG40/
SG 400/12 or equivalent grade as per I.S.3896-part2- 1985
and subsequent revisions, wedge fully rubber lined with
EPDM food grade quality and seals of NBR and the valves
should be of vacuum tight and 100% leak proof with face to
face dimensions as per BS5163-89/IS14846-2000/DIN 3202 F
4. All the valves should be with Electrostatic powder coating
both inside and outside pocket less body passage. Drilled as
per IS:1538
150mm dia PN10 2 2.00 Nos

200mm dia PN10 2 2.00 Nos

10 Manufacture, Supply and delivery of DI D/F Swing Check

type reflux valves (Non Return Valves) conforming to IS
5312 (Parts 1 & 2) (with amendments upto date, if any)
having body, cover, Door, Bearing Holder with DI, Hinge Pin
& Door Pin, Door Suspension Pin with stainless steel (IS:
6603), body seat ring, door face ring, bearing bushes, plugs
for hinge pin with leaded tin bronze (IS 318); bolts, nuts with
carbon steel; gaskets with rubber; hinges with cast steel
inclusive of transportation & all taxes complete
200mm dia 2 2.00 Nos

11 Labour charges for Lowering and keeping in position of DI /

CI Sluice valves, reflux valves and scour valves

12 Jointing DI Pipes / CI pipes, fittings and valves with flanged
ends including cost of jointing materials such as bolts,
rubber insertion, white lead including filling with water, with
lead up to 500 meters and testing to required pressure
complete. (Reference to specifications. BIS No.3114/1994.)
150mm dia 14 14.00 Joints

13 Manufacture, Supply & Delivery of unplasticised PVCs Pipe
for Ducting purpose confirming to IS: 4985 (latest
ammendments) with bell ends (Socket) as per specification in
light grey / natural ivory grey / any other colour (except
white) inclusive of transportation to the sub-divisional stores
anywhere in Andhra Pradesh, including Excise duty and sales
tax etc., Class - 4kg/sqcm
75mm dia 1 140.00 140.00 Rmt

14 Laying, jointing and testing for UPVC pressure pipes in ready
made trenches true to alignment and gradient including all
sundries but excluding cost & conveyance of pipes from
source of supply and jointing materials as per BIS No. 7634 -
Part III - 1975
75mm dia 1 140.00 140.00 Rmt

15 provision for supply, delivery and installation of electrical
items like wiring, panel boards, meter, lighting for pump
house.
1 1.00 job
Assistant Engineer Dy.Executive Engineer Executive Engineer

Tadepalligudem Municipality Tadepalligudem Municipality Tadepalligudem Municipality

NAME OF THE WORK: Supply, Delivery and Erection of suitable capacity of Centrifugal Pumpsets to pump clear water from sump at Sitaramapet Reservoir
to proposed 900KL capacity Reservoir at Ramakrishna Rice Mill area in Yagarlapalli including all accessories such as panel board, cable connections and
transformer under 13th FC Grants for the year 2014-15
ABSTRACT ESTIMATE Estimated Cost 14.00 Lakhs
S.No Description of Item Quantity Rate Per Amount
A PANNEL BOARDS FOR 40 HP MOTORS

1 Manufacture, fabrication and erection 440v Motor control pannel made out
of 16 guage MS/CRCA sheet dust and vermi proof duly painted with
powder coating over the two layers of anti corosive red oxide paint. The
pannel should be fixed with the following accessories of SEIMENS make
and suitable busbar of alluminium and internal writing with copper wires.
c) Capacitors : 10 Kvar bank with required capacity controlling unit -
3nos.
e) Supply,delivery and fixing of FASD starters of 40 HP capacity seimens
nake - 3nos.
f) 0-500 Volts meters of Rishab/Meeko makes with selector switch of
suitable size. - 1nos.
g) 0-200 Ammeter with selector switch and CT coils of 200/5 range
Rishab/Meeko - 4nos.
J) APFC panel of suitable capacity for automatic power fadtor contol for
2no's x 43HP mortar
1.00 Nos 255,000.00 1 Nos 255,000.00

B FOR SUPPLY OF PUMP SETS & ACCESSORIES FOR 43HP
2 Supply, Delivery of HSC pump of Kirloskar/Cromption/Mather & Platt
make having a duty capacity of 84liters/sec @ Total Head 31mts capacity
with an efficiency 75% casting, Bronze impellers, SS410/C-40 shaft, shaft
Sleeve. The pump should fitted with suitable
Crompton/Kirloskar/equivalent make Horizontal Footmounted Squirrel
cage TEFC induction motor, IS 325 / ISI12615, voltage 415V+/-
10%,frequency 50Hz+/-5% Continous rating (SI Duty) IP-55
enclousre,with class "F" insulation suitable for ambient temperature 500C
(Temperature rise limited to class "B") and altitude of upto 1000m above
MSL. the rate is inclusive of MS base plate luv joy type coupling and other
incidentals.
inclusive of all taxes such as VAT, CST,etc..,and including inspection
charges.
2.00 Nos 215,979.00 1 Nos 431,958.00

3 Supply of Cubical main fitted with accessories of Seimens/Schneider
makes with the following for incoming -1No., [160Amps MCCB], for out
going 100Amps - 1No., FASD Starters - 1Nos, 63 Amp capacity
Controlling MCB -1No, Vaccum pump DOL starter - 1no., 32Amps 4 pole
MCB for Lightening Controlling Aluminium Busbars chamber, with
Aluminium Flat CT Coils - 3nos., RYB indication Lamps - 3nos., Amps
Meters -2nos., voltMeter - 1no., single phase preventer - 1nos, Hour Meter
-1nos, Amps and Volts meter selector switch - 2No, Internal wiring
suitable lugs.
1.00 Nos 85,000.00 1 Nos 85,000.00
4 Supply Armered copper cable 3.5core, 35sqmm (of PVC Insulated single
Leed 16 Sqmm. Sheated flexible) copper cable for voltage upto 1100v as
per IS694/1990 of makers Finolex/Polycab.

140.00 Rmt 142.80 1 Rmt 19,992.00
564877597.xls / AE- New Pumpsets 9 / 89

5
Pump set erection charges including cost of MS Foundation bolts and Nuts.
2.00 Nos 12,000.00 1 Nos 24,000.00

6 Laying the concerte bed block with1:2:4 usin 20mm graded material
including cost convency of all materials to site including of all labour
charges centering charges mechain mixing, laying vibrating curing and
other incidental charges but excluding sendrige charges duly grouting the
surface to neat finishing as directed by the departmental officers in charge.
2.25 Nos 6,041.16 1 Nos 13,592.61
7 Providing twin earthing to the new erected pumpets and motor control
panel board duly giving continuity connection with required size of GI
Stripps and 40mm GI pipes in the treated pits duly construting and filled
char coal, Salt and earthing powder.

2.00 Nos 7,000.00 1 Nos 14,000.00
C Plumping / Piping works for Manifolds
8 Manufacture, Supply and delivery of CI specials & fittings, Class A to suit

the pipes as per IS 13382 & IS 1537 (considering latest ammendments),
including cost of materials and conveyance to the work site including
loading, unloading & stacking at site.

2439.44 kgs 75.91 1 Kgs 185,177.89
9 Manufacture, Supply and delivery of DI D/F Gate Valves (Soft Seated)
Resilient seated soft sealing gate valves (Sluice valves) with body bonnet
of ductile cast iron of grade GGG40/ SG 400/12 or equivalent grade as per
I.S.3896-part2- 1985 and subsequent revisions, wedge fully rubber lined
with EPDM food grade quality and seals of NBR and the valves should be
of vacuum tight and 100% leak proof with face to face dimensions as per
BS5163-89/IS14846-2000/DIN 3202 F 4. All the valves should be with
Electrostatic powder coating both inside and outside pocket less body
passage. Drilled as per IS:1538

150mm dia PN10 2.00 Nos 20,881.69 1 Nos 41,763.38
200mm dia PN10 2.00 Nos 27,096.47 1 Nos 54,192.94
10 Manufacture, Supply and delivery of DI D/F Swing Check type reflux
valves (Non Return Valves) conforming to IS 5312 (Parts 1 & 2) (with
amendments upto date, if any) having body, cover, Door, Bearing Holder
with DI, Hinge Pin & Door Pin, Door Suspension Pin with stainless steel
(IS: 6603), body seat ring, door face ring, bearing bushes, plugs for hinge
pin with leaded tin bronze (IS 318); bolts, nuts with carbon steel; gaskets
with rubber; hinges with cast steel inclusive of transportation & all taxes
complete
200mm dia 2.00 Nos 33,311.26 1 Nos 66,622.52
11 Labour charges for Lowering and keeping in position of DI / CI Sluice
valves, reflux valves and scour valves
150mm dia 2.00 Nos 239.44 1 Nos 478.88
200mm dia 4.00 Nos 395.03 1 Nos 1,580.12
12 Jointing DI Pipes / CI pipes, fittings and valves with flanged ends
including cost of jointing materials such as bolts, rubber insertion, white
lead including filling with water, with lead up to 500 meters and testing to
required pressure complete. (Reference to specifications. BIS
No.3114/1994.)
150mm dia 12.00 Joints 498.17 1 Joint 5,978.04

13 Manufacture, Supply & Delivery of unplasticised PVCs Pipe for Ducting
purpose confirming to IS: 4985 (latest ammendments) with bell ends
(Socket) as per specification in light grey / natural ivory grey / any other
colour (except white) inclusive of transportation to the sub-divisional
stores anywhere in Andhra Pradesh, including Excise duty and sales tax
etc., Class - 4kg/sqcm

75mm dia 140.00 Rmt 90.66 1 Rmt 12,692.40

14 Laying, jointing and testing for UPVC pressure pipes in ready made
trenches true to alignment and gradient including all sundries but
excluding cost & conveyance of pipes from source of supply and jointing
materials as per BIS No. 7634 - Part III - 1975

75mm dia 140.00 Rmt 5.60 1 Rmt 784.00
SUB Total 1,238,421.11
TOTAL ECV 1,238,422.00
15 VAT @ 5%
61,921.00
16 Seigniorage Charges
5,000.00
17 Technical Person engaged by the Department @ 1%

12,384.00
18 3rd Party Quality Control @ 1%

12,384.00
19 Contingences and Rounding Off

42,437.00
TOTAL 1,372,548.00
20 Test Check & Scrutiny Charges @ 1%

13,726.00
21 User Charges @1%

13,726.00
GRAND TOTAL 1,400,000.00
SSR 2016-17, Cement Rate - 6,400/MT, Steel Rate - 34,500/MT

Or Say 14.00Lakhs
(September' 2016)


DATA 2016 - 17
S.No Description Unit Quantity Rate Rs Per / Unit Amount Rs.
1 Manufacture, fabrication and erection 440v Motor control pannel made

out of 16 guage MS/CRCA sheet dust and vermi proof duly painted
with powder coating over the two layers of anti corosive red oxide paint.
The pannel should be fixed with the following accessories of SEIMENS
make and suitable busbar of alluminium and internal writing with copper
wires.

c) Capacitors : 10 Kvar bank with required capacity controlling unit -
3nos.
e) Supply,delivery and fixing of FASD starters of 40 HP capacity
seimens nake - 3nos.
f) 0-500 Volts meters of Rishab/Meeko makes with selector switch of
suitable size. - 1nos.
g) 0-200 Ammeter with selector switch and CT coils of 200/5 range
Rishab/Meeko - 4nos.
J) APFC panel of suitable capacity for automatic power fadtor contol for
2no's x 43HP mortar
Nos 1.00 255,000.00 1Nos 255,000.00
Total 255,000.00
or Say 255,000.00
2 Supply, Delivery of HSC pump of Kirloskar/Cromption/Mather & Platt
make having a duty capacity of 84liters/sec @ Total Head 31mts
capacity with an efficiency 75% casting, Bronze impellers, SS410/C-40
shaft, shaft Sleeve. The pump should fitted with suitable
Crompton/Kirloskar/equivalent make Horizontal Footmounted Squirrel
cage TEFC induction motor, IS 325 / ISI12615, voltage 415V+/-
10%,frequency 50Hz+/-5% Continous rating (SI Duty) IP-55
enclousre,with class "F" insulation suitable for ambient temperature
500C (Temperature rise limited to class "B") and altitude of upto 1000m
above MSL. the rate is inclusive of MS base plate luv joy type coupling
and other incidentals.
inclusive of all taxes such as VAT, CST,etc..,and including inspection
charges.
Nos 1.00 240,713.00 1Nos 240,713.00
(CST @ 2% included) Total 240,713.00
or Say 240,713.00
3 Supply of Cubical main fitted with accessories of Seimens/Schneider
makes with the following for incoming -1No., [160Amps MCCB], for out
going 100Amps - 1No., FASD Starters - 1Nos, 63 Amp capacity
Controlling MCB -1No, Vaccum pump DOL starter - 1no., 32Amps 4
pole MCB for Lightening Controlling Aluminium Busbars chamber, with
Aluminium Flat CT Coils - 3nos., RYB indication Lamps - 3nos., Amps
Meters -2nos., voltMeter - 1no., single phase preventer - 1nos, Hour
Meter -1nos, Amps and Volts meter selector switch - 2No, Internal
wiring suitable lugs.
Nos 1.00 86,500.00 1Nos 86,500.00

Total 86,500.00
or Say 86,500.00
4 Supply Armered copper cable 3.5core, 35sqmm (of PVC Insulated
single Leed 16 Sqmm. Sheated flexible) copper cable for voltage upto
1100v as per IS694/1990 of makers Finolex/Polycab.
Rmt 1.00 247.00 1Nos 247.00

Total 247.00
or Say 247.00
5 Pump set erection charges including cost of MS Foundation bolts and
Nuts.
Nos 1.00 15,000.00 1Nos 15,000.00

Total 15,000.00
or Say 15,000.00
6 Laying the concerte bed block with1:2:4 usin 20mm graded material
including cost convency of all materials to site including of all labour
charges centering charges mechain mixing, laying vibrating curing and
other incidental charges but excluding sendrige charges duly grouting
the surface to neat finishing as directed by the departmental officers in
charge.
Nos 1.00 10,000.00 1Nos 10,000.00
Total 10,000.00
or Say 10,000.00
564877597.xls / Data 02 13 / 89
7 Providing twin earthing to the new erected pumpets and motor control
panel board duly giving continuity connection with required size of GI
Stripps and 40mm GI pipes in the treated pits duly construting and filled
char coal, Salt and earthing powder.
Nos 1.00 7,500.00 1Nos 7,500.00
Total 7,500.00
or Say 7,500.00
8 Manufacture, Supply and delivery of CI specials & fittings, Class A to
suit the pipes as per IS 13382 & IS 1537 (considering latest
ammendments), including cost of materials and conveyance to the
work site including loading, unloading & stacking at site.
kgs 1.00 64.00 1Kg 64.00

VAT @ 5% 5% 3.20
Controctor's Profit & Over Heads @ 13.615% 8.71
Total 75.91
or Say 75.91
Resilient seated soft sealing gate valves (Sluice valves) with body
bonnet of ductile cast iron of grade GGG40/ SG 400/12 or equivalent
grade as per I.S.3896-part2- 1985 and subsequent revisions, wedge
fully rubber lined with EPDM food grade quality and seals of NBR and
the valves should be of vacuum tight and 100% leak proof with face to
face dimensions as per BS5163-89/IS14846-2000/DIN 3202 F 4. All the
valves should be with Electrostatic powder coating both inside and
outside pocket less body passage. Drilled as per IS:1538
150mm dia PN10 Nos 1.00 16,800.00 1Nos 16,800.00

Packing & Transportation @ 5.00% 840.00
VAT @ 5.00% 840.00
Sub Total 18,480.00
Controctor's Profit & Over Heads @ 13.615% 2,516.05
Total 20,996.05
or Say 20,996.05
Resilient seated soft sealing gate valves (Sluice valves) with body
bonnet of ductile cast iron of grade GGG40/ SG 400/12 or equivalent
grade as per I.S.3896-part2- 1985 and subsequent revisions, wedge
fully rubber lined with EPDM food grade quality and seals of NBR and
the valves should be of vacuum tight and 100% leak proof with face to
face dimensions as per BS5163-89/IS14846-2000/DIN 3202 F 4. All the
valves should be with Electrostatic powder coating both inside and
outside pocket less body passage. Drilled as per IS:1538
200mm dia PN10 Nos 1.00 21,800.00 1Nos 21,800.00

Packing & Transportation @ 5.00% 1,090.00
VAT @ 5.00% 1,090.00
Sub Total 23,980.00
Total 27,244.88
or Say 27,244.88
11 Manufacture, Supply and delivery of DI D/F Swing Check type reflux
valves (Non Return Valves) conforming to IS 5312 (Parts 1 & 2) (with
amendments upto date, if any) having body, cover, Door, Bearing
Holder with DI, Hinge Pin & Door Pin, Door Suspension Pin with
stainless steel (IS: 6603), body seat ring, door face ring, bearing
bushes, plugs for hinge pin with leaded tin bronze (IS 318); bolts, nuts
with carbon steel; gaskets with rubber; hinges with cast steel inclusive
of transportation & all taxes complete
200mm dia Nos 1.00 26,800.00 1Nos 26,800.00

Packing & Transportation @ 5.00% 1,340.00
VAT @ 5.00% 1,340.00
Sub Total 29,480.00
Total 33,493.70
or Say 33,493.70
12 Jointing CI pipes, fittings and valves with flanged ends including cost of
jointing materials such as bolts, rubber insertion, white lead including
filling with water, with lead up to 500 meters and testing to required
pressure complete. (Reference to specifications. BIS No.3114/1994.)
150mm dia
a) Labour
Plumber 1st class day 0.18 510.00 1Day 91.80
Plumber 2nd class day 0.42 400.00 1Day 168.00
Man mazdoor day 1.1 350.00 1Day 385.00
Municipal Area Allowance @ 20% 128.96
b) Material
Bolts and nuts 20mm dia 65mm long Kgs 24.00 123.00 1Kg 2,952.00
Rubber insertion 6mm thick Kgs 4.30 103.00 1Kg 442.90
c) Testing
Testing of Pipelines with required pressure as per relevant IS
Specification including filling with water with a water lead upto 500 M,
including hire charges of testing equipment, labour and Materials
needed for testing (as per Sub Analysis 2 A)
Rmt 27.50 7.50 1Rmt 206.25
d = Total (a + b +c) 4,374.91
e) Add for Water @ 1% on labour & testing charges 9.80
f=d+e 4,384.71
g) Add for Overheads & Contractor's Profit @ 13.615% 596.98
h = Total cost for 10 Joints = f + g 4,981.69
i = Total cost for 1 Joint = h/10 498.17
564877597.xls / Data 02 14 / 89
200mm dia
a) Labour
b) Material
c) Testing
Rmt 27.50 10.00 1Rmt 275.00

d = Total (a + b +c) 4,782.84
f=d+e 4,793.33
250mm dia
a) Labour
b) Material
c) Testing
Rmt 27.50 12.50 1Rmt 343.75

d = Total (a + b +c) 6,918.05
f=d+e 6,929.77
15 Manufacture, Supply & Delivery of unplasticised PVCs Pipe for Ducting
purpose confirming to IS: 4985 (latest ammendments) with bell ends
(Socket) as per specification in light grey / natural ivory grey / any other
colour (except white) inclusive of transportation to the sub-divisional
stores anywhere in Andhra Pradesh, including Excise duty and sales
tax etc., Class - 4kg/sqcm
75mm dia
Basic Rate as per SSR 2016-17 Rmt 1 76.00 1Rmt 76.00
VAT @ 5% 3.80
Excise Duty @ 16.48% -
Sub Total 79.80
Add for Overheads & Contractor's Profit @ 13.615% 10.86
Total Cost 90.66

564877597.xls / Data 02 15 / 89
Lowering & Laying of uPVC pipes
Lowering, laying, jointing and testing to hydraulic test pressure including cost of water with minimum water lead of 500 m for UPVC pressure
pipes in readymade trenches true to alignment and gradient including all sundries but excluding cost and conveyance of pipes from source of
supply and jointing materials as per BIS no 7634 - Part 3 - 1975
Sub analysis for 160mm Dia Length = 500 Joints = 83
(i) For lowering/ sub surface transport Rates Quantity Amount
a) Labour
Mazdoor day 350.00 7.000 2,450.00
(ii)Jointing Fitter day 475.00 2.000 950.00
Man mazdoor day 350.00 4.000 1,400.00
AREA Allowance 20.000% 960.00
(iii) Testing (As per Sub- Analysis 2A) Rm 8.00 16.000 128.00
Sub total (a) 5,888.00

PHE-
LJUP b) Material
-11
Water Charges @1% on labour & Lt 58.88
testing
Sub total (b) 58.88
Over heads & Contractors Profit @ 13.615% 809.67
Sub total (c) 809.67
(d) Total = a+b+c

6,756.55
TOTAL
6,756.55
Rate per Rmt
13.51
Rate per 10mm/Rm
0.84
All Classes of Pipes

i) 75 mm Dia Pipe
Rate as per Sub- Analysis 0.84
Rate for 75mm dia 7.5 x 0.84 = 6.33 /Rm
564877597.xls / lowering & laying of uPVC pipes 16 / 89

Observed Data for Testing of 450mm dia PSC Main: Pumping main to Hydralic field test pressure including transportation of
Water with minimum lead of 500 M (PHE-LCIF-2A)
(Length = 500 Mts) taking out put / 500 Mts. Unit = 1 Rmt.
(a) Labour
Sl. No Description Mandays Rate per day Amount in Rs.
Fitters (2 x 3days)
Fitters 1st Class 3 475.00 1,425.00
Fitters 2nd Class 3 400.00 1,200.00
Sub Total 2,625.00
Total (a) 3,150.00
(b) Machinery
Sl. No Description Mandays Rate per day Amount in Rs.
Hire chargers for Hydralic field test

pressure testing including transportation
Sub Analysis - 2A
of water @ Rs. 1200/- (1000+200) / day

3 1,200.00 3,600.00
Total (b) 3,600.00
(c) Material
Sl. No Description Quantity Rate per unit Amount in Rs.
Pressure Gauge @ Local Market - Nos.,

0.05 1,200.00 60.00
3/4" G.I. Pipe (20 mm) - Rmt

3 211.00 633.00
Specials - LS
Dummies @ Local Market - Nos.,

0.1 3,200.00 320.00
Diesel (2 Lts. / Hr) 30 Hrs. @ Local
Market - Page NO: 22 - Ltrs., 60 57.70 3,462.00
Total (c) 4,475.00
Grand Total 4475+3600+3150
= 11,225.00 Rs.
Total Rate per 500Rmt 11,225.00 Rs.
Total Rate per 1Rmt 22.45 Rs.
Rate per 1Rmt of 450mm dia 22.45 Rs.
Total Rate per 1Rmt of 10mm dia 0.50 Rs.
564877597.xls / Sub Analysis 2A 17 / 89

DATA - 2015 - 16
Labour charges for lowering and keeping in position of C.I. Sluice valves(with cap/with hand wheel), reflux valves and scour valves. Unit kg PHE-CISP-
14(sub_analysis)
10 nos Tees of 200 x150 mm dia weight = 10 x70 kgs =700 kgs
Plumber 1st class 0.465 day 510 each 237.15
Plumber 2nd class 1.094 day 400 each 437.6
Men mazdoor 2.48 day 350 each 868
Total 1542.75
20% on labour 308.55
cost of 700 kgs 1851.30
Rate/ kg 2.64
Labour charges for lowering and keeping in position of C.I./DI Sluice valves(with cap/with hand wheel), reflux valves and scour valves. Unit
each PHE-CISV-15
size in mm 150 200 250 300 350
Labour for laying sluice valves with
cap/with hand wheel weight in kgs
79.83 131.70 187.16 266.46 450.00

cost/kg 2.64 2.64 2.64 2.64 2.64
210.75 347.69 494.10 703.45 1188.00
Overheads & Contractors Profit 13.615% 28.69 47.34 67.27 95.78 161.75
Total each 239.44 395.03 561.37 799.23 1349.75
size in mm 400 450 500 100 600
Labour for laying sluice valves with 552.50 722.50 837.50 47.10 1422.50
cap/with hand wheel weightcost/kg
in kgs 2.64 2.64 2.64 2.64 2.64
1458.60 1907.40 2211.00 124.34 3755.40
Overheads & Contractors Profit 13.615% 198.59 259.69 301.03 16.93 511.30
Total each 1657.19 2167.09 2512.03 141.27 4266.70
size in mm 80
Labour for laying sluice valves with 35.47
cap/with hand wheel weightcost/kg
in kgs 2.64
93.64
Overheads & Contractors Profit 13.615% 12.75
Total each 106.39
564877597.xls / Lowering & Laying 18 / 89

LEAD STATEMENT FOR THE YEAR 2016 - 17
Description of materials
beyond 5 km upto 30
conv charg and seing

Deduct 13.615% on
conveyance charges
conveyance charges
conveyance charges
conveyance charges
km @ Rs 12.60/km
beyond 30 km @
Rs 10.50/km
Basic Rate
SSR Code
Total cost
upto 5 km
Source
charg
Total
Lead
Unit
SNo
1 2 3 4 5 6 7 8 9 10 11 12
1
Cement (for the month of September, 2016) 1.00 MT Local 0.00 6,400.00 - - - - - 6,400.00
2
Steel (for the moonth of September, 2016) 1 cum Local 0.00 34,500.00 - - - - - 34,500.00
3 Sand for concrete (M006) 1 cum Vadapalli 35.00 95.00 84.00 315.00 52.50 451.50 397.39 492.39
4 Sand for plastering (M005) 1 cum Vadapalli 35.00 165.00 84.00 315.00 52.50 451.50 397.39 562.39
5 Sand for filling
Venkataraman
(M004) 1 cum 7.00 95.00 84.00 25.20 - 109.20 96.11 191.11
nagudem
6 HBG Metal - 6mm SS5 m/c (M050) 1 cum Pangidi 41.00 735.00 84.00 315.00 115.50 514.50 452.85 1,187.85
7 HBG Metal - 10mm SS5 m/c (M051) 1 cum Pangidi 41.00 935.00 84.00 315.00 115.50 514.50 452.85 1,387.85
8 HBG Metal - 12mm SS5 m/c (M052) 1 cum Pangidi 41.00 1,097.00 84.00 315.00 115.50 514.50 452.85 1,549.85
9
HBG Metal-13.20/12.50mm SS5 m/c (M052) M052) 1 cum Pangidi 41.00 1,097.00 84.00 315.00 115.50 514.50 452.85 1,549.85
10 HBG Metal - 20mm SS5 m/c (M053) 1 cum Pangidi 41.00 1,365.00 84.00 315.00 115.50 514.50 452.85 1,817.85
11 HBG Metal - 25mm SS5 m/c ) (M054 1 cum Pangidi 41.00 1,313.00 84.00 315.00 115.50 514.50 452.85 1,765.85
12 HBG Metal - 40mm SS5 (M055) 1 cum Pangidi 41.00 845.00 84.00 315.00 115.50 514.50 452.85 1,297.85
13 Aggregates 13.20 to 0.09mm graded HBG IRC
(M042) 1 cum Pangidi 41.00 798.00 84.00 315.00 115.50 514.50 452.85 1,250.85
m/c metal )
(M041) 1 cum Pangidi 41.00 704.00 84.00 315.00 115.50 514.50 452.85 1,156.85
m/c metal
15 Aggregates 2.36mm to 5mm graded HBG IRC
m/c metal
Initial Cost=308 (33a) 1 cum Pangidi 41.00 455.00 84.00 315.00 115.50 514.50 452.85 907.85
Basic Rate= 308+308*25% for machine
crusing+70 for blasting Charges
16
Aggregates 5 to 7 mm graded HBG IRC m/c metal
Initial Cost=504
(33b) 1 cum Pangidi 41.00 700.00 84.00 315.00 115.50 514.50 452.85 1,152.85

m/c metal
Initial Cost=656 (33c) 1 cum Pangidi 41.00 890.00 84.00 315.00 115.50 514.50 452.85 1,342.85
564877597.xls / LEAD 19 / 89
beyond 5 km upto 30

Deduct 13.615% on
conveyance charges
conveyance charges
conveyance charges
conveyance charges
km @ Rs 12.60/km
beyond 30 km @
Rs 10.50/km
Basic Rate
SSR Code
Total cost
upto 5 km
Source
charg
Total
Lead
Unit
SNo
1 2 3 4 5 6 7 8 9 10 11 12
18 Aggregates 12 to 14mm graded HBG IRC m/c
metal
Initial Cost=780 (33d) 1 cum Pangidi 41.00 1,045.00 84.00 315.00 115.50 514.50 452.85 1,497.85
Basic Rate=780+780*25% for machine
metal
Initial Cost=984 (33e) 1 cum Pangidi 41.00 1,300.00 84.00 315.00 115.50 514.50 452.85 1,752.85
metal
Initial Cost=944 (33f) 1 cum Pangidi 41.00 1,250.00 84.00 315.00 115.50 514.50 452.85 1,702.85
21 Aggregates 22.4 to 2.36 mm graded HBG IRC m/c
(M031) 1 cum Pangidi 41.00 914.00 84.00 315.00 115.50 514.50 452.85 1,366.85
metal
22 Aggregates 2.36 mm and below graded HBG IRC
(M022) 1 cum Pangidi 41.00 438.00 84.00 315.00 115.50 514.50 452.85 890.85
m/c metal
sl No 10 1 cum Pangidi 41.00 650.00 84.00 315.00 115.50 514.50 452.85 1,102.85
metal)
(M038) 1 cum Pangidi 41.00 662.00 84.00 315.00 115.50 514.50 452.85 1,114.85
metal
25 Aggregates 45 to 22.4 mm graded HBG IRC m/c
(M034) 1 cum Pangidi 41.00 1,145.00 84.00 315.00 115.50 514.50 452.85 1,597.85
metal
26
Stone Crusher Dust finer than 3mm with not more
(M021) 1 cum Pangidi 41.00 357.00 84.00 315.00 115.50 514.50 452.85 809.85
than 10% passing 0.075 sieve
27 Aggregates 53 to 22.40mm graded HBG IRC m/c

(M036) 1 cum Pangidi 41.00 872.00 84.00 315.00 115.50 514.50 452.85 1,324.85
metal
564877597.xls / LEAD 20 / 89
beyond 5 km upto 30

Deduct 13.615% on
conveyance charges
conveyance charges
conveyance charges
conveyance charges
km @ Rs 12.60/km
beyond 30 km @
Rs 10.50/km
Basic Rate
SSR Code
Total cost
upto 5 km
Source
charg
Total
Lead
Unit
SNo
1 2 3 4 5 6 7 8 9 10 11 12
28 Aggregates 37.5 to 25 mm graded HBG IRC m/c
(M036) 1 cum Pangidi 41.00 1,145.00 84.00 315.00 115.50 514.50 452.85 1,597.85
metal
29 Close graded granular sub base material 2.36mm
(M020) 1 cum Pangidi 41.00 489.00 84.00 315.00 115.50 514.50 452.85 941.85
& below
30 Aggregate 25mm-10mm (M 046) 1 cum Pangidi 41.00 1,129.00 84.00 315.00 115.50 514.50 452.85 1,581.85
31 Aggregate 10mm - 5mm (M 040) 1 cum Pangidi 41.00 875.00 84.00 315.00 115.50 514.50 452.85 1,327.85
32 Aggregate 5.60mm below (M 030) 1 cum Pangidi 41.00 557.00 84.00 315.00 115.50 514.50 452.85 1,009.85
33 Aggregate 13.2mm-10mm (M 044) 1 cum Pangidi 41.00 1,029.00 84.00 315.00 115.50 514.50 452.85 1,481.85
34 Gravel for sub base (M008) 1 cum kankudu 9.00 103.00 84.00 50.40 - 134.40 118.29 221.29
35 Chatru / Quarry rubbish 35A 1 cum Pangidi 41.00 89.00 84.00 315.00 115.50 514.50 452.85 541.85
36 Pothineedi
Rough stone for revetment 225mm thick pg no.35 1 cum 33.00 145.00 84.00 315.00 31.50 430.50 378.91 523.91
palem
37 Pothineedi
Rough stone R.R stone for masonary pg no.36 1 cum 33.00 180.00 84.00 315.00 31.50 430.50 378.91 558.91
palem
38 Bricks 1000No.s Local 5,200.00 - - - 5,200.00
39 Vishakapatna
Bitumen 80/100 Grade 1 MT 220.00 37,565.45 - - - - 660.00 38,225.45
m
40 Vishakapatna
Bitumen 60/70 Grade 1 MT 220.00 38,523.05 - - - - 660.00 39,183.05
m
41 Vishakapatna
BT Emultion 1 MT 220.00 34,782.00 - - - - 660.00 35,442.00
m
42 Aggregates 20mm graded HBG SS5 m/c metal including seignoiorage, blasting charges, machine crushing charges Unit 1.00
cum
Cost 20mm metal 0.70 Cum 1,817.85 1.00 cum 1,272.49
Cost 13.20 / 12.50mm metal 0.10 Cum 1,549.85 1.00 cum 154.98
Cost 10mm metal 0.10 Cum 1,387.85 1.00 cum 138.78
1,685.03
43 Aggregates 25 to 10mm graded HBG SS5 m/c metal including seignoiorage, blasting charges, machine crushing charges Unit
1.00 cum
Cost 25mm metal 0.70 Cum 1,765.85 1.00 cum 1,236.09
Cost 13.20 to 12mm metal 0.10 Cum 1,549.85 1.00 cum 154.98
1,711.63
564877597.xls / LEAD 21 / 89
1
SNo
564877597.xls / LEAD
2
Tadepalligudem Municipality
SSR Code
3
Unit
4
Source
5
Lead
6
Basic Rate
conveyance charges
7
upto 5 km
conveyance charges
8
beyond 5 km upto 30
km @ Rs 12.60/km
conveyance charges
9
beyond 30 km @
Rs 10.50/km
Total
10
conveyance charges
Deduct 13.615% on
11

charg
12
Total cost
22 / 89
DATA 2016 - 17
S.No Description Unit Quantity Rate Rs Amount Rs.
1 Supply, Transportation, erection and commissioning {excluding

foundation} of 3 phase, 415, 50hz, water cooled multi cyclender disel
generator set with alternator of 125KVA out put contineous rating
directly couped engineand alternator with gurd and mounted on a
common base plateof Robust contruction and Complete with standard
control panel having IP-52 protection, Acoustic enclosure as per CPCB
norms, Sound absrobing material, t to restrict sound level upto 75dB
upto 1 mtr distance and as per CPCB norms etc., following specfictions
mentioned below.
A. Alternator: kirloskar/stmford/cromptom greaves/leroysomer make,

the alternator of the out put rating shall be 3phase, 415V, 50hz, Ac,
0.8PF lagging at 1500 Rpm. The alemator is self excited, self
regulated, and shall confirm to IS:13364 of 1992 with regulation
pf+5%from no load to full load. degree of protection shall be IP21
B.Diesel engine: Kirloskar/ cummins mahindra & Mahindra diesel

engine start, developing suitabal 120BHP output at 1500 RPM with
mechinical / electronic govering so as to enable the alternator to
give125 KVA continous out put at 0.8 P.F. lagging at NTP conditions.
the diesel engine shall be capble of providing 10% O/L for 1Hr for
every 11Hrs of continuous running at full load. The engine with 1st
filling of oil and diesel etc.,
01. Exhaust pipe of requred size and length with insulation or clading
02. diesel tank suitable for 8 to12 hours running capacity
03. residential silenecer
04. SMF Batteries with leads as per the manufacturer standards.
C. AMF Control panel: AMF control panel shall be fabricated with

16Swg CRCA sheet shall be totally enclosed with dust and vermin
proof, floor mounted /wall mounted type and shall be comprising the
follwing.
01) 440Voltmeter with selector switch
02) 4 pole MCCB incomer of scheniender/L&T make for EB and DG
03) Ammeter with selector switch with CTs.
04) PF meter and frecuancy meter.
05) indecator lamps (set Run, Load ON) with fuses.
06) KWH mter of requred rating.
07) Set of control fuses and current tannsfomer.
08) input terminal borard and out put terminal boadrd.
09) battery charger with transformer rectifier unit.
10) alternator supply air break contactor of L&T make.
11) main supply air break conctor of L&T make.
12) audio visual announcition
13) main supply voltage set of push buttons control cabal up to 1.5mtrs
2.5 sqmm 6 core
125KVA.3 phase, 415, 50hz, 154BHP, water cooled multi cyclinder

disel generator set with alternator of 125 KVA out put continous rating
at 08 P.F. and batteries
1 Nos., 1,047,375.00 1,047,375.00
Adding Contractor's Overhead & Profit @
13.615% 142,600.11
Total 1,189,975.11
564877597.xls / Data 01 23 / 89
or Say 1,189,975.00
564877597.xls / Data 01 24 / 89
2 Supply & Installation of 185sqmm 3.5 core XLPE insulated, 1100V

grade armored alluminum cable as per specifications confirming to IS :
7098 (part - 1)
Makes: torenet / universal/ CCI / Unicab - Output 1Rmt
Material:
185sqmm, 3.5Core XLPE insulated, 1100V grade armored alluminum
cable as per specifications confirming to IS : 7098 (part - 1)
Makes: torenet / Universal / CCI / Unicab
(SSR 2015-16, Page No: 142, Item Code: Elec-4.1.40, Sl. No:901)
1 Rmt 934.00 934.00
Labour:
Observed Data as 30% of the Material Cost 1 Rmt 280.20 280.20
Sub Total 1,214.20
Adding Contractor's Overhead & Profit @ 13.615% 165.31
Total 1,379.51
or Say 1,379.60
3 Supply & Installation of 25sqmm 3.5 core XLPE insulated, 1100V grade
armored alluminum cable as per specifications confirming to IS : 7098
(part - 1)
Makes: torenet / universal/ CCI / Unicab - Output 1Rmt
Material:
25sqmm, 3.5Core XLPE insulated, 1100V grade armored alluminum
cable as per specifications confirming to IS : 7098 (part - 1)
Makes: torenet / Universal / CCI / Unicab
(SSR 2015-16, Page No: 141, Item Code: Elec-4.1.19, Sl. No:880)
1 Rmt 207.00 207.00
Labour:
Observed Data as 30% of the Material Cost 1 Rmt 62.10 62.10
Sub Total 269.10
Adding Contractor's Overhead & Profit @ 13.615% 36.64
Total 305.74
or Say 305.80
4 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 aterial and disposal upto a lead of 50 m,
dressing of sides and ottom and backfilling in trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH for foundations etc., complete as per S.S and as directed by the departmental officer in charge of the
work.
Labour
Mazdoor un skiled day 3.64 350.00 1,274.00
20% labour 254.80
1,528.80
Add 13.615% C.P 208.15
1,736.95
Rate per cum 173.69
564877597.xls / Data 01 25 / 89
5
Plain cement concrete (1:4:8) {Cement: fine aggreate: coarse aggregate} for foundation and under flooring bed using coarse
aggregate 40mm size hard machine crushed granite from approved quarry including cost and conveyance of all materials like
cement, sand, coarse aggregate, water etc. to site including seigniorage charges, sales and other taxes on all materials and
including all charges for machine mixing, laying concrete in foundations and under flooring bed, ramming in 15 cmlayers
finishing top surface to the required level curing etc.complete for finished item of work{APSE No.402}- for buildings, Drains &
Culverts . RBR-FNDN-4A(I-i)
a Labour
Mason 1st class Day 0.1 445.00 44.50
Mazdoor un skilled Day 1.39 350.00 486.50
531.00
20% labour 106.20
b Machinery
Concrete mixer 10/7 cft, Pg No.42 (irrigation) Hour 0.4 471.10 188.44
Water tanker 6KL capacity Hour 0.13 630.00 81.90

c Material
Cement kg 162 6,400.00 1,036.80
Coarse aggregate, 40mm cum 0.9 1,297.85 1,168.06
Fine aggregate cum 0.45 492.39 221.58
Water KL 1.2 103.00 123.60
3,457.58
Add 13.615% C.P 470.75
Taking out put 1cum per cum 3,928.33
8 Disposal of surplus earth with a lead of 1km over initial lead including ,transport, unloading etc complete unit 1.00
cum
Conveyance for 1km vide pg no 39(2015-2016)of SSR

cum 1 31.50 31.50
6 Reinforced Cement Concrete M20 mix using 20mm graded hard machine crushed granite from approved quarry including
cost and conveyance of all materials like cement, sand, coarse aggregate, water etc. to site, including seigniorage charges,
sales and other taxes on all materials and including all charges for machine mixing, laying concrete in foundations and under
flooring bed, ramming in 15cm layers finishing top surface to the required level curing etc. complete for finished item of work
(APSS No. 402) .RBR-FNDN-4C(i) with 10% form work for culvert slabs
a Labour
489.30
20% labour 97.86
b Machinery
Concrete mixer 10/7 cft Hour 0.4 620.00 248.00
c Material
cement kg 330 6.40 2.11
Coarse aggregate, 20mm graded cum 0.9 1,685.03 1,516.53
2,575.38
Form work@10% 257.54
2,832.91
Add 13.615% C.P 385.70
Taking out put 1 cum per cum 3,218.62
564877597.xls / Data 01 26 / 89
7 Supplying , fitting & placing HYSD bars reinforcement -BLD-CSTN-2-18. Pg No.668
a Labour
Bar benders Day 10 555.00 5,550.00
Mazdoor unskiled Day 10 320.00 3,200.00
8,750.00
20% labour 1,750.00
b Material
HYSD /TMT/MS BARS INCLUDING 5% OF OVERLAPS AND t 1.05 34,500.00 36,225.00
WASTAGE
Binding wires kg 6 60.00 360.00
47,085.00
Add 13.615% C.P 6,410.62
Taking out put 1 MT per 1 MT 53,495.62
Rate per 1 kg 53.50

564877597.xls / Data 01 27 / 89
DATA 2016 - 17
1
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 aterial and disposal upto a lead of 50 m, dressing of sides and ottom and
backfilling in trenches with excavated suitable material as per Technical Specification 305
MORD / 304 MORTH for foundations etc., complete as per S.S and as directed by the
departmental officer in charge of the work.
Labour
Mazdoor un skiled day 3.64 350.00 1,274.00
20% labour 254.80
1,528.80
Add 13.615% C.P 208.15
1,736.95
Rate per cum 173.69
2
Carting away of excavated earth / debris to a lead of 2KM (the rate including conveyance
charges, labour charges for loading, unloading charges) including ideal hire charges of truck
etc. complete as directed by the Departmental Authorities of the work.
Conveyance for 2 KM vide pg No.38 of SSr

Cum 1.00
2016-17 44.10 44.10
Loading charges by manual menas vide Pg
Cum 1.00
No.39 of SSR 2016-17 17.30 17.30
Un-loading charges by manual means vide
Cum 1.00
Pg No. 39 of SSR 2016-17 8.65 8.65
Add 20% for MPL Allowance 5.19
Sub Total 75.24
3 Plain cement concrete(1:4:8) with 40mm metal RBR-FNDN-4A(I-i)
a Labour
531.00
20% labour 106.20
b Machinery
Concrete mixer 10/7 cft, Pg No.42 (irrigation) Hour 0.4 471.10 188.44

c Material
Cement kg 162 6,400.00 1,036.80
Coarse aggregate, 40mm cum 0.9 1,297.85 1,168.06
Water KL 1.2 103.00 123.60
3,457.58
Add 13.615% C.P 470.75
Taking out put 1cum per cum 3,928.33
564877597.xls / Data 28 / 89
4
Granular sub-base/base/surface course with LOCAL MATERIALS(Table 400.13) by mix in
place method normal Construction of granular sub-base spreading in uniform layers and
compacting with smooth wheel roller to achieve the desired density etc., complete as
directed by the departmental in-charge. STONE DUST FOR ROAD WORK RBR-SBBS-12(ii)
Taking output = 300 cum

A A) Labour
Mate
2.48 Mazdoor (Skilled) 320.00 day 793.60
10.00 Mazdoor (Unskilled) 350.00 day 3,500.00
4,293.60
ADD: 20% for MPL Allowance 858.72
B B) Machinery
6.00 Motor grader 110 HP 50 cum per hour - Hr. -
30.00 Three wheel 80-100 kN static roller 1,122.10 Hr.
@10 cum per hour P No. 27, Sl. No. 08 33,663.00
of R&B SSR 2016-17
12.00 Tractor with rotavator 25 cum per hour 425.00 Hr. 5,100.00
5.00 Hire charges for Water tanker of 6 kl 630.00 Hr. 3,150.00
C capacity
C) Material
384.00 Stone Dust 809.85 Cum 310,980.53
30.00 Water 103.00 kl 3,090.00
361,135.85
D&E) Overheads & Contractors Profit
D&E @ 13.615% 49,168.65
410,304.50
Rate per cum= (A+B+C+D+E)/300 1,367.68
5
Granular sub-base/base/surface course with Locally available materials (Table 400.13) by mix
in place method normal Construction of granular sub-base spreading in uniform layers and
compacting with smooth wheel roller to achieve the desired density etc., complete as
directed by the departmental in-charge.
RBR-SBBS-12(ii) 100% Gravel
Taking output = 300 cum

A A) Labour
Mate
2.40 Mazdoor (Skilled) 320.00 day 768.00
8.00 Mazdoor (Unskilled) 350.00 day 2,800.00
3,568.00
ADD: 20% for MPL Allowance 713.60
B B) Machinery
6.00 Motor grader 110 HP 50 cum per hour - Hr. -
30.00 Three wheel 80-100 kN static roller - Hr.
@10 cum per hour P No. 27, Sl. No. 08
of R&B SSR 2016-17 -
12.00Tractor with rotavator 25 cum per hour - Hr. -
5.00Hire charges for Water tanker of 6 kl 630.00 Hr. 3,150.00
C capacity
C) Material
300.00 Gravel 221.29 Cum 66,388.27
0.00 Sand 191.11 Cum -
30.00 Water 103.00 kl 3,090.00
76,909.87
D&E) Overheads & Contractors Profit
D&E @ 13.615% 10,471.28
564877597.xls / Data 29 / 89
87,381.15
Rate per cum= (A+B+C+D+E)/300 291.27
6 Disposal of surplus earth with a lead of 1km over initial lead including ,transport, unloading
etc complete unit 1.00 cum
Conveyance for 1km vide pg no 39(2015-2016)of
SSR cum 1 31.50 31.50
7
Sand filling,taking out put 1 cum, Ref-Part-1,pg No-8, RBR -FNDN-2(1)
a Labour
20% labour 21.70
b Materials
Sand cum 1 191.11 191.11
water charges KL 0.1 103.00 10.30
331.61
Add 13.615% C.P 45.15
376.76
8 Cement Concrete Pavement-RBR-CCPV-5, pg No: 414, out put 75cum, with M35 grade
a Labour
Mason 1st class Day 5.00 445.00 2,225.00
Mason 2nd class Day 5.00 400.00 2,000.00
Mazdoor unskilled Day 150.00 350.00 52,500.00
Mazdoor skilled Day 6.00 320.00 1,920.00
Surveyor Day 2.00 - -
Mazdoor(Semi-skilled) Day 6.00 - -
Black smith for cutting dowel bars Day 1.00 - -
58,645.00
20% Labour 11,729.00
b Machinery
Concrete mixer 0.28/0.4cum capacity hour 36.00 471.10 16,959.60
Needle Vibrator, Pg No. 43, Sl. No: 40 (irg) hour 9.00 184.60 1,661.40
Screed Vibrator hour 9.00 - -
Plate Vibrator hour 9.00 - -
Concrete joint cutting machine hour 4.00 - -
Water tanker 6KL capacity hour 5.00 630.00 3,150.00
Air Compressor hour 2.00 - -
c Material
Crushed stone aggregate(25mm & 12.5mm
67.50
lending)
25mm HBG metal 2/3% on 67.5 cum 45.00 1,765.85 79,463.03
12.5mm HBG metal 1/3% on 67.5 cum 22.50 1,549.85 34,871.52
Sand cum 33.75 492.39 16,618.32
Cement MT 31.50 6,400.00 201,600.00
Polythene sheet 125micron sqm 412.50 18.00 7,425.00
Bitumen primer, BMT H-94 kg 5.00 45.00 225.00
Bitumenous sealent,BMT H-93 l 19.00 96.00 1,824.00
Jute Rope mts 90.00 - -
Debonding strips mts 90.00 - -
Plothyene Sheating No 483.00 - -
Plasticizer 0.5% ltr 122.00 - -
Curing Compound ltr 131.25 - -
Water for curing KL 18.00 103.00 1,854.00
564877597.xls / Data 30 / 89
Joint filler board 20mm BMT-U.02, Pg No.58(R&B) sqm 3.00 902.00 2,706.00
438,731.87
564877597.xls / Data 31 / 89
d form work @3% 13,161.96
451,893.82
Add 13.615% C.P 61,525.34
513,419.17
Rate per cum=75 6,845.59
9 cement mortar (1:3) - Unit 1Cum

a Labour
Man Mazdoor for Mixing Mortar Day 0.2 320.00 64.00
64.00
20% labour 12.80
b Material
Cement kgs 480 6.40 3,072.00
Sand including 5% wastage cum 1.05 562.39 590.51
Seinorage charges for sand cum 1.05 - -
3,739.31
Add C.P -
Taking out put 1Cum per Cum 3,739.31
10 Plastering single coat(1:3) 12mm thick

a Labour
Mazdoor Day 0.96 320.00 307.20
574.20
20% labour 114.84
b Material
cement mortar (1:3) cum 0.15 3,739.31 560.90
Seigniorage charges for F.A cum 0.15 - -
1,249.94
Add 13.615% C.P 170.18
Taking out put 1sqm per sqm 142.01
11
Reinforced Cement Concrete M20 mix using 20mm graded hard machine crushed granite
from approved quarry including cost and conveyance of all materials like cement, sand,
coarse aggregate, water etc. to site, including seigniorage charges, sales and other taxes on
all materials and including all charges for machine mixing, laying concrete in foundations and
under flooring bed, ramming in 15cm layers finishing top surface to the required level curing
etc. complete for finished item of work (APSS No. 402) .RBR-FNDN-4C(i) with 10% form work
for culvert slabs
a Labour
489.30
20% labour 97.86
b Machinery
c Material
cement kg 330 6.40 2.11
Coarse aggregate, 20mm graded cum 0.9 1,685.03 1,516.53
2,575.38
Form work@10% 257.54
2,832.91
Add 13.615% C.P 385.70
564877597.xls / Data 32 / 89
11 Supplying , fitting & placing HYSD bars reinforcement -BLD-CSTN-2-18. Pg No.668
a Labour
Bar benders Day 10 555.00 5,550.00
Mazdoor unskiled Day 10 320.00 3,200.00
8,750.00
20% labour 1,750.00
b Material
HYSD /TMT/MS BARS INCLUDING 5% OF t 1.05 34,500.00 36,225.00
OVERLAPS AND WASTAGE
Binding wires kg 6 60.00 360.00
47,085.00
Add 13.615% C.P 6,410.62
Taking out put 1 MT per 1 MT 53,495.62
Rate per 1 kg 53.50
12 Plain Cement concrete (1:3:6) Nominal Mix with 20mm graded HBG SS5 m/c metal including
seignoiorage, blasting charges, machine crushing charges and including cost & conveyance
of all materials and labour chages for laying, concreting, watering and curing etc complete.Pg
No.489 (WITH OUT FORM WORK) RBR-FNDN-4A(I-i) for bed drain culvertFor Side Wall of
Drain (kerb Wall) (Lean cement Concrete)
a Labour
Mazdoor Day 1.39 320.00 444.80
489.30
20% labour 97.86
b Machinery
Concrete mixer 300/200 ltr Hour 0.4 352.50 141.00
c Material
cement kg 220 6.40 1,408.00
Coarse aggregate,20mm graded cum 0.9 1,817.85 1,636.06
Water KL 1.2 103.00 123.60
4,199.30
Add centering charges 4% 167.97
4,367.27
Add 13.615% C.P 594.60
Plain cement concrete(1:3:6) with 40mm (2/3rd) & 20mm (1/3rd) for drain & culvert walls .
13
RBR-FNDN-4A(I-i)-PG No.489 with form work 10%
a Labour
Mazdoor Day 1.39 320.00 444.80
489.30
20% labour 97.86
b Machinery
Water tanker KL 0.13 630.00 81.90
c Material
cement kg 220 6.40 1,408.00
Coarse aggregate, 40mm(2/3rd) cum 0.6 1,297.85 778.71
coarse aggregate, 20mm(1/3rd) cum 0.3 1,817.85 545.35
564877597.xls / Data 33 / 89
c
Fine aggregate (sand) cum 0.45 492.39 221.58

Water KL 1.2 103.00 123.60
3,887.30
d Formwork 10% 388.73
4,276.03
Add 13.615% C.P 582.18
14
Bailing out water from the pipe line trenches with oil engine driven pump sets, including hire
charges, fuel charges and wages for Driver and Helper unit HP hour
Basic Rate (P.No. 7, Item No. 26.a) 1.00 HP Hour 53.00 53.00
Overheads & Contractors Profit @ 13.615% 7.22
Rate per 1.00 HP Hour 60.22
15 Fixing of channels, levelling the concrete with beam vibrator, vacuum dewatering power
trowelling to finish as per the directions of Engineer-in -Charge, rate inclusive of labour
charges all complete for finished item of work
Unit = Sqm
Taking output = 100 Sqm
a) Machinery
Vaccum dewatering mat hire charges Sqm 100.00 2.00 200.00
Vaccum dewatering machine hire charges Sqm 100.00 4.00 400.00
Generator 30 KVA (3 Phase) Hrs 4.00 832.30 3,329.20
rough finishing power trowerller skilled Sqm 100.00 4.00 400.00
Smooth finishing power trowerller unskilled Sqm 100.00 3.00 300.00
b) Labour
General operator skilled Nos 0.50 420.00 210.00
Vacuum dewatering skilled Nos 0.50 420.00 210.00
Vacuum dewatering un-skilled Nos 1.00 320.00 320.00
rough finishing power trowerller skilled Nos 0.50 420.00 210.00
rough finishing power trowerller un-skilled Nos 1.00 320.00 320.00
Smooth finishing power trowerller skilled Nos 0.50 420.00 210.00
Smooth finishing power trowerller unskilled Nos 1.00 320.00 320.00
Mason 1st Class Nos 0.50 420.00 210.00
Add MA @ 20% 402.00
Rate per 100 Sqm 7,041.20
Rate per 1 Sqm 70.41
Over heads and Contractors profit @ 13.615% 9.59
Rate per 1 Sqm 80.00
16 Carrying cut groove cutting 75mm deep with petrol driven saw as per the directions of
Engineer-in-Charge, rate including of labour charges, machinery charges all complete for
finished item of work
Unit = Sqm
Taking output = 100 RM
a) Machinery
Generator 30 KVA (3 Phase) Hrs 4.00 832.30 3,329.20
Floor saw cutting hire charges RM 100.00 15.00 1,500.00
Water tanker-8000 ltr Hrs 4.00 865.50 3,462.00
Bitumen 60/70 Gr Kgs 43.35 33.71 1,461.33
b) Labour
General operator skilled Nos 0.50 420.00 210.00
Floor power saw cutter skilled Nos 0.50 420.00 210.00
Floor power saw cutter unskilled Nos 1.00 320.00 320.00
Water tanker driver Nos 0.50 480.00 240.00
564877597.xls / Data 34 / 89
Man Mazdoor Nos 1.00 320.00 320.00
Rate per 100 RM 11,052.53
Rate per 1 RM 110.53
Over heads and Contractors profit @ 13.615% 15.05
Rate per 1 RM 125.58
17 Laying Sand Bags in the stipulated places including cost of empty cement bag, sand, thread,
stiching charges and labour charges with 13.615 % overhead charges and contractors profits
(Page No: 32, Sl. No: 2)
units=Nos
Nos 1 8.50 8.50

564877597.xls / Data 35 / 89
DATA FOR THE YEAR 2015-16

Lowering C.I. Pipes, A class and specials with s/s ends carefully into trench and laying them true to alig
cost and conveyance of pipes from source of supply. (Reference to specifications. BIS No.3114/94) - A
Class A
Description of Work
Labour
Plumber 1st Class - 0.102days
Sub Analysis
Plumber 2nd Class - 0.238days

Man Mazdoor - 1.330days
Add Municipal Area Allowance @
Weight of 2 pipes = 2 x 257kgs = 514kgs = 5.14quintals
Lowering D.I. Pipes (all classes) and specials (fittings) with s/s ends carefully into trenches and laying them tr
excluding cost and conveyance of pipes from source of supply
Lowering C.I. / D.I. Pipes (all classes) and specials (fittings) with s/s
ends carefully into trenches and laying them true to alignment and
250mm dia - DI K9
gradient including all sundries but excluding cost and conveyance of

pipes from source of supply (Ref to specifications. BIS
No.3114/1994)
Weight of 1mts length Pipe = #REF!
Cost of Lowering per 1 Rmt
Add overhead and Contractors profit @ 13.615%
Observed Data for Testing of 450mm dia PSC Main: Pumping main to Hydralic field test pressure inc
(a) Labour
Sl. No Description Mandays Rate per day
Fitters (2 x 3days)
Fitters 1st Class 3 475.00
Fitters 2nd Class 3 400.00
Sub Total
Municipal Area Allowance @ 20%
Total (a)
(b) Machinery
A
pressure testing including
Sub Analysis - 2A
transportation of water @ Rs.

1200/- (1000+200) / day 3 1,200.00
Total (b)
(c) Material
Sl. No Description Quantity Rate per unit
Pressure Gauge @ Local Market - N

0.05 1,200.00
3/4" G.I. Pipe (20 mm) - Rmt

3 211.00
Specials - LS

0.1 3,200.00
Diesel (2 Lts. / Hr) 30 Hrs. @
Local Market - Page NO: 22 -
60 57.70
Ltrs.,
Total (c)
Grand Total
=
Total Rate per 500Rmt
Total Rate per 1Rmt
Rate per 1Rmt of 450mm dia
Total Rate per 1Rmt of 10mm dia
Jointing D.I. pipes and fittings with rubber gasket (push-on-joint), including the cost of the gasket but including
500m and testing to required pressure, etc. complete Reference to specifications IS 3114/1994/12888/1987
Sl. No Description of Work Quantity
Jointing C.I., D.I. pipes and fittings with rubber gasket (push-on-
joint), excluding the cost of the gasket but including all sundries
filling with water, with a water lead up to 500m and testing to
required pressure, etc. complete Reference to specifications IS
3114/1994/12888/1987 - output for 50Rmt
Labour
Plumber 2nd Class 0.620Days
Man Mazdoor 1.200Days
Material
250mm dia
Rubber Gasket 0.00Nos

Testing
250mm dia
Specification including filling with water with a water lead upto 500
M, including hire charges of testing equipment, labour and Materials
50.00Rmt
Total = Labour + Material + Testing
Add for water charges @ 1% on Labour & Testing Charges
Total
Add for Contractor's Overhead & Profilts @ 13.615%
Total per 10Joints
Total per 1Joint
Cost of DownGraded H.B.G M/C Metal from 20mm to 6mm
1 Cost of 20mm HBG metal 0.70Cum
(BLD-CSTN 2-11) - Cement concrete M- 20 mix using 20mm size graded machine crushed hard granite metal f
all materials like cement, fine aggregate, coarse aggregate, water etc., to site and including Seigniorage cha
operational, incidental and labour charges including centering, shuttering, machine mixing, laying concrete,
excluding VAT and labour cess.For Columns
Material
a) Cement for Mix 330kgs
b) Coarse aggregate 20 mm graded metal 0.90Cum
c) Fine aggregate 0.45Cum
d) Water (including curing) 1.20KL
Machinery - Hire Charges of Plant & Machinary- P.No. 42 and Sl.no

16
Concrete Mixer 300/200 (Diesel) 10/7cft(0.2/.8Cum capacity) Sl
a)
No.16. 1.33HR
Labour
c) Mason - 1st Class 0.13Days
Mason - 2nd Class 0.27Days
d) Mazdoor (Unskilled) 4.60Days
Abstract
(A) Cost of Material
(B) Cost of Machinery
(C) Cost of Labour
Centering Charges = Labour charges @ Rs.1700.00 + Material
(D) Charges @ Rs. 341.00 + Municipal Area Allowance @ 20% over
Rs.1700.00 i.e., 340.00 = Rs. 2381.00
Total
(E) Add for contractor's profit and overheads on (A+B+C) @ 13.615%
Total
Cost per 1Cum
Cost per 1Cum
V R.C.C. M20 Grade using 20 mm HBG Down graded metal including centring charges, laying , levelling , mach
etc complete as per SS for lintel beams / roof beams excluding VAT and labour cess.- unit 1Cum

Material

16
a)
No.16. 1.33HR
Labour
d) Mason - 2nd Class 0.27Days
Abstract
(C) Cost of Labour
(D) Centering Charges = Labour charges @ Rs.1426.00 + Material
Charges @ Rs.2002.00 + Municipal Area Allowance @ 20% over
Rs.1426.00 i.e., 285.20 = Rs. 2381.00
Total
Total
Cost per 1Cum
Cost per 1Cum
etc complete as per SS up to 150mm thick Slab - excluding VAT and labour cess. - Unit 1Cum

Material

16
a)
No.16. 1.33HR
Labour
e) Mazdoor (Unskilled) 4.60Days
Abstract
(C) Cost of Labour
(D) Centering Charges (1/0.115
Total
Total
Cost per 1Cum
Cost per 1Cum
etc complete as per SS for sunshade - excluding VAT and labour cess. - Unit 1Cum
Material

16
a)
No.16. 1.33HR
Labour
Abstract
(C) Cost of Labour
(D) Centering Charges (1/0.115
Total
Total
Cost per 1Cum
Cost per 1Cum
etc complete as per SS for Ramp outside of the pumping house - excluding VAT and labour cess. - Unit 1Cum
Material

16
a)
No.16. 1.33HR
Labour
Abstract
(C) Cost of Labour
(D) Centering Charges for Bed Blocks
Total
Total
Cost per 1Cum
Cost per 1Cum
Providing VRCC with M30 Design Mix using 20mm HBG metal including cost and conveyance of all materials a
and cost of centering etc, complete
Material

16
a)
No.16. 1.33HR
Labour
Abstract
(C) Cost of Labour
(D) Centering Charges for Bed Blocks
Total
Total
Cost per 1Cum
Cost per 1Cum
Brick Masonry in C.M (1:3) prop. with OPC Cement Using 2nd class bricks including cost and conveyance of a
cement mortar, watering, curing etc., complete complete for finished item of work.
BLD-CSTN-3-1
a) Material
OPC Cement
2nd Class Bricks
Fine Aggregate
b) Labour
Mason 1st Class
Mason 2nd Class
Mazdoor
Area allowance on labour
c) Machinery
NIL
(d) Sub Total (a) + (b) + (c)
towards Overheads & Contractors Profit
Supply & fixing of Rolling Shutter made of 80 x 1.25mm machine rolled CRCA laths, interlocked together through
end lockes, mounted on specially designed pipe shaft of 50mm dia nominal bore MS B class pipe with Plates,
and arrangements for inside & outside locking with push - pull operations including cost of hood cover and spr
primer, locks, ball bearings, all accessories etc., complete for finished item of work as per special spn: 1108 - BM
Basic price 1Sqm

Add for contractor's profit and overheads @ 13.615%
Total
Cost per 1Sqm
Cost per 1Sqm
Windows of center fixed both side openable shutter 5'0" x 4'0" (1524mm x 1219.2mm) outer frame section siz
Mullion section size of 46 x 70mm fixed beading section size 18 x 25mm BMT-P-14
Basic price 1Sqm

Total
Cost per 1Cum
Cost per 1Cum
Plastering with CM (1:3) prop., 12 mm thick, with sponge finishing including cost and conveyance of all m
lifts, curing, scaffolding and all other incidental and operational charges etc., complete for finished item of work
(BLD-CSTN 6-1)
a) Material
Cement Mortar (1:3)
b) Labour
Masons 1st Class
Mazdoor Unskilled
Labour component

Rate for 10 Sqm.
Basic price 1Sqm

Centering charges 1Sqm
Total
Cost per 1Sqm
Cost per 1Sqm
Basic price 1Sqm

Total
Cost per 1Sqm
Cost per 1Sqm
(BLD-CSTN 6-1) a) Material

Cement Mortar (1:3)
b) Labour
Masons 1st Class
Mazdoor Unskilled
Labour component

Rate for 10 Sqm.
Plastering with CM (1:3) prop., 20mm thick, with sponge finishing including cost and conveyance of all m
Basic price 1Sqm

Total
Cost per 1Sqm
Cost per 1Sqm
Plastering with CM (1:3) prop., 20mm thick, with sponge finishing including cost and conveyance of all m
Basic price 1Sqm

Total
Cost per 1Sqm
Cost per 1Sqm
Jointing DI Pipes / CI pipes, fittings and valves with flanged ends including cost of jointing materials such as
water, with lead up to 500 meters and testing to required pressure complete. (Reference to specifications. BIS N
Labour
Plumber 1st Class 0.180Days
Material
Bolts and nuts 20mm dia 65mm long 24.00Kgs
Rubber Insertion 6mm thick 4.30Kgs
150mm dia
Testing
150mm dia
27.50Rmt
Total
Total per 10Joints
Total per 1Joint
Labour
Material
6.16Kgs
200mm dia
Rubber Insertion 6mm thick

Testing
needed for testing (as per Sub Analysis 2 A) 27.50Rmt
Total
Total per 10Joints
Total per 1Joint
Labour
Material
8.50Kgs
250mm dia
Rubber Insertion 6mm thick

Testing
needed for testing (as per Sub Analysis 2 A) 27.50Rmt
Total
Total per 10Joints
Total per 1Joint
Flooring with 25mm thick polished shabad stones set over base coat of CM (1:8) over already laid CC bed / RCC
including neat cement slurry of honey like consistency spread @ 3.3 kgs per sqm. & Jointed with neat cement to
including cost of all materials like cement, sand, and water and flooring stones etc., complete, including seigniora
charges, labour charges for dressing of flooring stones etc., complete for finished item of work, but excluding the
conveyance of all materials.
A. MATERIALS :
Polished Shabad Stone - Building SSR Page
No: 2 (BMT-B.17) 10.00 Sqm 1,654.00
Cement for CM (1:8) proportion for base coat 21.60 kgs 6.40
Cement for slurry 33.00 kgs 6.40
Cement for Jointing 20.00 kgs 6.40
Sand for CM (1:8) proportion for base coat 0.12 cums 492.39
B. LABOUR
Mason 1st class 3.10 day 445.00
Mason 2nd class 1.10 day 400.00
Mazdoor (unskilled) 0.32 day 350.00
Area allowance at @ 20% 1,931.50
Sundries including brushes, water etc.,@1%
Rate per 10sqm

Add Contractors profit@13.615% 13.615%
Total rate per 10sqm
m Municipality
YEAR 2015-16
and laying them true to alignment and gradient including all sundries but excluding
ations. BIS No.3114/94) - Assumption 10mts - 200mm dia CI Pipe - 5mts length -
Rate in Rs. Unit Amount in Rs.
510.00 1 day 52.02

475.00 1 day 113.05
350.00 1 day 465.50
20% 126.11
Sub Total per 10Rmt 756.68
Total per 1Rmt 75.67
Total per 1kg 1.47

trenches and laying them true to alignment and gradient including all sundries but
#REF! x 1.47 #REF!

#REF!
Sub Total #REF!
dralic field test pressure including transportation of
Amount in Rs.
1,425.00
1,200.00
2,625.00
525.00
3,150.00
Amount in Rs.
3,600.00
3,600.00
Amount in Rs.
60.00
633.00
320.00
3,462.00
4,475.00
4475+3600+3150
11,225.00 Rs.
11,225.00 Rs.
22.45 Rs.
22.45 Rs.
0.50 Rs.
t of the gasket but including all sundries filling with water, with a water lead up to
3114/1994/12888/1987
475.00 1 day 294.50

350.00 1 day 420.00
142.90
Sub Total 857.40
- 1 Nos -
12.50 1 Rmt 625.00
1,482.40
14.82
1,497.22
203.85
1,701.07
170.11

1,817.85 1 Cum 1,272.50
1,549.85 1 Cum 154.99
1,387.85 1 Cum 138.79
1,187.85 1 Cum 118.79
Sub Total 1,685.07
rushed hard granite metal from approved quarry including cost and conveyance of
d including Seigniorage charges, sales & other taxes on all materials including all
e mixing, laying concrete, vibrating, curing etc.,complete finished item of work,
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
Total cost of materials 3,973.75
352.50 1 HR 468.83
Total cost of machinery 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
Total cost of Labour 2,131.19
3,973.75
468.83
2,131.19
2,381.00
8,954.77
1,154.74
10,109.51
10,109.51
10,109.51
ges, laying , levelling , machine mixing but exculding cost of steel in reinforcement,
- unit 1Cum
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
3,713.20
10,286.97
1,344.28
11,631.25
11,631.25
11,631.25
nit 1Cum
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
(1/0.115) x Rs. 389/- 3,382.61
9,956.38
1,307.21
11,263.59
11,263.59
11,263.59
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
(1/0.115) x Rs. 410/- 3,565.22
10,138.99
1,332.07
11,471.06
11,471.06
11,471.06
labour cess. - Unit 1Cum
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
305.00
6,878.77
888.19
7,766.96
7,766.96
7,766.96
onveyance of all materials and labor charges for mixing, laying, vibrating watering
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
305.00
6,878.77
888.19
7,766.96
7,766.96
7,766.96
g cost and conveyance of all materials and labour, seignorage charges, mixing of
Unit 1 Cum
96.000 kgs 6.40 / 1 kg 614.40

512.000 Nos 5,200.00 / 1000 No 2,662.40
0.20 Cum 562.39 / 1 Cum 112.48
0.24 day 445.00 /1 day 106.80

0.56 day 400.00 /1 day 224.00
1.89 day 350.00 /1 day 661.50
Add 20% 198.46
4,580.04
Add 13.615% 4580.04 623.57
Total per 1Cum 5,203.61
per 1Cum 5,203.61
nterlocked together through their entire length and jointed together at the ends by
S B class pipe with Plates, plates, guide channels, stoppers, bottom locking plates
cost of hood cover and springs complete, painted with one coat of approved steel
s per special spn: 1108 - BMT-F-29
2,861.00 1 Sqm 2,861.00

389.53
3,250.53
3,250.53
3,250.53
mm) outer frame section size of 46 x 52mm shutter frame section size 46 x 46mm
5,952.00 1 Sqm 5,952.00

810.37
6,762.37
6,762.37
6,762.37
ost and conveyance of all materials to site, tools and plants, labour charges, leads,
te for finished item of work
Units 10 Sqm.
0.15 cum 3746.51 /1 Cum 561.98
0.60 Nos 445.00 /1 No 267.00

0.96 Nos. 350.00 /1 No 336.00
Add 20% 120.60
1,285.58
Add 13.615% 1285.58 175.03
1,460.61
te for finished item of work - for walls
1,460.61 10 Sqm 146.07

7.17 1 Sqm 7.17
20.87
166.94
166.94
166.94
te for finished item of work - for ceiling
1,460.61 10 Sqm 146.07

14.92 1 Sqm 14.92
21.92
167.99
167.99
167.99
te for finished item of work
Units 10 Sqm.
0.21 cum 3746.51 /1 Cum 786.77
0.94 Nos 445.00 /1 No 418.30

1.60 Nos. 350.00 /1 No 560.00
Add 20% 195.66
1,960.73
Add 13.615% 1960.73 266.95
2,227.68
te for finished item of work - for walls
2,227.68 10 Sqm 222.77

7.17 1 Sqm 7.17
31.31
254.08
254.08
254.08
te for finished item of work - for ceiling
2,227.68 10 Sqm 222.77

14.92 1 Sqm 14.92
32.37
255.14
255.14
255.14
ointing materials such as bolts, rubber insertion, white lead including filling with
ence to specifications. BIS No.3114/1994.)
510.00 1 day 91.80

475.00 1 day 199.50
350.00 1 day 385.00
135.26
Sub Total 811.56
123.00 1 kg 2,952.00
103.00 1 kg 442.90
7.50 1 Rmt 206.25
4,412.71
44.13
4,456.84
606.80
5,063.64
506.37
510.00 1 day 91.80

475.00 1 day 199.50
350.00 1 day 385.00
135.26
Sub Total 811.56
123.00 1 kg 3,099.60
103.00 1 kg 634.48
10.00 1 Rmt 275.00

4,820.64
48.21
4,868.85
662.89
5,531.74
553.18
510.00 1 day 102.00

475.00 1 day 199.50
350.00 1 day 420.00
144.30
Sub Total 865.80
123.00 1 kg 4,870.80
103.00 1 kg 875.50
12.50 1 Rmt 343.75

6,955.85
69.56
7,025.41
956.51
7,981.92
798.20
r already laid CC bed / RCC Roof Slab,

Jointed with neat cement to full depth
omplete, including seigniorage
m of work, but excluding the cost of
1,654.00
10sqmts
138.24
1kg
1kg 211.20
1kg 128.00
1Cum 59.09
day 1,379.50
day 440.00
day 112.00
386.30
4,508.33
45.08
4,553.41
619.95
5,173.36
DATA FOR THE YEAR 2016-17

Earth work in excavation for structures as per drawing and technical specifications clause 305.1 including settin
of stumps and other deterious material and disposal upto a lead of 50mts, dressing of sides and bottom and bac
as per Technical specification 305 MORD / 304 MORTH for pipe line trench unit 1.00Cum RBR-FNDN-1 I-A

Material
a) N I L 10.00Cum
Machinery
b) N I L
Labour
c) Male 0.00Days
Sub Total
Abstract
(C) Cost of Labour
Total
(D) Add for contractor's profit and overheads on (A+B+C) @ 13.615%
Total
Cost per 6Cum
Cost per 1Cum
Cost per 1Cum
Lowering C.I. Pipes, A class and specials with s/s ends carefully into trench and laying them true to
excluding cost and conveyance of pipes from source of supply. (Reference to specifications. BIS No.31
5mts length - Class A
Description of Work
Labour
Plumber 1st Class - 0.102days
Sub Analysis
Plumber 2nd Class - 0.238days

Man Mazdoor - 1.330days
Add Municipal Area Allowance @
Weight of 2 pipes = 2 x 257kgs = 514kgs = 5.14quintals

Lowering D.I. Pipes (all classes) and specials (fittings) with s/s ends carefully into trenches and laying them tr
but excluding cost and conveyance of pipes from source of supply
Lowering C.I. / D.I. Pipes (all classes) and specials (fittings) with s/s
ends carefully into trenches and laying them true to alignment and
250mm dia - DI K9
gradient including all sundries but excluding cost and conveyance of

pipes from source of supply (Ref to specifications. BIS
No.3114/1994)
Weight of 1mts length Pipe = #REF!
Cost of Lowering per 1 Rmt
Add overhead and Contractors profit @ 13.615%
Observed Data for Testing of 450mm dia PSC Main: Pumping main to Hydralic field test pressure includi
(a) Labour
Fitters (2 x 3days)
Fitters 1st Class 3 475.00
Fitters 2nd Class 3 400.00
Sub Total
Total (a)
(b) Machinery
pressure testing including
transportation of water @ Rs.
1200/- (1000+200) / day 3 1,200.00
Sub Analysis - 2A
Total (b)
(c) Material
Sl. No Description Quantity Rate per unit
Pressure Gauge @ Local Market -

Nos.,
0.05 1,200.00
3/4" G.I. Pipe (20 mm) - Rmt

3 211.00
Specials - LS

0.1 3,200.00
Diesel (2 Lts. / Hr) 30 Hrs. @
Local Market - Page NO: 22 -
Ltrs.,
60 57.70
Total (c)
Grand Total
=
Total Rate per 500Rmt
Total Rate per 1Rmt
Rate per 1Rmt of 450mm dia
Total Rate per 1Rmt of 10mm dia
11) Jointing D.I. pipes and fittings with rubber gasket (push-on-joint), including the cost of the gasket but includ
up to 500m and testing to required pressure, etc. complete Reference to specifications IS 3114/1994/12888/198
Jointing C.I., D.I. pipes and fittings with rubber gasket (push-on-
joint), excluding the cost of the gasket but including all sundries
filling with water, with a water lead up to 500m and testing to
required pressure, etc. complete Reference to specifications IS
3114/1994/12888/1987 - output for 50Rmt
Labour
Material
250mm dia
Rubber Gasket 0.00Nos

Testing

50.00Rmt
Total
Total per 10Joints
Total per 1Joint
14) VRCC corresponding to M20 Grade Design mix using (cement : fine aggregate : coarse aggregate) corr
machine crushed down graded metal from approved quarry including cost and conveyance of all materials like
water etc., to site and including seigniorage charges on all materials including all operational incidental and labo
curing centering shuttering etc complete as per SS for thrust blocks
Material
a) Cement for Mix 330.0kgs

b) Cost of 20mm SS-5 HBG M/c metal 0.90Cum

16
a)
No.16. 1.00HR
Labour
a) Mason - 1st Class 0.167Days
b) Mason - 2nd Class 0.167Days
c) Mazdoor (Unskilled) 4.70Days
Abstract
(C) Cost of Labour
Centering Charges @ Rs. 61.00 for material, Rs. 244.00 for Labour &
(D)
MAA on labour @ 48.80 (Sl. No: B, Page no: 66, Building SoR)
Total
Total
Cost per 1Cum
Cost per 1Cum

Cost of DownGraded H.B.G M/C Metal from 20mm to 6mm
(BLD-CSTN 2-11) - Cement concrete M- 20 mix using 20mm size graded machine crushed hard granite metal fr
of all materials like cement, fine aggregate, coarse aggregate, water etc., to site and including Seigniorage cha
all operational, incidental and labour charges including centering, shuttering, machine mixing, laying concrete
work, excluding VAT and labour cess.For raft/footing.
Material

16
a)
No.16. 1.33HR
Labour
Mason - 2nd Class 0.27Days
Abstract
(C) Cost of Labour
Centering Charges = Labour charges @ Rs. 473.00 + Material
(D) Charges @ Rs. 277.00 + Municipal Area Allowance @ 20% over
Rs.473.00 i.e., 94.60 = Rs. 844.60
Total
Total
Cost per 1Cum
Cost per 1Cum
V R.C.C. M20 Grade using 20 mm HBG Down graded metal including centring charges, laying , levelling
reinforcement, etc complete as per SS for Side walls of valve chamber excluding VAT and labour cess.- unit 1Cum

Material

16
a)
No.16. 1.33HR
Labour
Abstract
(C) Cost of Labour
(D) Centering Charges (1/0.30) x
Total
Total
Cost per 1Cum
Cost per 1Cum
V R.C.C. M20 Grade using 20 mm HBG Down graded metal including centring charges, laying , levelling
reinforcement, etc complete as per SS up to 150mm thick Slab - For Cover Slabs of Valve Chamber excluding VA

Material

16
a)
No.16. 1.33HR
Labour
Abstract
(C) Cost of Labour
(D) Centering Charges (1/0.30) x
Total
Total
Cost per 1Cum
Cost per 1Cum
supply and fixing of SFRC manhole frame with covers with ISI marking any where in AP, F.O.R. destination in
tax, but excluding CED, Vat and labour cess etc complete - 560mm dia HD20. (SOR Item No: 29 (d), Page No: 3
Material
a) SFRC Manhole frame with Cover - HD 20 - 560mm clear opening 1Nos
b) Contractor's Overhead & Profit 13.615%
Municipality
EAR 2016-17
ause 305.1 including setting out, construction of shoring and bracing, removal
of sides and bottom and backfilling in trenches with excavated suitable material
Cum RBR-FNDN-1 I-A
- 1 Cum -
480.00 1 day -
350.00 1 day 1,274.00
254.80
1,528.80
-
-
1,528.80
1,528.80
208.15
1,736.95
1,736.95
173.70
173.70
h and laying them true to alignment and gradient including all sundries but
o specifications. BIS No.3114/94) - Assumption 10mts - 200mm dia CI Pipe -
510.00 1 day 52.02

475.00 1 day 113.05
350.00 1 day 465.50
20% 126.11
Sub Total per 10Rmt 756.68
Total per 1Rmt 75.67
Total per 1kg 1.47
renches and laying them true to alignment and gradient including all sundries
#REF! x 1.47 #REF!

#REF!
Sub Total #REF!
ic field test pressure including transportation of
Amount in Rs.
1,425.00
1,200.00
2,625.00
525.00
3,150.00
Amount in Rs.
3,600.00
3,600.00
Amount in Rs.
60.00
633.00
320.00
3,462.00
4,475.00
4475+3600+3150
11,225.00 Rs.
11,225.00 Rs.
22.45 Rs.
22.45 Rs.
0.50 Rs.
cost of the gasket but including all sundries filling with water, with a water lead
ns IS 3114/1994/12888/1987
475.00 1 day 294.50

350.00 1 day 420.00
142.90
Sub Total 857.40
- 1 Nos -
12.50 1 Rmt 625.00

1,482.40
14.82
1,497.22
203.85
1,701.07
170.11
e : coarse aggregate) corresponding to Table 9 of IS 456 using 20mm size
veyance of all materials like cement, fine aggregate (sand) coarse aggregate,
erational incidental and labour charges such as machine mixing laying concrete
6.40 1 kgs 2,112.00
1,817.85 1 Cum 1,636.07
492.39 1 Cum 221.58

103.00 1 KL 123.60
352.50 1 HR 352.50
445.00 1 day 74.32
400.00 1 day 66.80
350.00 1 day 1,645.00
357.22
4,093.25
352.50
2,143.34
353.80
6,942.89
936.97
7,879.86
7,879.86
7,879.87

1,817.85 1 Cum 1,272.50
1,549.85 1 Cum 154.99
1,387.85 1 Cum 138.79
1,187.85 1 Cum 118.79
Sub Total 1,685.07
ushed hard granite metal from approved quarry including cost and conveyance
nd including Seigniorage charges, sales & other taxes on all materials including
hine mixing, laying concrete, vibrating, curing etc.,complete finished item of
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
844.60
7,418.37
945.56
8,363.93
8,363.93
8,363.93
charges, laying , levelling , machine mixing but exculding cost of steel in
and labour cess.- unit 1Cum
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19

400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
(1/0.30) x Rs.457.25/- 1,524.17
8,097.93
1,046.25
9,144.18
9,144.18
9,144.19
charges, laying , levelling , machine mixing but exculding cost of steel in
alve Chamber excluding VAT and labour cess. - Unit 1Cum
6.40 1 kgs 2,112.00

1,685.07 1 Cum 1,516.57
492.39 1 Cum 221.58
103.00 1 KL 123.60
352.50 1 HR 468.83
445.00 1 day 59.19
400.00 1 day 106.80
350.00 1 day 1,610.00
355.20
3,973.75
468.83
2,131.19
(1/0.30) x Rs. 339/- 1,130.00
7,703.77
1,000.51
8,704.28
8,704.28
8,704.28
in AP, F.O.R. destination including loading, unloading & stacking at site , sales
Item No: 29 (d), Page No: 368)
2,133.00 1 Nos 2,133.00

290.41
Total cost 2,423.41
DATA FOR THE YEAR 2016 -17

RBR-FNDN-2 Sand filling in foundation trenches as per drawing and technical specification Clause 305.3.9 MORD &
Labour cess - Output as 1Cum
Material
a) Sand 1.00Cum
b) water 0.10kl
Machinery
b) N I L
Labour
c) Male 0.00Days
Sub Total
Abstract
(C) Cost of Labour
Total
Total
Cost per 1Cum
Cost per 1Cum
Cost per 1Cum
Earth work in excavation for structures as per drawing and technical specifications clause 305.1 including setting
stumps and other deterious material and disposal upto a lead of 50mts, dressing of sides and bottom and backfilli
Technical specification 305 MORD / 304 MORTH for foundations of CC Drains and Culverts, pipe line trenches upto 3
Note: Classifications of Earthwork specification are as per 302.2.1(a) of MORD and 301.2.1 of MORT&H unit - 1Cum
Ordinery soils - Mechanical means upto 3m depth, taking output 240Cum, Unit = 1Cum
Material
a) N I L 240.00Cum
Machinery
b) Hydraulic Excavator 1Cum bucket capacity (Shovel 0.85Cum Capacity)
6.00Hr
Labour
c) Male 0.00Days
Sub Total
Abstract
(C) Cost of Labour
Total
Total
Cost per 240Cum
Cost per 1Cum
Cost per 1Cum
Earth work in excavation for structures as per drawing and technical specifications clause 305.1 including setting
stumps and other deterious material and disposal upto a lead of 50mts, dressing of sides and bottom and backfilli
Technical specification 305 MORD / 304 MORTH for foundations of CC Drains and Culverts, pipe line trenches - RBR
Note: Classifications of Earthwork specification are as per 302.2.1(a) of MORD and 301.2.1 of MORT&H unit - 1Cum
in Ordinery soils - Mechanical means from 3mts to 6mts depth, taking output 210Cum, Unit = 1Cum
Material
a) N I L 210.00Cum
Machinery
b) Hydraulic Excavator 1Cum bucket capacity (Shovel 0.85Cum Capacity)

6.00Hr
Labour
c) Male 0.00Days
Sub Total
Abstract
(C) Cost of Labour
Total
Total
Cost per 240Cum
Cost per 1Cum
Cost per 1Cum
Laying Cement concrete ( 1: 4 : 8) using 40mm nominal size graded HBG metal including cost of all materials
Plinth excluding VAT and labour cess. - Unit = 1Cum
Material
b) Coarse aggregate 40 mm 0.90Cum
Machinery - Hire Charges of Plant & Machinary- P.No. 29 and Sl.no 38
a) Concrete mixer 10/7cft(0.2/0.8cum)capacity 1.00HR
Labour
Abstract
(C) Cost of Labour
Total
Total
Cost per 1Cum
Cost per 1Cum
Cement Mortar (1:3) prop., with O.P.C.
BLD-CSTN-1-4
Labour
Man Mazdoor for Mixing Mortar
20% labour
Material
Cement
Sand including 5% wastage
Seinorage charges for sand
Add C.P
Taking out put 1Cum
Plastering with CM (1:3) prop., 12 mm thick, with sponge finishing including cost and conveyance of all mater
(BLD-CSTN 6-1)
Labour
Mason 1st class
Mazdoor
20% labour
Material
cement mortar (1:3)
Seigniorage charges for F.A
Add OH & CP
Taking out put 10sqm
Taking out put 1sqm
lifts, curing, scaffolding and all other incidental and operational charges etc., complete for finished item of work - u
1 Plastering CM 1:3, 12mm thick basic price 1.00Sqmts
2 Centering & Scaffolding charges - 1st floor
1.00Sqmts
lifts, curing, scaffolding and all other incidental and operational charges etc., complete for finished item of work - f
1 Plastering CM 1:3, 12mm thick basic price 1.00Sqmts
2 Centering & Scaffolding charges - 1st floor 1.00Sqmts
Painting with snow-cem or other equal and approved Water Proof Cement paoni over priming coat, 2
all materials and labour charges for painting, curing etc complete as per the directions of the departmental authoriti
(BLD-CSTN 10-4)
Labour
Painter
Mazdoor - Unskilled
Sundries including brushes, etc., @ 1%
20% labour
Material
Cement Paint at 3 sqm., per kg
Add 13.615% C.P

Painting, priming coat by using water based cement primer of exterior grade - 2 on newly plastered surfaces includi
charges as per the directions of the departmental authorities..
(BLD-CSTN 10-2)
Labour
Painter
Sundries including brushes, etc., @ 0.50%
20% labour
Material
Cement Primer
Add 13.615% C.P

Providing VRCC with M30 Design Mix using 20mm HBG metal including cost and conveyance of all materials and lab
cost of centering etc, complete
Material
b) Coarse aggregate 20 mm 0.90Cum
Machinery - Hire Charges of Plant & Machinary- P.No. 42 and Sl.no 16
a) Concrete mixer 10/7cft(0.2/0.8cum)capacity 0.267HR

b) Needle Vibrator 60mm dia (Petrol) 0.267HR
Labour
a) Mason - 1st Class 0.067Days
b) Mason - 2nd Class 0.133Days
c) Mazdoor (Unskilled) 2.50Days
Abstract
(C) Cost of Labour
Total
Total
Cost per 1Cum
Cost per 1Cum
cost of centering etc, complete - for base slab
1 VRCC M30 basic rate 1.00Cum
2 Centering & Scaffolding charges - for slabs above 0.30mts thickness
1.54Sqmts

cost of centering etc, complete - for cylinderical wall upto 3.66mts height
2 Centering & Scaffolding charges - for slabs upto 0.30mts thickness
3.33Sqmts
cost of centering etc, complete - for cylinderical wall from 3.66mts height to 7.32mts height
2 Centering & Scaffolding charges - for slabs upto 0.30mts thickness 3.33Sqmts
cost of centering etc, complete - for columns upto 3.66mts height
2 Centering & Scaffolding charges - for columns upto 3.66mts height 1.00Cum
cost of centering etc, complete - for columns from 3.66mts height to 7.32mts height
2 Centering & Scaffolding charges - for columns from 3.66mts to 7.32mts
height 1.00Cum
cost of centering etc, complete - for beams
2 Centering & Scaffolding charges - for beams 1.00Cum
cost of centering etc, complete - for top slab
2 Centering & Scaffolding charges - for slab upto 150mm thickness 6.67Sqmts
cost of centering etc, complete - for top dome
2 Centering & Scaffolding charges - for dome slabs 1.00Cum
cost of centering etc, complete - for Haunches
2 Centering & Scaffolding charges - for bed blocks 1.00Cum
cost of centering etc, complete - sidewalls
2 Centering & Scaffolding charges - for slabs upto 0.30mts thickness
Rs.399/- per sqmt 1.00Cum

Supply and delivery of Steel Reinforcement H.Y.S.D.confirming to I.S.S. including cost & conveyance of all mate
placing in position tying grills etc., complete. excluding VAT and labour cess. (@ 90 kg / cum of RCC) - 1.00MT

Material
a) HYSD bars including 5% for overlaps & wastage 1.05MT
b) Binding Wire 6kgs
Machinery
a) N I L 0.00HR
Labour
a) Black Smith or Bar Bender 10.00Days
b) Mazdoor (Unskilled) 10.00Days
Abstract
(C) Cost of Labour
Total
Total
Cost per 1MT
Cost per 1MT
Cost per 1kg
Assistant Engineer Dy.Executive Engineer Executiv

Tadepalligudem Municipality Tadepalligudem Municipality Tadepalligudem
Municipality
EAR 2016 -17

tion Clause 305.3.9 MORD & 304 MORTH including seigniorage excludingVAT and
191.11 1 Cum 191.12

103.00 1 kl 10.30
480.00 1 day -
350.00 1 day 108.50
21.70
130.20
201.42
-
130.20
331.62
42.20
373.82
373.82
373.82
373.82
ause 305.1 including setting out, construction of shoring and bracing, removal of
des and bottom and backfilling in trenches with excavated suitable material as per
erts, pipe line trenches upto 3.00mts depth - RBR - FNDN-1, I-B
.2.1 of MORT&H unit - 1Cum
- 1 Cum -
2,815.90 1 Hr 16,895.40
480.00 1 day -
350.00 1 day 2,912.00
582.40
3,494.40
-
16,895.40
3,494.40
20,389.80
2,776.08
23,165.88
23,165.88
96.53
96.53
ause 305.1 including setting out, construction of shoring and bracing, removal of
des and bottom and backfilling in trenches with excavated suitable material as per
erts, pipe line trenches - RBR - FNDN-1, II-B
.2.1 of MORT&H unit - 1Cum

Unit = 1Cum
- 1 Cum -
2,815.90 1 Hr 16,895.40
480.00 1 day -
350.00 1 day 2,912.00
582.40
3,494.40
-
16,895.40
3,494.40
20,389.80
2,776.08
23,165.88
23,165.88
110.32
110.32
cluding cost of all materials and labour charges etc. complete- In foundation and
6.40 1 kgs 1,036.80

1,297.85 1 Cum 1,168.07
492.39 1 Cum 221.58
103.00 1 KL 123.60
471.10 1 HR 471.10
445.00 1 day 44.50

350.00 1 day 486.50
106.20
Total cost of Labour 637.20
2,550.05
471.10
637.20
3,658.35
483.63
4,141.98
4,141.98
4,141.98
Day 0.2 350.00 70.00
70.00
14.00
kgs 480 6.40 3,072.00

cum 1.05 562.39 590.51
cum 1.05 - -
3,746.51
-
per Cum 3,746.51
and conveyance of all materials to site, tools and plants, labour charges, leads,
for finished item of work
Day 0.6 445.00 267.00

Day 0.96 350.00 336.00
603.00
120.60
cum 0.15 3,746.51 561.98

cum 0.15 - -
1,285.58
-
1,285.58
per sqm 128.56
for finished item of work - upto 3.66mts height
128.56 1 Sqmts 128.56
7.17 1 Sqmts 7.17

Sub Total 135.73
18.48
Total 154.21
for finished item of work - from 3.66mts to 7.32mts height
128.56 1 Sqmts 128.56
7.17 1 Sqmts 7.17
Sub Total 135.73
18.48
Total 154.21
aoni over priming coat, 2 coats (all colors) including cost and conveyance of
of the departmental authorities - output 10sqmts
Day 0.50 510.00 255.00

Day 1.50 350.00 525.00
7.80
787.80
157.56
kgs 3.50 53.00 185.50

1,130.86
153.97
1,284.83
per 1sqm 128.48
wly plastered surfaces including cost and conveyance of all materials and labour
Day 0.70 510.00 357.00

1.79
358.79
71.76
kgs 1.00 210.00 210.00

640.54
87.21
727.75
per 1sqm 72.78
yance of all materials and labor charges for mixing, laying, vibrating watering and

6.40 1 kgs 2,822.40
1,817.85 1 Cum 1,636.07
492.39 1 Cum 221.58
103.00 1 KL 123.60
471.10 1 HR 125.79
194.60 1 HR 51.96
445.00 1 day 29.82

400.00 1 day 53.20
350.00 1 day 875.00
191.60
4,803.65
177.75
1,149.62
6,131.02
-
6,131.02
6,131.02
6,131.02

6,131.02 1 Cum 6,131.03
418.00 1 Sqmts 643.72

Sub Total 6,774.75
922.38
Total 7,697.13

6,131.02 1 Cum 6,131.03
399.00 1 Sqmts 1,328.67

Sub Total 7,459.70
1,015.64
Total 8,475.34
2mts height
6,131.02 1 Cum 6,131.03
399.00 1 Sqmts 1,328.67
Sub Total 7,459.70
1,015.64
Total 8,475.34

6,131.02 1 Cum 6,131.03
2,041.00 1 Cum 2,041.00
Sub Total 8,172.03
1,112.62
Total 9,284.65
ight
6,131.02 1 Cum 6,131.03
2,041.00 1 Cum 2,041.00

Sub Total 8,172.03
1,112.62
Total 9,284.65

6,131.02 1 Cum 6,131.03
3,428.00 1 Cum 3,428.00
Sub Total 9,559.03
1,301.46
Total 10,860.49

6,131.02 1 Cum 6,131.03
389.00 1 Sqmts 2,594.63
Sub Total 8,725.66
1,188.00
Total 9,913.66

6,131.02 1 Cum 6,131.03
6,302.00 1 Cum 6,302.00
Sub Total 12,433.03
1,692.76
Total 14,125.79

6,131.02 1 Cum 6,131.03
305.00 1 Cum 305.00
Sub Total 6,436.03
876.27
Total 7,312.30

6,131.02 1 Cum 6,131.03
1,330.00 1 Cum 1,330.00

Sub Total 7,461.03
1,015.82
Total 8,476.85
st & conveyance of all materials , cost of binding wire and its fabrication charges,
/ cum of RCC) - 1.00MT
34,500.00 1 MT 36,225.00
60.00 1 kgs 360.00
- 1 HR -
Total cost of machinery -
555.00 1 day 5,550.00

320.00 1 day 3,200.00
1,750.00
36,585.00
-
10,500.00
47,085.00
6,410.63
53,495.63
53,495.63
53,495.63
53.50
r Executive Engineer
pality Tadepalligudem Municipality

Est - New Pumpests - R5

Uploaded by

Copyright:

Available Formats

Est - New Pumpests - R5

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Est - New Pumpests - R5

Uploaded by

Copyright:

Available Formats

TADEPALLIGUDEM MUNICIPALITY

DETAILED CUM ABSTRACT ESTIMATE Estimate Amount: Rs. 30.00 Lakhs

For removal of road loose

For road profile correction 1x1 152.0 5.90 0.150 134.52

For road bed. 1x1 152.00 5.90 0.15 134.52

For road 1x1 152.00 5.90 0.28 251.10

For side Margins (Hand road

Add extra 0.60

Assistant Engineer(PH) Dy Executive Engineer(PH) Executrive Engineer(PH)

A PANNEL BOARDS FOR 40 HP MOTORS

a) Incoming : 250 Amps MCCB -1no.

B FOR SUPPLY OF PUMP SETS & ACCESSORIES FOR 43HP

2 70.00 140.00 Rmt

2 1.50 1.50 0.50 2.25 Nos

564877597.xls / DE - New Pumpsets 5 / 89

8 Manufacture, Supply and delivery of CI specials & fittings,

200mm dia double flanged 90deg bend

2 66.70kgs 133.40 kgs

2 66.70kgs 133.40 kgs

2 31.5kgs 63.00 kgs

2 31.5kgs 63.00 kgs

2 112kgs 224.00 kgs

150mm dia PN10 2 2.00 Nos

564877597.xls / DE - New Pumpsets 6 / 89

10 Manufacture, Supply and delivery of DI D/F Swing Check

200mm dia 2 2.00 Nos

564877597.xls / DE - New Pumpsets 7 / 89

11 Labour charges for Lowering and keeping in position of DI /

150mm dia 2 2.00 Nos

150mm dia 14 14.00 Joints

75mm dia 1 140.00 140.00 Rmt

75mm dia 1 140.00 140.00 Rmt

Assistant Engineer Dy.Executive Engineer Executive Engineer

564877597.xls / DE - New Pumpsets 8 / 89

ABSTRACT ESTIMATE Estimated Cost 14.00 Lakhs

S.No Description of Item Quantity Rate Per Amount

A PANNEL BOARDS FOR 40 HP MOTORS

pannel should be fixed with the following accessories of SEIMENS make

1.00 Nos 255,000.00 1 Nos 255,000.00

2.00 Nos 215,979.00 1 Nos 431,958.00

per IS694/1990 of makers Finolex/Polycab.

564877597.xls / AE- New Pumpsets 9 / 89

2.00 Nos 12,000.00 1 Nos 24,000.00

panel board duly giving continuity connection with required size of GI

char coal, Salt and earthing powder.

8 Manufacture, Supply and delivery of CI specials & fittings, Class A to suit

including cost of materials and conveyance to the work site including

loading, unloading & stacking at site.

of ductile cast iron of grade GGG40/ SG 400/12 or equivalent grade as per

I.S.3896-part2- 1985 and subsequent revisions, wedge fully rubber lined

BS5163-89/IS14846-2000/DIN 3202 F 4. All the valves should be with

passage. Drilled as per IS:1538

valves (Non Return Valves) conforming to IS 5312 (Parts 1 & 2) (with

564877597.xls / AE- New Pumpsets 10 / 89

13 Manufacture, Supply & Delivery of unplasticised PVCs Pipe for Ducting

purpose confirming to IS: 4985 (latest ammendments) with bell ends

colour (except white) inclusive of transportation to the sub-divisional

etc., Class - 4kg/sqcm

564877597.xls / AE- New Pumpsets 11 / 89