GOVERNMENT OF ANDHRA PRADESH

RURAL WATER SUPPLY & SANITATION DEPARTMENT

DETAILED ESTIMATE

RWS & S SUB DIVISION : KAVALI

ALLUR MANDAL

NAME OF WORK : Construction of side drain From Murali house

to Sudhakaraju house in Rajulavari street of Allur GP

EST COST Rs. 1.00 LAKHS

GRANT : GP-14 Th FC

CIRCLE : NELLORE
DIVISION : NELLORE
SUB DIVISION : KAVALI
MANDAL : ALLUR

SPECIFICATION REPORT
Speciation report to accompany the Detailed estimate for the work "onstruction of
side drain From Murali house to Sudhakaraju house in Rajulavari street of Allur GP"
Est. Cost:Rs. 1.00 lakhs
The administrative sanction vide reslution No.49(1),dated: 10.08.2016 of the sarpanch Allur
GP
Due to lack of drain people are facing a lot of problems in letting out rain water
and normal usage water.Hence the estimate is prepared to construct side drain From Murali
house to Sudhakaraju house in Rajulavari street of Allur GP and Mandal for the following
provisions

Earth work excavation for structures as per drawings and technical

spefications clause 305.1 including setting out, construction of shoring and bracing,
removal of stumps and other deleterious materials and disposal upto a lead of 50m
dressing of side as per Mord Morth
Earth work excavation and depositing on bank with initial lead and lift in
loamy and clayee soils as per SS 20-B for foundation
Sand filling in foundations including watering and ramming etc., complete
C.C(1:4:8 ) using 40 mm HBG metal for foundation
C.C (1:3:6) using 40 mm HBG metal for side wall of drain on road side
Plastering with CM(1:5) 20 mm thick for bottom of the drain
Plastering with CM(1:5) 12 mm thick for side walls of the drain

The estimate is prepared with SSR 2016-17 and submitted for favour of obtaining
necessary administrative sanction from the competent authorities

Assist Exe Engineer

R.W.S & S Allur

DETAILED ESTIMATE
NAME OF WORK : Construction of side drain From Murali house to Sudhakaraju house in Rajulavari street of
Allur GP

Sl.N
o
1
1

Description of item

Measurements
L
B
D
2
3
4
5
6
Earth work excavation and depositing on bank with initial lead
and lift in loamy and clayee soils as per SS 20-B for
foundation
for open drain

No

1x1

33.00

1.00

Est. Cost:Rs. 1.00 lakhs

Rate
per
Amount

Qty
7

0.60

19.80 cum
19.80 cum

1x1

33.00

1.00

0.15

1x1

33.00

1.00

0.20

3612.94 cum

23846.00

4561.14 cum

45156.00

CC (1:3:6) using 40 mm HBG metal including cost and convey

ance of all materials labour charges centering etc. complete for
open drain wall (out side)

1x1

33.00

0.27

0.60

5.35

open drain wall (in side)

1x1

33.00

0.23

0.60

4.55
9.90 cum

Plastering with CM (1:5) 20 mm thick includding cost and

conveyance of all materials labour charges etc. complete
Bottom of drain
1x1
33.00
0.45
Plastering with CM (1:5) 12 mm thick includding cost and
conveyance of all materials labour charges etc. complete
For CC wall top and
inside

2979.00

6.60 cum
6.60 cum

601.81 cum

CC(1:4:8) using 40 mm HBG metal including cost and

conveyance of all materials labor charges etc.complete for
foundation
open drain

2307.00

4.95 cum
4.95 cum

116.48 cum

Sand filling including watering and ramming including cost

and conveyance of all materials labour charges etc. complete
for foundation of
open drain

1x1

33.00

1.66

14.85 sqm

1309.52 10sqm

1945.00

54.78 sqm

877.07 10sqm

4805.00

RCC (1:2:4) using 20 mm HBG chips using reqd. qty of steel

per cum of concrete including cost conveyance of all materials
labour charges etc. but excluding cost of steel and fabrication
charges for pre casted slab covers over drain
1 x 25

costof steel & fabrication

VAT @ 5%

0.60

0.90

10 Unforseen items of work such as levelling the road etc.

complete

0.10

1.35

Cum

5437.54

100.00 kg

1 Cum

50.56 kg

7341.00
5056
4672.00

L.S

1893.00
Total

100000.00

Asst.Executive Engineer
R.W.S & S,Allur

WORKING ESTIMATE
NAME OF WORK : Construction of side drain From Murali house to Sudhakaraju house in Rajulavari street of
Allur GP
Sl.N
o
1
1

Description of item

Measurements
L
B
D
2
3
4
5
6
Earth work excavation and depositing on bank with initial lead
and lift in loamy and clayee soils as per SS 20-B for
foundation,VP No.12
for open drain

No

1x1

69.00

1.00

0.60

M.BOOK NO: 9469-D

Rate
per
Amount

Qty
7

41.40 cum
41.40 cum

116.48 cum

4822.00

601.81 cum

6229.00

3797.76 cum

39306.00

22.35 cum

4561.14 cum

101942.00

20.70 sqm

1309.52 10sqm

2711.00

114.54 sqm

877.07 10sqm

10046.00

Sand filling including watering and ramming including cost

and conveyance of all materials labour charges etc. complete
for foundation of,VP No.12
open drain

1x1

69.00

1.00

0.15

10.35 cum
10.35 cum

CC(1:4:8) using 40 mm HBG metal including cost and

conveyance of all materials labor charges etc.complete for
foundation,VP No.13
open drain

1x1

69.00

1.00

0.15

10.35 cum
10.35 cum

CC (1:3:6) using 40 mm HBG metal including cost and convey

ance of all materials labour charges centering etc. complete for
,VP No.14
open drain wall (out side
& In side)

1x2

69.00

0.27

0.60

22.35

Plastering with CM (1:5) 20 mm thick includding cost and

conveyance of all materials labour charges etc. complete,VP
No.15
Bottom of drain
1x1
69.00
0.3
Plastering with CM (1:5) 12 mm thick includding cost and
conveyance of all materials labour charges etc. complete,VP
No.15
For CC wall top and
inside

1x1

69.00

1.66

VAT @ 5%

8253.00
Total
Limited to

173309.00
180000.00

Asst.Executive Engineer
R.W.S & S,Allur

LEAD STATEMENT
NAME OF WORK : Construction of side drain From Murali house to Sudhakaraju house in Rajulavari street
of Allur GP
EST COST Rs. 1.00 LAKHS

Sl.
No

Description of
material

Name
of the
Quarry

Initial
cost
(Includin
g of Tax
&
lead (km)
Excludin
g
Seignior
age)

Conveya
nce(incl
uding
lead and
lift
charges)
(1)

Loading
(2)

Conveyanc
e charges
including
Un
loading
loading
and un
(3)
loading
(4)=(1)+(2)+
(3)

52.00 845.00 619.30

34.60

17.30

Annavar
40mm size HBG (SS5) am
Annavar
20mm size HBG metal am

52.00

### 619.30

34.60

17.30

671.20

Sand for concrete itemPennar

28.00 610.00 367.90

17.30

8.65

393.85

Sand for mortar

Pennar

28.00 610.00 367.90

17.30

8.65

393.85

Sand for filling

Local

7.00 420.00 107.50

17.30

8.65

Cement

671.20

133.45

###

This is to certify that the leads are correct to the best

Coarsc
aggregate

Sand

Bricks

Up to 5 Km

82.70

82.70

132.9

For every Km beyond 5

Km up to 30 Km

12.40

12.40

19.9

For every Km beyond

30Km

10.30

10.30

16.6

7 Km sand

Assist Exe Engineer

R.W.S & S, Allur

DATA SHEET
NAME OF WORK : Construction of side drain From Murali house to Sudhakaraju house in Rajulavari street
of Allur GP
EST COST Rs. 1.00 LAKHS
Sl.N
o
1

Qty

Unit

Description of item

Rate

Per

Amount

393.85

Cum

413.54

5.70

MT

1641.60

320.00

Cum

64.00

1
1.05 Cum
288.00 Kgs
0.20 Cum
2

CEMENT MORTAR (1:5)

Sand for mortar
Cement
Labour charges for mixing

2119.14
CC (1:4:8) mix using 40 mm HBG metal including cost & conveyance of all materials labour charges etc.
complete with Hand mix
0.90 cum

40 mm HBG metal

1499.82

1Cum

1349.83

0.45 cum

Sand for mortor

1000.23

1Cum

450.10

Cement

5.70

1 Kg

923.40

Water

77.00

1 KL

92.40

162.00 kgs
1.20 KL

Labour charge
0.10 Cum

Mason Ist class

420.00

day

42.00

2.36 Cum

Mazdoor (unskilled)

320.00

day

755.20

3612.95

3612.94

Add 25% extra for ML on labour

M20 mix using 20 mm HBG metal including cost & conveyance of all materials labour charges etc. complete
with Hand mix
0.90 cum
0.45 cum

2019.82
1000.23

1Cum
1Cum

1817.83
450.10

Cement
Water

5.70
77.00

1Cum
1 KL

2280.00
92.40

0.10 Cum

Labour charge
Mason Ist class

420.00

day

42.00

2.36 Cum

Mazdoor (unskilled)

320.00

day

755.20
5437.54

400.00 kgs
1.20 KL

40 mm HBG metal
Sand for mortor

CC (1:3:6) mix using 40 mm HBG Chips including cost & conveyance of all materials labour charges etc.
complete for PCC items of work -cum
0.90 cum

40 mm HBG metal

1499.82

1Cum

1349.83

0.45 cum

Sand for mortor

1000.23

1Cum

450.10

Cement
Water
Labour charge
Mason Ist class

5.70
77.00

1Cum
1 KL

1254.00
92.40

420.00

day

42.00

220.00 kgs
1.20 KL
0.10 Cum
2.36 Cum

Mazdoor (unskilled)
Machinery

320.00

day

755.20

1.00 hour

Concrete mixer 10/7 cft(0.2/0.8

cum) capacity

338.60

1 hour

338.60

1.00 1 cum

Centering charges

279.00

1 cum

279.00
4561.14

Sl.N
o
1
5

Qty

Unit

Description of item

Rate

Per

Amount

585.28

1 Cum

3511.68

320.00
99.20

1 day

99.20

Sand filling in foundation including watering and ramming etc. complete

6.00 Cum
Sand for filling
Labour
0.31 days
Mazdoor (unskilled)
0.25
Add 25% extra for ML on labour

601.81

3610.88
0.25
Add 25% extra for Isolated work
3610.88
0.00
3610.88
Plastering with CM (1:5) 12 mm thick includding cost and conveyance of all materials labour charges etc.
complete
0.15 Cum
0.60 day
0.96 days

CM (1:5)
Labour
Mason Ist class
Mazdoor (unskilled)

2119.14

1 Cum

317.87

420.00
320.00

1 day
1 day

252.00
307.20
877.07

Earth work excavation for structures as per drawings and technical spefications clause 305.1 including setting
out, construction of shoring and bracing, removal of stumps and other deleterious materials and disposal upto a
lead of 50m dressing of side as per Mord Morth

3.64 days
0.25

Man mazdoor
Add 25% extra for Isolated work

320.00
day
1164.80
1164.80
116.48 /1 Cum
1164.80
Plastering with CM (1:5) 20 mm thick includding cost and conveyance of all materials labour charges etc.
complete
0.21 Cum

CM (1:5)
Labour
Mason 2nd class
Mazdoor (unskilled)
Add 25% extra for ML on labour

0.94 day
1.60 days
0.25

2119.14

1 Cum

445.02

375.00
320.00
0.00

1 day
1 day

352.50
512.00
0.00
1309.52

1309.55
9

Cost of steel and its fabrication charges incl., bending, cost of binding wire etc., complete
as per standard specification
1.05 MT
6.00
bldg.26
2.00
6.40

Cost of steel
Binding wire

###

47250.00

70.00 kg

420.00

(b) Labour for cutting, bending, shifting to

site, tying and placing in position
840.00
Blacksmith / 420.00 day
Bar
bender
Mazdoor (Unsk 320.00 day
2048.00
Total Rs.

###

50.56

Assist Exe Engineer

R.W.S & S, Allur

Comparetive Cum Completion Report

NAME OF WORK : Construction of side drain From Murali house to Sudhakaraju house in Rajulavari street of Allur GP
M.BOOK NO: 9469-D
s.no

Item of work

As per Working Estimate

Quty

Quty

Rate per

Less

Amount

41.40

cum

116.48 cum

4822.00

41.40

116.48 cum

4822.27

0.27

0.00

10.35 cum

601.81 cum

6229.00

10.35 cum

601.81 cum

6228.78

0.00

0.22

cum

Sand filling including watering and ramming

including cost and conveyance of all
materials labour charges etc. complete for
foundation of open drain
Vp.No.12

Amount

Excess

Earth work excavation and depositing on

bank with initial lead and lift in loamy and
clayee soils as per SS 20-B for foundation
for open drain
Vp.No.12

Rate per

As per Execution

CC(1:4:8) using 40 mm HBG metal

including cost and conveyance of all
materials labor charges etc.complete for
foundation of open drain
Vp.No.13

10.35

cum

3797.76 cum

39306.00

10.35 cum

3797.76 cum

39306.82

0.82

0.00

CC (1:3:6) using 40 mm HBG metal

including cost and convey ance of all
materials labour charges centering etc.
complete for open drain side wall
Vp.No.14

22.35

cum

4561.14 cum

101942.00

22.35 cum

4561.14 cum

101941.41

0.00

0.59

20.70

sqm

1309.52 10 sqm

2711.00

20.70 sqm

1309.52 10 sqm

2710.71

0.00

0.29

Plastering with CM (1:5) 20 mm thick

includding cost and conveyance of all
materials labour charges etc. complete for
bottom of drain
Vp.No.15

Remarks

s.no

Item of work

As per Working Estimate

Quty

Plastering with CM (1:5) 12 mm thick

includding cost and conveyance of all
materials labour charges etc. complete for
side wall
Vp.No.15

114.54

Rate per

sqm

877.07 10 sqm

VAT @ 5 %
Limited to

As per detailed Estimate

As per working estimate

As per Execution

Amount

Quty

10046.00 114.54 sqm

Rate per

877.07 10 sqm

Excess

Less

Amount

10045.98

0.00

0.02

8253.00

8252.80

0.00

0.20

173309.00

173308.75

1.09

1.34

180000.00

180000.00

173309.00
173308.75

As per Excess
As per Less

0.25

Deputy Executive Engineer

RWS&S, KAVALI

Remarks

1.09
1.34
0.25

Asst.Executive Engineer
RWS&S, Allur Mandal