GOVERNMENT OF ANDHRA PRADESH

PANCHAYATRAJ ENGINEERING DEPARTMENT

PROPOSAL ESTIMATE

Name of the Work : Construction of CC Platform in Agricultural form at Kovvali

Estimate Amount Rs. 5.30 Lakhs

GRANT:- DEPOSIT GRANT (AGRICULTURAL DEPARTMENT)

DISTRICT : WEST GODAVARI

CIRCLE : ELURU

DIVISION : ELURU

SUB-DIVISION : ELURU

MANDAL : DENDULURU
 m at Kovvali

T)
 SPECIFICATION REPORT

Name of the work:-Construction of CC Platform in Agricultural form at Kovvali

Estimate Amount Rs. 5.30 Lakhs

As per the request of the Agricultural Officer,Agricultural Form,Kovvali detailed

estimate is prepared for the work"Construction of CC Platform in Agricultural form at Kovvali",
Est.Cost.Rs.5.30 lakhs with the following provisions:-

a)Curtain wall with M15 grade PCC alround the platform for a height of 0.60m
b)Bed concrete with CC(1:4:8) for a thickness of 0.10m
c)Top concrete with M20 grade nominal mix PCC for a thickness of 0.125m

Further lump sum provisions are made in the estimate for the following items:-

1)Provision for VAT @ 5.00%

2)QC charges @ 0.5%
3)Provision for insurance@ 0.5%

The estimate is prepared as per the current SSR,i.e.2012-2013 rates and as per
the A.P Revised Standard data work will be carried out as per APDSS.

Asst.Executive Engineer
PRI,Eluru
 DETAILED CUM ABSTRACT ESTIMATE

Name of the Work : Construction of CC Platform in Agricultural form at Kovvali

Estimate Amount Rs. 5.30 La

Sl. Description of Item No Length Width (m) Thickne Quantity Unit Rate
No. (m) ss (m)

1 2 3 4 5 6 7 8 9

1 Earth work excavation and depositing on bank with initial lead of 10m and initial lift
of 2m in Ordinary Soils for Foundation.(APSS No. 308) (RSSR)

For curtain wall alround 1 x 1 84.92 0.60 0.60 30.57

30.57 cum 135.75

2 Filling with Sand in trenches, sides of foundations and basement complete for
finished item of work. (APSS NO. 309 & 310)(CSSR)
In side curtain wall foundation 1 x 1 84.92 0.60 0.10 5.10
5.10 cum 1188.44

3 Plain Cement Concrete (1:4:8) prop using 40mm size HBG (SS5) metal for finished
item of work for Foundations and Flooring Bed (APSS No. 402)(RSSR)

In side curtain wall foundation 1 x 1 84.92 0.60 0.10 5.10

In platform 1 x 1 26.00 16.00 0.10 41.60
46.70 cum 3393.08

4 Plain/reinforced cement concrete in substructure complete as per drawings and

technical specification Clauses 802, 804, 805, 806, 807, 1202 and 1204 MORD and
1500, 1700 & 2200 MORTH for M15 grade concrete

For walls A/R 1 x 1 84.92 (0.45+0.23)/2 0.60 17.32

17.32 cum 4846.78

5 Plain Cement concrete M20 nominal mix using 20 mm HBG metal with Concrete
mixture including cost and conveyance of all materials and all labour charges
etc.complete
Inside platform 1 x 1 26.00 16.00 0.125 52.00
52.00 cum 4678.88
Sl. Description of Item No Length Width (m) Thickne Quantity Unit Rate
No. (m) ss (m)

1 2 3 4 5 6 7 8 9
6 Provision for VAT @ 5.00% LS

7 QC charges @ 0.5% LS

8 Provision for insurance LS

9 Provision for unforeseen items

Total

Assistant Executive Engineer,

PRI, Eluru
nt Rs. 5.30 Lakhs

Amount

10

4150

6061

158457

83946

243302
 Amount

10
24796

2480

2480

4328

530000

gineer,
 DATA SHEET

Name of the Work : Construction of CC Platform in Agricultural form at Kovvali

Estimate Amount Rs. 5.30 Lakhs

Sl. Index-code Description Unit Quantity Rate Rs. Amount

No. Rs.
1 2 3 4 5 6 7
1 RBR- Excavation for Structures
FNDN-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 material and
disposal upto a lead of 50 m, dressing of sides and bottom and backfilling
in trenches with excavated suitable material as per Technical Specification
305 MORD / 304 MORTH

Note : Classifications of Earth Work Specification are as per 302.2.1(a) of

MORD and 301.2.1 of MORT&H
Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a)  Labour
Mate day 0.00 285.00 0.00
Mazdoor (Unskilled) day 3.64 250.00 910.00
Add MA@25% 227.50
b) Material
Sienorage charges 220.00
Rate per cum = (a+b+c)/10 1357.50
Rate per cum = (a+b+c)/10 135.75

2 RBR-FNDN-2 Filling in foundation trenches as per drawing and technical specification

Clause 305.3.9 MORD & 304 MORTH
Sand filling
Unit = cum
a)  Labour
Mate day 0.00 285.00 0.00
Mazdoor (Unskilled) day 0.31 250.00 77.50
Add MA@25% 19.38
b) Material
Sand cum 1.05 999.58 1049.56
Sienorage charges for sand cum 1.05 40.00 42.00
Rate per cum = a+b+c+d 1188.44

3 BLD-CSTN-2-5 Plain Cement concrete (1:4:8) using 40 mm metal with Concrete mixture.
All work upto plinth level.
Unit = 1cum
A. MATERIALS:
Cement kg 162.00 5.00 810.00
Coarse aggregate 40 mm cum 0.90 1237.37 1113.63
Fine aggregate (Sand) cum 0.45 1086.58 488.96
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
Water (including for curing) kl 1.20 57.50 69.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.00 370.00 370.00
capacity
C. LABOUR:
Mason 1st class day 0.10 315.00 31.50
Mazdoor (unskilled) day 1.39 250.00 347.50
Sl. Index-code Description Unit Quantity Rate Rs. Amount
No. Rs.
Water Charges 1% of Labour 3.79
Add MA@25% 95.70
Rate per cum 3393.08

4 Plain/reinforced cement concrete in

substructure complete as per drawings and
RBR-SBST-5 technical specification Clauses 802, 804, 805,
806, 807, 1202 and 1204 MORD and 1500,
1700 & 2200 MORTH
Note : Water for concrete : A provision for
cost of water may be added at 1.2 kl / 1 cum
(including curing purpose) keeping the site
conditions
Coarse Aggregate : Single grade nominal size
can also be used instead of graded metal,
keeping the site conditions in view
For height upto 5 m
Unit = cum
P.C.C grade M 15
Nominal mix (1:2.5:5) using CC Mixer
(MORD)
Unit = cum
(a) Material
Cement kg 275.000 5.00 1375.00
Coarse sand cum 0.480 1086.58 521.56
40 mm aggregate cum 0.480 1237.37 593.94
20 mm aggregate cum 0.240 1809.37 434.25
10 mm aggregate cum 0.080 1440.37 115.23
Seigniorage charges for C.A cum 0.80 50.00 40.00
Seigniorage charges for F.A cum 0.48 40.00 19.20
(b) Labour
Mason (1st Class) day 0.10 315.00 31.50
Mazdoor (Unskilled) day 1.39 250.00 347.50
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 1.00 370.00 370.00
(d) Formwork @ 10% on cost of material, 384.82
labour and machinery (a+b+c)
e&f) Overheads & Contractors Profit 613.78
4846.78

5 BLD-CSTN-2-11 Plain Cement concrete M20 nominal mix using 20 mm HBG metal with
Concrete mixture including cost and conveyance of all materials and all
labour charges etc.complete
Unit = 1cum
A. MATERIALS:
Cement kg 330.00 5.00 1650.00
Coarse aggregate 20 mm cum 0.90 1809.37 1628.43
Fine aggregate (Sand) cum 0.45 1086.58 488.96
Seigniorage charges for C.A cum 0.90 50.00 45.00
Seigniorage charges for F.A cum 0.45 40.00 18.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / 0.8 cum) hour 1.00 370.00 370.00
capacity
C. LABOUR:
Mason 1st class day 0.10 315.00 31.50
Mazdoor (unskilled) day 1.39 250.00 347.50
Water Charges 1% of Labour 3.79
Add MA@25% 95.70
Rate per cum 4678.88
Sl. Index-code Description Unit Quantity Rate Rs. Amount
No. Rs.

Assistant Executive Engineer,

PRI, Eluru
 LEAD STATEMENT

Name of the Work : Construction of CC Platform in Agricultural form at Kovvali

Estimate Amount Rs. 5.30 Lakhs

Machine
Sl. Name of the Lead in Conveyanc Blasting Total
Description of Material Unit Initial Cost crushing
No. Quarry KM e charges charges Amount
charges

1 2 3 4 5 6 7 8 9 12
335.00
1 Coarse Sand for Mortor 1.00 Cum Vadapalli 84.00 751.58 0.00 0.00 1086.58

248.00
2 Coarse Sand for filling 1.00 Cum Vadapalli 84.00 751.58 0.00 0.00 999.58

593.00
3 Aggregates 10mm nominal size 1.00 Cum I.Pangidi 70.00 637.37 70.00 140.00 1440.37

891.00
4 Aggregates 20mm nominal size 1.00 Cum I.Pangidi 70.00 637.37 70.00 211.00 1809.37

530.00
5 Aggregates 40mm nominal size 1.00 Cum I.Pangidi 70.00 637.37 70.00 0.00 1237.37

88.00
6 Gravel 1.00 Cum Vegiwada 20.00 212.81 0.00 0.00 300.81

7 Bricks 1000 Nos. Local 8.00 150.96 3472.00 0.00 0.00 3622.96

8 Steel 1.00 MT 44400.00 0.00 0.00 44400.00

9 Cement 1.00 MT 5000.00 0.00 0.00 5000.00

1.Certified that the above leads are correct to the best of my knowledge
2.The above work spot lies within 12 Km from Muncipal Corporation Boundary
Assistant Executive Engineer,
PRI, Eluru