GOVERNMENT OF ANDHRA PRADESH

RWS&S Dept
DETAILED ESTIMATE

Providing Open Side Drains (Lead Drain) With Cover

Slabs from Wellness center to Highschool beside Oora
Name of the work cheruvu H/O CHN Agraharam Gram Panchayat.

Est Cost. :Rs 16.00 Lakhs

Grant : MGNREGS

GP :

Section : RWS&S Anakapalli

Sub Division : RWS&S Anakapalli

Year : 2024-25
 Specification report to accompany the original estimate for the
Providing Open Side Drains (Lead Drain) With Cover Slabs from Wellness center to Highschool beside Oora cheruvu H/O CHN
Agraharam Gram Panchayat.

Est.Cost Rs . 16.00 Lakhs

The work was proposed vide procgs R.C.No : 10 , Dt:_23-08-2024__of The Secretary chairman,VWSC CHN
Agraharam,Anakapalli under SBM(G)& MGNREGS funds.

Hence Following provisions Required

Unskilled labour charges for Earth work excavation and depositing on bank with initial lead of 10mt and initial
1 lift of 2.0 mts in loamy and clayey soils like black cotton soils, red earth and chowdu soils (Ordinary soils) as
per RSSR Item 6b
Rmt

Provision for Supply and filling of sand in trenches, sides of foundations with intial lead in layers not exceeding 15cm thick,
2 comnsolidated each deposited layer by watering and ramming as per drawing and technical specification Excluding GST and
all operational charges etc complete finished item of work. Sand Bed

Vibrated Cement Concrete Nominal Mix (1:3:6) 40 mm down graded HBG Metal including cost of all materials and labour
3 charges etc,,complete -1 cum with Machine mixing for CC Bed including conveyance, seigonarage of materials of sand
&metal and excluding cost of steel and its fabrication charges etc . CC Drain Bed

Vibrated Cement Concrete Nominal mix (1:2:4) using 20mm HBG graded metal including cost of all materials and labour
4 charges etc,,complete -1 cum with Machine mixing for side walls of drains including conveyance, seigonarage of materials of
sand & metal including Centering charges.

Providing concrete for RCC (1:2:4) in open foundations using 20&12 mm nominal size Graded hard stone aggregate,
mechanically mixed, placed in foundation and compacted by vibration including curing for 14 days complete as per drawings
5
and technical specifications Clause 802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH but excluding VAT and
seigniorage charges for RCC DRAIN COVER SLABS

Providing high yield strength deformed (HYSD) steel bars (Fe 415 grade as per IS 1786-1985) of 8mm to 40mm diameters,
cutting, bending, to required sizes and shapes placing in position with cover blocks of approved size and binding wire of
6
20SWG, forming grills for reinforcement work as per approved designs and drawings including cost and conveyance of bars
etc Complted

Cutting open C.C.road surface/Constructions like brick walls/RR foundations with saw cutter including stacking of excavated
7
materials for pipe line trench work as directed by the departmental officers..

a) Bailing out water from the pipe line trenches with oil engine driven pump sets, including hire charges, fuel charges and
8
wages for Driver and Helper.
9 Engaging Unskilled Labour for Light bush clearance(Net Area)- (RSSR)
10 Provision for Name board
11 Provision for Seignorage charges
12 Provision for GST
13 Provision for QC Charges @ 0.5%
14 Provision for Unforeseen items

The estimate is prepared as per 2024-2025 Common SSR .

Assistant Engineer,
RWS&S Anakapalli
 Material calculations
S.No Item Qty unit factor 40mm 20mm 12mm Sand for Cement Steel (in RCC Mason Other material Unskilled labour charges
metal metal metal in Kgs MT) PIPES components(Skilled/
semiskilled etc
Filling Plastering Concrete Weight Rate Rate Amount Rate Amount

1157.50 1800.50 1460.10 1362.20 1718.40 1718.40 4220.00 59000.00 2276.55 500
Earth work
1 300.00 Cum
excavartion 211 63300.00
2 Stone dust
Unskilled labour 75.00 Cum 0.31 211 4905.75
3 Selected earth
Unskilled labour 75.00 Cum 0.31 211 4905.75
4 PCC 1:4:8)
Cement 1.00 Cum 162 162
sand for concrete 1.00 Cum 0.48 0.48
40mm metal 1.00 Cum 0.90 0.9
12mm metal 1.00 Cum
Mason 1.00 Cum 0.1 0.1
Other material
component 1.00 Cum 664 664 0.00
unskilled labour 1.00 Cum 1.39 211 293.29

5 PCC 1:3:6)
Cement 66.00 Cum 216 14256
sand for concrete 66.00 Cum 0.48 31.68
20mm metal 66.00 Cum 0.54 35.64
12mm metal 66.00 Cum 0.36 23.76
Other material
component 66.00 Cum 146 9636 0.00
unskilled labour 66.00 Cum 1.39 211 19357.14
6 RCC (1:2:4)
Cement 7.50 Cum 324 2430
sand for concrete 7.50 Cum 0.48 3.6
20mm metal 7.50 Cum 0.54 4.05
12mm metal 7.50 Cum 0.36 2.7
Other material
component 7.50 Cum 689.27 5169.525 0.00
unskilled labour 7.50 Cum 1.39 211 2199.68
Supply and cost of
7 steel 1.93 MT 1.05 2.02 0
unskilled labour 1.93 10 211 4061.75
 other component 1.93 6610 12724.25
8 Plastering
Cement 110.83 sqm 0 0.00
sand for concrete 110.83 sqm 0 0.00
Unskilled labour 110.83 sqm 0.99 211 2315.08
Other component 110.83 sqm 0.00 0
Unforseen for cc
9 road cutting 14.00 cum 4902.80 68639.2

Unforseen for
bailing out of
10 water 200.00 hour 192.00 38400

Un skilled labour
for dumping of
11 excavated earth 0.00 cum 211 0.00

Unskilled labour
for jungle
12 clearance 1.00 no 211 211.00
Unforseen for
13 75.00 cum 1
stone dust 438.01 32850.75
14 RCC NP3 pipes
NP3 pipes 500.00 Rmt 1087.00
other component 500.00 Rmt 550.65 275325

Total Quantities In 0.90 39.69 26.46 0.00 0.00 35.76 1087.00 14192.73 ### 2110.00 101549.43
Cum
Total Quantities In 16848.00 2.02
Kgs

Amount in RS 886817.5 203098.8665

No of mandays 336.96 963

Rate per cum/ Tonne 1157.50 1800.50 1460.10 1362.20 1718.40 1718.40 4220.00 4.04
Seineorage charges Rs. 75 75 50 50 50
Amount in Rs. 0 0 0 0 0 0
 LEAD DRAIN
Name of the Work Providing Open Side Drains (Lead Drain) With Cover Slabs from Wellness
center to Highschool beside Oora cheruvu H/O CHN Agraharam Gram
Panchayat.

population as per 2011 1720

Present population 1863
Ultimate population as on 2039 2273
Assumptions
I
NO OF HOUSES OUTLET 3 430
1 No of persons in one house holds 5 nos
2 House Discharge 80% of 105 lits 84 lits
3 Usage is assumed as 12 hours 12 hrs
4 Size of plot 10mx15m 150 sqmts
5 Road width of internal streets 7.5 mts
6 Main road width 15 mts
8 Parking, schools etc area is considered as 20%
additional 20% Additional
II Rainfall Discharge
1 Percolation losses in internal houses 30% of Rainfall discharge
2 Rainfall on Roads 40% considered for Open drains
Discharge calculations
Considering 70 houses on both sides of Internal road
a House Discharge 430 5 80% 100 172000 lit/day
Assuming 12 Hrs usage 172000 12 60 238.8889 lpm
Take peak factor as 3
peak discharge=3x13.333
if the drain is considered on one side , The 3 238.889 716.6667 lpm
I Discharge from houses 716.67 1000*60 0.011944 cum/sec
b Rainfall
Area from from houses
which rainfall considered
=132* 150sqm 430 150 64500 sqm
Area
30% isintreated
Hectors=9000/10000
as percolation 6.45 hectares
losses , then area of flow () 70 6.45 4.515 hectares

d Rainfall discharge from Houses Area: for 60 houses

discharge
Where R= Q= RAP/36
intensity of maximum rainfall in Cum/ hour ( take the max rainfall from the concerned
dept of the particular locality or district)
Assume R=63 mm/hour i.e 6.3cm/hour 6.3 cm/hour
A= drainage area in hectares
P = impervious factor say 0.8 for ordinary soils as most of the area is covered with houses and
concrete pavements
Q= 6.3 4.515 0.8 0.6321 cum/sec
Total discharge from houses= House discharge+ Rainfall discharge
i.e 0.011944444 0.6321 0.6440 cum/sec
III DESIGN OF SECTION
Area of drain=Q/V
where Q=Quantity of discharge 0.6440 cum/sec
where V= Velocity of flow as 1 m/sec 1 m/sec
AREA = 0.644 sqm
Assuming semicircular pipe is taken into consideration Assume

Diameter of pipe = (a+b)*h/2 = 0.64404

a 1.00 b = 1.14681 1146.815
b 1.20 b= say 1200 mm
h 0.60 b= 1.2 mts
 1.50 EW
0.1
0.00 0.15 1.2 0.15 0.00 0.15
b

a= 1
0.6 0.6
h= 0.6
0.95

0.1 1 0.1
a 0.05
PCC (1:3:6) 0.15
sand filling 0.15

1.50
slope= 0.608276253029822

1.5
2 0.2 0.6 0.24

Length of sidewalls for 1Cum CC 4.16666666666667 m

Rate of Centering charges for 1 Cum Concrete (for side walls only)

4900
 DETAILED ESTIMATE
Name of the Work: Pr
ovi
di
ng
Outlet 1 ,Bit1 part 500.00 Rmt 16.00 Lakhs
S. Descri Nos. Measuremen Qty. Rate per Amoun
No ption L t in Mts.
B D/H t
. 1 Unskilled labour
of charges for Earth work excavation and depositing
on bank with item
initial lead of 10mt and initial lift of 2.0 mts in loamy
and clayey soils like black cotton soils, red earth and chowdu soils
(Ordinary soils) as per RSSR Item 6b

1 x 1 500.00 1.00 0.60 300.00

300.00 211.00 1 cum 63300

2 Supply and filling of sand in trenches, sides of foundations with

intial lead in layers not exceeding 15cm thick, comnsolidated each
deposited layer by watering and ramming as per drawing and
technical specification Excluding GST and all operational charges
etc complete finished item of work. Sand Bed

0 1 x 1 500.00 1.000 0.1575.00

75.00 1387.79 1 cum 104084
3 Vibrated Cement Concrete Nominal Mix (1:3:6) 40 mm down graded
HBG Metal including cost of all materials and labour charges
etc,,complete -1 cum with Machine mixing for CC Bed including
conveyance, seigonarage of materials of sand &metal and excluding
cost of steel and its fabrication charges etc . CC Drain Bed

0 1 x 1 500.00 1.00 0.15 75.00

75.00 5040.12 1 cum 378009

4 Vibrated Cement Concrete Nominal mix (1:2:4) using

20mm HBG graded metal including cost of all materials
and labour charges etc,,complete -1 cum with Machine
mixing for side walls of drains including conveyance,
seigonarage of materials of sand & metal including
Centering charges.
CC Drain Side Walls 1 x 2 500.00 0.200 0.30 60.00
Add extra 10% 6.00
66.00
66.00 9173.53 1 cum 605453
5 Providing concrete for RCC (1:2:4) in open foundations using
20&12 mm nominal size Graded hard stone aggregate,
mechanically mixed, placed in foundation and compacted by
vibration including curing for 14 days complete as per drawings and
technical specifications Clause 802, 803, 1202 & 1203 MORD and
1500, 1700 & 2100 MORTH but excluding VAT and seigniorage
charges for RCC DRAIN COVER SLABS
FOR RCC DRAIN COVERS SLABS
CC Drain Side Walls 1 x 1 50.00 1.50 0.100 7.50

7.50 6074.58 1 cum 45559

6 Providing high yield strength deformed (HYSD) steel
bars (Fe 415 grade as per IS 1786-1985) of 8mm to
40mm diameters, cutting, bending, to required sizes
and shapes placing in position with cover blocks of
approved size and binding wire of 20SWG, forming grills
for reinforcement work as per approved designs and
drawings including cost and conveyance of bars from
approved sources to site of work, including cost and
conveyance of binding wire, cover blocks and all
operational, incidental, and labour charges such as
cutting, bending, placing in position, tying etc., and
sales & other taxes,on cost of all materials complete for
finished item of work (APSS No.126) in all floors.
Assume 110Kg/Cum 1 x 1 17.50 0.11 1.93
1.93 82564.00 1 MT 158936
S. Descri Nos. Measuremen Qty. Rate per Amoun
No ption L t in Mts.
B D/H t
. 7 Cutting open of
C.C.road surface/Constructions like brick
item
walls/RR foundations with saw cutter including stacking
of excavated materials for pipe line trench work as
directed by the departmental officers..

For CC Pavement & 1 70.00 1.00 0.20 14.00

House hold ramps 1 x
and steps
14.00 4902.80 1 CUM 68639
8 a) 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.
1 x 200 200 192.00 3HP 1hour 38400

SUB TOTAL 1462380

Provision for Name 1 x 1 2500.00 2500
11
board
12 QC @0.5% on items 1 to 10 7312

13 Provision for Seignorage charges 26115

14 Provision for GST 89458
Unforeen items if 12235
15 any towads soakpit
etc
TOTAL ESTIMATE COST : 1600000
Providing Open Side Drains (Lead Drain) With Cover Slabs from Wellness center to Highschool beside
Oora cheruvu H/O CHN Agraharam Gram Panchayat.

MA 40%
Qty. Description of Work Rate Per Amount

1 Cutting open C.C.road surface/Constructions like brick walls/RR foundations

with saw cutter including stacking of excavated materials for pipe line trench
work as
directed by the departmental officers..
b) Cutting open C.C. road surface with concrete saw cutter
1 Rate as per PH SSR item no 25b,pg.8 3502.00 1 Cum 3502.00
40% Add Municipal Allowance 1400.80
Rate per 1 Cum Rs 4902.80
2 a) 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.

Basic rate (item No.26/(a)pg no 8 of PH 64.00 Hp/ 192.00

3 hp SSR Hr
Total
Rate per 1Hp.Hr 192.00
3 Carting away the surplus excavated material i.e.Earth and Rubble from
the site to a suitable distance CONVEYANCE CHARGES FOR MATERIALS
BY
HEAD LOAD including loading,unloading,conveyance charges and
dumping the /Gravel/Surki/ Size stone /Cut stone Rubble
Earth / Sand
/Coarse aggregate
Unskilled labour Cum 1 595.00 595.00
40% Add Municipal Allowance
Rate per 1 Cum 595.00
4 Filling with sand including labour charges

II Sand filling
Unit = cum
Taking output = 1 cum
1 a) Cost of sand for filling 1362.20 Cum 1362.20
1 Filling charges as per RSSR 25.59 Cum 25.59
Total 1387.79
Rate per cum 1387.79

5 Vibrated Cement Concrete Nominal Mix(1:3:6) 40 mm down graded

HBG Metal including cost of all materials and labour charges
etc,,complete -1 cum with Machine mixing for CC Bed including
conveyance, seigonarage of materials of sand &metal and excluding
cost of steel and its fabrication charges etc . Inluding GST @ 12%.

FOR PCC CC bed

Unit = cum
(a) Material
Cement t 0.216 4220.00 911.52
 Coarse sand cum 0.45 1718.40 773.28
40 mm aggregate cum 0.900 1157.50 1041.75
Water kl 1.20 105.00 126.00
2852.55
(b) Labour
Mate day 0.00
Mason (1st Class) day 0.10 710.00 71.00
40% Add 40% Municipal Allowance 28.40
Mazdoor (Unskilled) day 1.39 595.00 827.05
40% Add 40% Municipal Allowance 330.82
1257.27
(c) Machinery
Mechanical concrete mixer 0.2/0.8 hour 1.00 708.08 708.08
cum capacity fitted with water
measuring device
and preferably also with load cell. Sl. No.
18

Vibrator needle Vibrator hour 0.40 288.39 115.36

Water tanker 6 kl capacity hour 0.13 822.00 106.86
930.30
(d) Formwork @ 10% on cost of 10.00% 0.00
material, labour and machinery (a+b+c)
Rate per cum = a+b+c+d 5,040.12

6 Vibrated Cement Concrete (1:2:4) using 20mm HBG graded metal

including cost of all materials and labour charges etc,,complete -1 cum
with Machine mixing for side walls of drains including conveyance,
seigonarage of materials of sand &metal including GST @12% on Rates

FOR VCC DRAIN walls

Unit = cum
(a) Material
Cement t 0.324 4220.00 1367.28
Coarse sand cum 0.45 1718.40 773.28
20 mm aggregate cum 0.900 1800.50 1620.45
12 mm aggregate cum 0.360 1460.10 0.00
Water kl 1.20 105.00 126.00
3887.01
(b) Labour
Mate day 0.00
Mason (1st Class) day 0.10 710.00 71.00
40% Add 40% Municipal Allowance 28.40
Mazdoor (Unskilled) day 1.39 595.00 827.05
40% Add 40% Municipal Allowance 330.82
1257.27
(c) Machinery
 Mechanical concrete mixer 0.2/0.8 hour 1.00 708.08 708.08
cum capacity fitted with water
measuring device
and preferably also with load cell. Sl. No.
18

Vibrator needle Vibrator hour 0.49 288.39 141.31

Water tanker 6 kl capacity hour 0.13 822.00 106.86
956.25
(d)Centering charges for VCC vertical walls cum 1.000 3073.00 3073.00
of plane surface (rate is for both sides
centering) including open drains SoR 2024-
2025

Rate per cum = a+b+c+d 9,173.53

7 Providing concrete for RCC (1:2:4) in open foundations using 20&12
mm nominal size Graded hard stone aggregate, mechanically mixed,
placed in foundation and compacted by vibration including curing for
14 days complete as per drawings and technical specifications Clause
802, 803, 1202 & 1203 MORD and 1500, 1700 & 2100 MORTH but
excluding VAT and seigniorage charges for RCC DRAIN COVER SLABS

FOR RCC DRAIN COVERS SLABS

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
(a) Material
Cement t 0.324 4220.00 1,367.28
Coarse sand cum 0.450 1718.40 773.28
20 mm aggregate cum 0.900 1800.50 1,620.45
12 mm aggregate cum 0.360 1460.10 0.00
Water kl 1.200 105.00 126.00
3,887.01
(b) Labour
Mate day - 0.00
Mason (1st Class) day 0.10 710.00 71.00
40% Add 40% Municipal Allowance 28.40
Mazdoor (Unskilled) day 1.39 595.00 827.05
40% Add 40% Municipal Allowance 330.82
1,257.27
(c) Machinery
Concrete mixer 0.4/0.28 cum capacity hour 1.000 708.08 708.08
Vibrator needle Vibrator hour 0.40 288.39 115.36
Water tanker 6 kl capacity hour 0.13 822.00 106.86
930.30
(d) Formwork @ 4% on cost of 4.00% 0.00
material,labour and machinery (a+b+c)
Rate per cum = a+b+c+d 6,074.58

8 Providing high yield strength deformed (HYSD) steel bars (Fe 415 grade as per
IS 1786-1985) of 8mm to

Materal
 1.05 K High Yield Strengh Deformed Bars HYSD) 1 M.T
59000.00 61950.00
6.00 gK Binding wire 64.00 kg 384.00
gs 62334.00
(b) Labour for cutting, bending, shifting to site, tying and placing in position

10.00 n Blacksmith / Bar bender 850.00 each 8500.00

o' Add 40% Extra for Municipal Limits 3400.00
40% GVMC)
10.00 n Mazdoor (Unskilled) 595.00 each 5950.00
o' Add 40% Extra for Municipal Limits 2380.00
40% GVMC)

20230.00
82564.00
Over head charges @14% 0.000% 54418.00 0.00
0.00
Total per 1 MT 82564.00
14.00 49028
44.70 62615.76
111644

216
324.00
 Leads statement
Providing Open Side Drains (Lead Drain) With Cover Slabs from Wellness center to Highschool
beside Oora cheruvu H/O CHN Agraharam Gram Panchayat. SSR 2019-20
Ghat Total 'lead Conveyance-
Name of the Lead Lead
Sl.No Description of material (1.5 (km)i.e Initial cost Excluding Total
Quarry (Plain) ( ghat)
times) (4+6) Col 13.615%
1 40mm size HBG metal Mamidipalem 5.90 5.90 1033.00 124.50 1157.50

2 20mm size HBG metal Mamidipalem 5.90 5.90 1676.00 124.50 1800.50

5 Sand for mortar Koduru 14.50 14.50 1472.00 246.40 1718.40

6 Sand for filling Koduru 14.50 14.50 1115.80 246.40 1362.20

6 Sand for concrete Koduru 14.50 14.50 1472.00 246.40 1718.40

8 Cement AS PER Anakapalli 3.00 4220.00 0.00 4220.00

9 Steel Anakapalli 3.00 59000.00 0.00 59000.00

10 6 mm size HBG metal Mamidipalem 9.00 5.90 925.00 110.10 1035.10

11 12mm size HBG metal Mamidipalem 9.00 5.90 1350.00 110.10 1460.10

12 10mm size HBG metal Mamidipalem 9.00 5.90 1145.00 110.10 1255.10

13 Stone dust Mamidipalem 9.00 5.90 466.00 110.10 576.10

15 RCC pipes NP2 300.00 2276.55 0.00

15 RCC pipes NP3 0.00 400.00 2276.55 2276.55

This is to certify that the leads are correct to the best of my knowledge
Certified that work is located in with in the radius 12 kms of GVMC limits.
The work was located in agency area 40 % area allowance added to labour charges.
Certified that the unloading is by manual means and the truck are under ideal conditions during the unloading.
Certified that Cement & Steel are to be conveyed to work site from Visakhapatnam, which is the nearest commercial site.
 SEIGNORAGE CHARGES
Sl Iteam Total Earth Sand Metal/ cement in TOTAL
NO. Qty Stone Kgs
dust
0.45 0.90
Seignorage rates per cum
1 Earth Work 300.00 300.00 0.00
2 Sand Filling 75.00 0.00 75.00
67.50
3 PCC ( 1:3:6) 75.00 0.00 33.75
59.40
4 PCC ( 1:2:4) 66.00 0.00 29.70
5 RCC ( 1:2:4) FOR COVER SLABS 7.50 0.00 3.38 6.75

6 TOTAL QUANTITY 300.00 141.83 133.65

7 Seignorage rates per cum 30.00 50.00 75.00

Total Amount 9000 7091.25 10023.8 26115

8
 Qty. Description of Work Rate Per Amount
(c) Machinery
Mechanical concrete mixer 0.4/0.28 cum hour 0.40 525.50 210.20
capacity fitted with water measuring device
and preferably also with load cell. Sl. No. 18
Vibrator needle Vibrator hour 0.40 203.50 81.40
Water tanker 6 kl capacity hour 0.13 655.20 85.18
4,523.89
(d) Formwork @ 10% on cost of material, 10.00% 452.39
labour and machinery (a+b+c)

Rate per cum = a+b+c+d+e+f 4,976.28

10 Providing concrete for RCC (1:2:4) in open foundations using 20&12 mm nominal size Graded
hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration
including curing for 14 days complete as per drawings and technical specifications Clause 802, 803,
1202 & 1203 MORD and 1500, 1700 & 2100 MORTH but excluding VAT and seigniorage charges for
RCC DRAIN COVER SLABS

FOR RCC DRAIN COVERS SLABS

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

(a) Material Cement t 0.324 4220.00 1,367.28

Coarse sand cum 0.480 1718.40 824.83
20 mm aggregate cum 0.540 1800.50 972.27
12 mm aggregate cum 0.360 1460.10 525.64
Water kl 1.200 80.00 96.00
(b) Labour 0.00
Mate day -
Mason (1st Class) day 0.10 500.00 50.00
Mazdoor (Unskilled) day 1.39 211.00 293.29
Add 40% Municipal Allowance 0.00
(c) Machinery 0.00
Concrete mixer 0.4/0.28 cum capacity hour 0.400 524.70 209.88
Vibrator needle Vibrator hour 0.40 209.10 83.64
Water tanker 6 kl capacity hour 0.13 702.75 91.36
4,514.19
(d) Formwork @ 4% on cost of material, 4.00% 180.57
labour and machinery (a+b+c)
4,694.75
Rate per cum = a+b+c+d+e+f 4,694.75
9 Providing high yield strength deformed (HYSD) steel bars (Fe 415 grade as per IS 1786-1985) of 8mm to
BLD- Materal
CSTN- 2- 1.05 Kg High Yield Strengh Deformed Bars (HYSD) 59000.00 1 M.T 61950.00
18
6.00 Kgs Binding wire 55.00 kg 330.00
62280.00
(b) Labour for cutting, bending, shifting to site, tying and placing in position
amendmen 10.00 no's Blacksmith / Bar bender 625.00 each 6250.00
t
amendmen 10.00 no's Mazdoor (Unskilled) 420.00 each 4200.00
t
Add 40% Extra for Municipal Limits (GVMC) 40% 10450.00
10450.00
72730.00
Over head charges @14% 0.000% 54418.00 0.00
0.00
Total per 1 MT 72730.00
10 ProvidingRCC pipe NP3 including manufactury , supply , convenyance and laying and jointing

RATE per amount

PART 4 PUBLIC HEALTH WORKS PAGE 66 300 MM DIA 1087 1 MT 1087.00

PART 4 PUBLI HEAT\LTH WORK PAGE 28 CONVEYANCE 56.25 1 MT 56.25

PART 3 BUILDING WORKS PAGE 138 LAYING AND JOINTING 494 1 MT 494.40

1637.65 818.825
 Name of the Work
Material calculations - 16.00 Lakhs
S. Item Qty unit factor 40mm metal in 20mm metal 12mm Sand in cum Cement in Kgs Steel (in MT) RCC PIPES in Stone dust Mason Water Other material Unskilled Total Amount
No cum cum metal cum Rmt cum components(Ski labour charges
lled/ semiskilled
etc
Filling Plastering Concrete
40% 40%
1157.50 1800.50 1460.10 1362.20 1718.40 1718.40 4220.00 59000.00 2276.55 576.10 700 80 588
Earth work
1 300.00 Cum 1
excavartion 300
63300 63300.00
2 Sand filling
Sand 75.00 Cum 1.00 75
Unskilled labour 75.00 Cum 25.59 1919.25
0 0 0 102165.000 0 0 0 0 0 0 1919.3 104084.25
3 PCC 1:3:6)
Cement 75.00 Cum 0.216 16.20
sand for concrete 75.00 Cum 0.45 33.75
40mm metal 75.00 Cum 0.90 67.5
Mason 75.00 Cum 0.10 7.5 5250
Water 75.00 Cum 1.20 90 7200
Other material
component 75.00 Cum 930.30 69772.2
unskilled labour 75.00 Cum 1.39 104.25
78131.25 57996 68364 82222.2 61299 348012.45
4 VCC 1:2:4)
Cement 66.00 Cum 0.324 21.38
sand for concrete 66.00 Cum 0.45 29.70
20mm metal 66.00 Cum 0.90 59.4
12mm metal 66.00 Cum 0.36 0
Water 66.00 Cum 1.20 79.2 6336
Mason 66.00 Cum 0.10 6.6 4620
Other material
component 66.00 Cum 4,029.25 265930.5726
unskilled labour 66.00 Cum 1.39 91.74
106949.7 0 51036.48 90240.48 276886.5726 53943.12 579056.35
5 RCC (1:2:4)
Cement 7.50 Cum 0.324 2.43
sand for concrete 7.50 Cum 0.45 3.38
20mm metal 7.50 Cum 0.9 6.75
12mm metal 7.50 Cum 0.36 0
Water 7.50 Cum 1.2 9 720
Mason 7.50 Cum 0.10 0.75 525
Other material
component 7.50 Cum 930.30 6977.22
unskilled labour 7.50 Cum 1.39 10.43
12153.375 0 5799.6 10254.6 8222.22 6129.9 42559.70
Supply and cost of
6 steel
Steel 1.93 MT 1.05 2.02
Binding wire 1.93 40% 6.00 635.25
unskilled labour 1.93 10.00 19.25
other component 1.93 10.00 16843.75
119253.75 17479 11319 148051.75
Unforseen for cc
7 road cutting 14.00 cum 1 33936
Other component 14.00 cum 0.40 13574.4
47510.4 47510.40
S. Item Qty unit factor 40mm metal in 20mm metal 12mm Sand in cum Cement in Kgs Steel (in MT) RCC PIPES in Stone dust Mason Water Other material Unskilled Total Amount
No cum cum metal cum Rmt cum components(Ski labour charges
lled/ semiskilled
etc
Filling Plastering Concrete
40% 40%
1157.50 1800.50 1460.10 1362.20 1718.40 1718.40 4220.00 59000.00 2276.55 576.10 700 80 588

Unforseen for
8 bailing out of water 200.00 hour 38400.00
38400.00 38400.00

Un skilled labour
for dumping of
9 excavated earth 0.00 cum 0.00
0.00 0.00

Unskilled labour for

10 jungle clearance 0.00 no 0.00
0.00 0.00
Total Quantity 67.5 66.15 0.00 75.00 0.00 66.83 40.01 2.02 0.00 0.00 14.85 253.20 2444.92
Total Amount 78131.25 119103.08 0.00 102165.00 0.00 114832.08 168859.08 119253.75 0.00 470720.39 197910.27 1370974.90
Note: Unskilled labour rate as per MGNREGS

GST 3906.5625 5955.15375 0 5108.25 0 5741.604 47280.5424 21465.675 89457.79

560178.18

Drain Length 500.00

Population 1720
HH 430
QC 7312
Unforceen 12235
seigniorage 26115
Cement 800
 SSR 2019-20

1 Binding wire 64.00 Basic Input data Irrg

2 Delifting charges 50 PHSSR-Item No 33 Labour Charges
3 Labour charges for fixing Iron Doors 5 per Kg

4 Labour charges for fabricating all hea 24 per Kg

5 Centering Charges Footing 973 bldg. - Pg 85 631

Centering Charges Bed Blocks, Bands 430 bldg. - Pg 85 325
6 Lifting charges (Concrete) 161 PHSSR-Item No 33
7 Mason Ist Class 710 Labor rates
8 Mason II nd class/Work Inspector 640 Labor rates
9 Man mazdoor 595 Labor rates
10 Woman Mazdoor 595 Labor rates
11 Centering Charges - Circular braces, 1491 PHSSR-Item No. 31
Ring Beam & Circular column
12 Centering Charges Dome 5274.00 PHSSR-Item No. 31 2708
13 Earth work Initial rate 216.58 R&B.Ch.11/1
14 (a) Earth work Initial rate(3.0 to 6.0 mts) 278.46 R&B.Ch.11/2/A
14 (b) Earth work Initial rateabove 6.0 mts) 371.28 R&B.Ch.11/2/A
15 Labour charges for Sand filling 368.90 R&B.Ch.11/2/A
16 Water (including for curing) 105.00 other dept rates- Item No M-189
17 Mixing Charges
18 Beams 4206.00 bldg. - Pg 85 1473
19 Centering charges braces & beams 1359.00 PHSSR-Item No. 31a
20 Column/Walls Circular 2786.00 bldg. - Pg 89 1338
21 Column above 3.6mt 2120.00 bldg. - Pg 111
22 Beams above 3.66m height 3027.00 bldg. - Pg 111
23 Centering charges Lintels 2953.00 bldg. - Pg 85 1251
24 Sun shades 0.6m Width 507.00 bldg. - Pg 85 192
25 Roof slab up to 150mm thick 488 bldg. - Pg 85 167
26 Roof slab 150-300mm thick 502 bldg. - Pg 85 172
27 Roof slab above 300.0mm thick above 3. 525.00 bldg. - Pg 85 180
28 Helical Stair case 1 sqmt 7728.00 bldg. - Pg 85 207
29 Concrete Mixer 10 / 7 cft (0.2 / 0.8 c 708.08 Hire charges - Item No. 16
30 Cost of Diesel for Mill per Lts 0.00 Basic Input data Irrg - Pg 281
31 Cost of Petrol for Vibrator per Lts 288.39 Basic Input data Irrg - Pg 281
32 RCC Vertical wall of plane surface 1000.00 PHSSR-Item No 31 1sqm
33 RCC Vertical wall of circular 1270.00 PHSSR-Item No 32 1sqm
34 Side walls curved surfaces. 3044.00 PHSSR-Item No 31
35 Side walls St Surface 2708.00 PHSSR-Item No 31
36 Slabs for thickness (150mm to 300m 4028.00 PHSSR-Item No 31
37 Slabs for thickness above (300mm) PHSSR-Item No 31 add 473/every 50mm th
38 Roof Slab 1846.00 PHSSR-Item No 31
39 Lifting charges (Mortar) 45.00
40 Pig Iron as per SSR 28000 PH p-70

38 Coke as per SSR 22000 PH p-70 Size

39 CI specials per Kg as per SSR 67.63 PH p-70 80
40 Seignorage charges 22.00 100
125
150
 RSF Rate 200
1 2.00 3.68 Item 46 250
2 5.00 3.00 Item 46 300
3 10.00 2.71 Item 46 350

4 20.00 2.33 Item 46 400

5 30.00 2.03 Item 46 450
6 40.00 2.03 Item 46 500
Cement 4220.00 600
Steel 59000.00
Pipe Rate
OHSR NP 2
10000 56.10 150 181.00

15000 41.90 200 215.00

225 233.00
20000 37.90 250 246.00
40000 32.13 300 355.00
60000 24.35 350 442.00
100000 22.47 400 511.00
200000 19.64 450 626.00
300000 18.48 500 684.00
400000 16.28 600 1013.00
450000 14.07 700 1293.00
Cement rate 4220.00 800 1592.00
Steel Rate 59000.00 900 2090.00
1000 2472.00
1100 2896.00
1200 3454.00
1400 4739.00
1600 5454.00
1800 7182.00
COMMON SSR 2019-20
SSR-P 123 124 141
Loading 19.8 39.9 54.8
unloading 9.9 19.95 54.80 shabad stone
29.7 59.85 109.60 upto 127.5
Kms Sand Metal Bricks 477.5
0.25 58.00 87.25 155.30 2226
0.50 58.00 87.25 155.30 2831
1.00 58.00 87.25 155.30 141.55
2.00 69.20 98.25 173.60
3.00 82.40 112.55 85.40
4.00 93.70 123.85 213.20 84.1
5.00 105.00 135.15 231.50 315
11.30 6.00 116.3 146.5 249.80 18.30 56.5
7.00 127.6 157.8 268.10 593.25
8.00 138.90 169.1 286.40 1048.85
9.00 150.20 180.4 304.70 52.4425
10.00 161.50 191.7 323.00 49647500
11.00 172.80 203.0 341.30
 12.00 184.10 214.3 359.60
13.00 195.40 225.6 377.90
14.00 206.70 236.9 396.20
15.00 218.00 248.2 414.50
16.00 229.30 259.5 432.80
17.00 240.60 270.8 451.10
18.00 251.90 282.1 469.40
19.00 263.20 293.4 487.70
20.00 274.50 304.7 506.00
21.00 285.80 316.0 524.30
22.00 297.10 327.3 542.60
23.00 308.40 338.6 560.90
24.00 319.70 349.85 579.20
25.00 331.00 361.2 597.50
26.00 342.30 372.5 615.80
27.00 353.60 383.8 634.10
28.00 364.90 395.1 652.40
29.00 376.20 406.4 670.70
30.00 387.50 417.7 689.00
9.40 31.00 396.90 427.05 704.20 15.20
32.00 406.30 436.45 719.40
33.00 415.70 445.85 734.60
34.00 425.10 455.25 749.80
35.00 434.50 464.65 765.00
36.00 443.90 474.05 780.20
37.00 453.30 483.45 795.40
38.00 462.70 492.85 810.60
39.00 472.10 502.25 825.80
40.00 481.50 511.65 841.00
41.00 490.90 521.05 856.20
42.00 500.30 530.45 871.40
43.00 509.70 539.85 886.60
44.00 519.10 549.25 901.80
45.00 528.50 558.65 917.00
46.00 537.90 568.05 932.20
47.00 547.30 577.45 947.40
48.00 556.70 586.85 962.60
49.00 566.10 596.25 977.80
50.00 575.50 605.65 993.00
51.00 584.90 615.05 1008.20
52.00 594.30 624.45 1023.40
53.00 603.70 633.85 1038.60
54.00 613.10 643.25 1053.80
55.00 622.50 652.65 1069.00
56.00 631.90 662.05 1084.20
57.00 641.30 671.45 1099.40
58.00 650.70 680.85 1114.60
59.00 660.10 690.25 1129.80
60.00 669.50 699.65 1145.00
61.00 678.90 709.05 1160.20
62.00 688.30 718.45 1175.40
63.00 697.70 727.85 1190.60
64.00 707.10 737.25 1205.80
65.00 716.50 746.65 1221.00
66.00 725.90 756.05 1236.20
67.00 735.30 765.45 1251.40
68.00 744.70 774.85 1266.60
 69.00 754.10 784.25 1281.80
70.00 763.50 793.65 1297.00
71.00 772.90 803.05 1312.20
72.00 782.30 812.45 1327.40
73.00 791.70 821.85 1342.60
74.00 801.10 831.25 1357.80
75.00 810.50 840.65 1373.00
76.00 819.90 850.05 1388.20
77.00 829.30 859.45 1403.40
78.00 838.70 868.85 1418.60
79.00 848.10 878.25 1433.80
80.00 857.50 887.65 1449.00
81.00 866.90 897.05 1464.20
82.00 876.30 906.45 1479.40
83.00 885.70 915.85 1494.60
84.00 895.10 925.25 1509.80
85.00 904.50 934.65 1525.00
86.00 913.90 944.05 1540.20
87.00 923.30 953.45 1555.40
88.00 932.70 962.85 1570.60
89.00 942.10 972.25 1585.80
90.00 951.50 981.65 1601.00
91.00 960.90 991.05 1616.20
92.00 970.30 1000.45 1631.40
93.00 979.70 1009.85 1646.60
94.00 989.10 1019.25 1661.80
95.00 998.50 1028.65 1677.00
96.00 1007.90 1038.05 1692.20
97.00 1017.30 1047.45 1707.40
98.00 1026.70 1056.85 1722.60
99.00 1036.10 1066.25 1737.80
100.00 1045.50 1075.65 1753.00
101.00 1054.90 1085.05 1768.20
102.00 1064.30 1094.45 1783.40
103.00 1073.70 1103.85 1798.60
104.00 1083.10 1113.25 1813.80
105.00 1092.50 1122.65 1829.00
106.00 1101.90 1132.05 1844.20
107.00 1111.30 1141.45 1859.40
108.00 1120.70 1150.85 1874.60
109.00 1130.10 1160.25 1889.80
110.00 1139.50 1169.65 1905.00
111.00 1148.90 1179.05 1920.20
112.00 1158.30 1188.45 1935.40
113.00 1167.70 1197.85 1950.60
114.00 1177.10 1207.25 1965.80
115.00 1186.50 1216.65 1981.00
116.00 1195.90 1226.05 1996.20
117.00 1205.30 1235.45 2011.40
118.00 1214.70 1244.85 2026.60
119.00 1224.10 1254.25 2041.80
120.00 1233.50 1263.65 2057.00
121.00 1242.90 1273.05 2072.20
122.00 1252.30 1282.45 2087.40
123.00 1261.70 1291.85 2102.60
124.00 1271.10 1301.25 2117.80
125.00 1280.50 1310.65 2133.00
126.00 1289.90 1320.05 2148.20
127.00 1299.30 1329.45 2163.40
128.00 1308.70 1338.85 2178.60
129.00 1318.10 1348.25 2193.80
130.00 1327.50 1357.65 2209.00
131.00 1336.90 1367.05 2224.20
132.00 1346.30 1376.45 2239.40
133.00 1355.70 1385.85 2254.60
134.00 1365.10 1395.25 2269.80
135.00 1374.50 1404.65 2285.00
136.00 1383.90 1414.05 2300.20
137.00 1393.30 1423.45 2315.40
138.00 1402.70 1432.85 2330.60
139.00 1412.10 1442.25 2345.80
140.00 1421.50 1451.65 2361.00
141.00 1430.90 1461.05 2376.20
142.00 1440.30 1470.45 2391.40
143.00 1449.70 1479.85 2406.60
144.00 1459.10 1489.25 2421.80
145.00 1468.50 1498.65 2437.00
146.00 1477.90 1508.05 2452.20
147.00 1487.30 1517.45 2467.40
148.00 1496.70 1526.85 2482.60
149.00 1506.10 1536.25 2497.80
150.00 1515.50 1545.65 2513.00
151.00 1524.90 1555.05 2528.20
152.00 1534.30 1564.45 2543.40
153.00 1543.70 1573.85 2558.60
154.00 1553.10 1583.25 2573.80
155.00 1562.50 1592.65 2589.00
156.00 1571.90 1602.05 2604.20
157.00 1581.30 1611.45 2619.40
158.00 1590.70 1620.85 2634.60
159.00 1600.10 1630.25 2649.80
160.00 1609.50 1639.65 2665.00
161.00 1618.90 1649.05 2680.20
162.00 1628.30 1658.45 2695.40
163.00 1637.70 1667.85 2710.60
164.00 1647.10 1677.25 2725.80
165.00 1656.50 1686.65 2741.00
166.00 1665.90 1696.05 2756.20
167.00 1675.30 1705.45 2771.40
168.00 1684.70 1714.85 2786.60
169.00 1694.10 1724.25 2801.80
170.00 1703.50 1733.65 2817.00
171.00 1712.90 1743.05 2832.20
172.00 1722.30 1752.45 2847.40
173.00 1731.70 1761.85 2862.60
174.00 1741.10 1771.25 2877.80
175.00 1750.50 1780.65 2893.00
176.00 1759.90 1790.05 2908.20
177.00 1769.30 1799.45 2923.40
178.00 1778.70 1808.85 2938.60
179.00 1788.10 1818.25 2953.80
180.00 1797.50 1827.65 2969.00
181.00 1806.90 1837.05 2984.20
182.00 1816.30 1846.45 2999.40
183.00 1825.70 1855.85 3014.60
184.00 1835.10 1865.25 3029.80
185.00 1844.50 1874.65 3045.00
186.00 1853.90 1884.05 3060.20
187.00 1863.30 1893.45 3075.40
188.00 1872.70 1902.85 3090.60
189.00 1882.10 1912.25 3105.80
190.00 1891.50 1921.65 3121.00
191.00 1900.90 1931.05 3136.20
192.00 1910.30 1940.45 3151.40
193.00 1919.70 1949.85 3166.60
194.00 1929.10 1959.25 3181.80
195.00 1938.50 1968.65 3197.00
196.00 1947.90 1978.05 3212.20
197.00 1957.30 1987.45 3227.40
198.00 1966.70 1996.85 3242.60
199.00 1976.10 2006.25 3257.80
200.00 1985.50 2015.65 3273.00
201.00 1994.90 2025.05 3288.20
202.00 2004.30 2034.45 3303.40
203.00 2013.70 2043.85 3318.60
204.00 2023.10 2053.25 3333.80
205.00 2032.50 2062.65 3349.00
206.00 2041.90 2072.05 3364.20
207.00 2051.30 2081.45 3379.40
208.00 2060.70 2090.85 3394.60
209.00 2070.10 2100.25 3409.80
210.00 2079.50 2109.65 3425.00
211.00 2088.90 2119.05 3440.20
212.00 2098.30 2128.45 3455.40
213.00 2107.70 2137.85 3470.60
214.00 2117.10 2147.25 3485.80
215.00 2126.50 2156.65 3501.00
216.00 2135.90 2166.05 3516.20
217.00 2145.30 2175.45 3531.40
218.00 2154.70 2184.85 3546.60
219.00 2164.10 2194.25 3561.80
220.00 2173.50 2203.65 3577.00
221.00 2182.90 2213.05 3592.20
222.00 2192.30 2222.45 3607.40
223.00 2201.70 2231.85 3622.60
224.00 2211.10 2241.25 3637.80
225.00 2220.50 2250.65 3653.00
226.00 2229.90 2260.05 3668.20
227.00 2239.30 2269.45 3683.40
228.00 2248.70 2278.85 3698.60
229.00 2258.10 2288.25 3713.80
230.00 2267.50 2297.65 3729.00
231.00 2276.90 2307.05 3744.20
232.00 2286.30 2316.45 3759.40
 Steel Plates for form works 1312 1 sqm
Labour Charges MS-Powder Coated Aldrop 300 mm 146 Each
SQM bamboo MS-Powder Coated Butt hinge 31 Each
Red Oxide Primer Paint for
SQM iron works
Supply of Grade -1 grade
of anti-corrosive 121 lit
- 1 bitumen paint of black
CUM colour 465 lit

Pipe fitter 535

Mazdoor 595

Earth work 216.58 Intial lift

278.46 3 to 6 mtr
371.28 above 6 mtrs

Filling charges 86.80

em No M-189 Labour charges for filling 184.45
184.45
368.90
3165
3957.00

cum Bamboos, Wooden Reapers

Runners, Wood Posts

add 473/every 50mm th

sluice valve
With 10%
Extra for
Conveyance-
PN1
6310.00 Bailing out water (oil engine) 53
8337.00 Diesel generating set 30 KVA 1032
10986.00 Truck 10 t 923.7
13634.00
 21973.00
30173.00
51039.00
153400.00

165100.00
203400.00
211500.00
276300.00

Pipe Rate Conveyance

NP 3

Conveyance of R.C.C plain ended pipes on all weathered

roads including loading, unloading and stacking (per
Meter) SoR for 2019-20
NP2 NP3
844.00 Lead 10.00 10
993.00 25.36 1.52 53.26 1.52 32.96 60.86
1093.00 27.9 1.69 63.4 2.02 36.35 73.50
1258.00 36.77 2.02 68.47 2.36 46.87 80.27
1361.00 39.31 2.36 74.81 2.36 51.11 86.61
2068.00 57.05 3.71 112.84 5.24 75.60 139.04
2573.00 72.27 5.24 125.52 6.08 98.47 155.92
3405.00 84.95 5.24 150.88 6.08 111.15 181.28
4284.00 97.62 5.24 197.79 11.48 123.82 255.19
5227.00 144.54 10.8 238.36 11.48 198.54 295.76
6299.00 158.48 10.8 258.65 12.49 212.48 321.10
7427.00 180.04 11.48 289.08 12.49 237.44 351.53
9570.00 216.81 11.48 393.05 13 274.21 458.05
12453.00 251.05 11.48 471.65 13 308.45 536.65
16557.00 289.08 11.48 628.87 18.24 346.48 720.07

141 141

shabad stone 170km 71.20 85.30

5km 71.20 85.30
5-30km Cement Steel
above 30 km

final rate 90.9 105.0

98.7 112.8
109.0 123.1
117.1 131.2
125.2 139.3
8.10 133.3 147.4 8.10
141.4 155.5
149.5 163.6
157.6 171.7
165.7 179.8
173.8 187.9
 181.9 196.0
190.0 204.1
198.1 212.2
206.2 220.3
214.3 228.4
222.4 236.5
230.5 244.6
238.6 252.7
246.7 260.8
254.8 268.9
262.9 277.0
271.0 285.1
279.1 293.2
287.2 301.3
295.3 309.4
303.4 317.5
311.5 325.6
319.6 333.7
327.7 341.8
6.80 334.5 348.6 6.80
341.3 355.4
348.1 362.2
354.9 369.0
361.7 375.8
368.5 382.6
375.3 389.4
382.1 396.2
388.9 403.0
395.7 409.8
402.5 416.6
409.3 423.4
416.1 430.2
422.9 437.0
429.7 443.8
436.5 450.6
443.3 457.4
450.1 464.2
456.9 471.0
463.7 477.8
470.5 484.6
477.3 491.4
484.1 498.2
490.9 505.0
497.7 511.8
504.5 518.6
511.3 525.4
518.1 532.2
524.9 539.0
531.7 545.8
538.5 552.6
545.3 559.4
552.1 566.2
558.9 573.0
565.7 579.8
572.5 586.6
579.3 593.4
586.1 600.2
592.9 607.0
599.7 613.8
606.5 620.6
613.3 627.4
620.1 634.2
626.9 641.0
633.7 647.8
640.5 654.6
647.3 661.4
654.1 668.2
660.9 675.0
667.7 681.8
674.5 688.6
681.3 695.4
688.1 702.2
694.9 709.0
701.7 715.8
708.5 722.6
715.3 729.4
722.1 736.2
728.9 743.0
735.7 749.8
742.5 756.6
749.3 763.4
756.1 770.2
762.9 777.0
769.7 783.8
776.5 790.6
783.3 797.4
790.1 804.2
796.9 811.0
803.7 817.8
810.5 824.6
817.3 831.4
824.1 838.2
830.9 845.0
837.7 851.8
844.5 858.6
851.3 865.4
858.1 872.2
864.9 879.0
871.7 885.8
878.5 892.6
885.3 899.4
892.1 906.2
898.9 913.0
905.7 919.8
912.5 926.6
919.3 933.4
926.1 940.2
932.9 947.0
939.7 953.8
946.5 960.6
953.3 967.4
960.1 974.2
966.9 981.0
973.7 987.8
 980.5 994.6
987.3 1001.4
994.1 1008.2
1000.9 1015.0
1007.7 1021.8
1014.5 1028.6
1021.3 1035.4
1028.1 1042.2
1034.9 1049.0
1041.7 1055.8
1048.5 1062.6
1055.3 1069.4
1062.1 1076.2
1068.9 1083.0
1075.7 1089.8
1082.5 1096.6
1089.3 1103.4
1096.1 1110.2
1102.9 1117.0
1109.7 1123.8
1116.5 1130.6
1123.3 1137.4
1130.1 1144.2
1136.9 1151.0
1143.7 1157.8
1150.5 1164.6
1157.3 1171.4
1164.1 1178.2
1170.9 1185.0
1177.7 1191.8
1184.5 1198.6
1191.3 1205.4
1198.1 1212.2
1204.9 1219.0
1211.7 1225.8
1218.5 1232.6
1225.3 1239.4
1232.1 1246.2
1238.9 1253.0
1245.7 1259.8
1252.5 1266.6
1259.3 1273.4
1266.1 1280.2
1272.9 1287.0
1279.7 1293.8
1286.5 1300.6
1293.3 1307.4
1300.1 1314.2
1306.9 1321.0
1313.7 1327.8
1320.5 1334.6
1327.3 1341.4
1334.1 1348.2
1340.9 1355.0
1347.7 1361.8
1354.5 1368.6
1361.3 1375.4
1368.1 1382.2
1374.9 1389.0
1381.7 1395.8
1388.5 1402.6
1395.3 1409.4
1402.1 1416.2
1408.9 1423.0
1415.7 1429.8
1422.5 1436.6
1429.3 1443.4
1436.1 1450.2
1442.9 1457.0
1449.7 1463.8
1456.5 1470.6
1463.3 1477.4
1470.1 1484.2
1476.9 1491.0
1483.7 1497.8
1490.5 1504.6
1497.3 1511.4
1504.1 1518.2
1510.9 1525.0
1517.7 1531.8
1524.5 1538.6
1531.3 1545.4
1538.1 1552.2
1544.9 1559.0
1551.7 1565.8
1558.5 1572.6
1565.3 1579.4
1572.1 1586.2
1578.9 1593.0
1585.7 1599.8
1592.5 1606.6
1599.3 1613.4
1606.1 1620.2
1612.9 1627.0
1619.7 1633.8
1626.5 1640.6
1633.3 1647.4
1640.1 1654.2
1646.9 1661.0
1653.7 1667.8
1660.5 1674.6
1667.3 1681.4
1674.1 1688.2
1680.9 1695.0
1687.7 1701.8
1694.5 1708.6
1701.3 1715.4
1708.1 1722.2
Centering charges rate labour
1 Plinth beams 2911 1521
2 Slabs for wooden 150mm 488 167

Misc Supervisor 560

Fitter Cl - I 750
1 Accoproof powder 46
2 Painter Cl - I 795
3 Wood primer 130 lit
4 White cement 32 kg
5 Snowcem 38
6 Barbender 850

7 Painter Cl - II 640
Specials GI Pipe 32 mm B Clss 398 398.00
7 GI Pipe 50 mm B Clss 484 484.00
8 GI Pipe 40 mm B Clss 444 444.00
9 GI Pipe 25 mm B Clss 286 286.00
33 65 mm GI B Class 837 837.00
33 20 mm GI B Class 198 220.00
10 12 mm NP bib tap 248 281.77
11 20 mm GI Pipe 220 249.95
12 20 mm GI Union 51 57.94
13 25 mm GI union 77 87.48
13 32 mm GI union 95 107.93
14 40 mm GI Union 114 129.52
15 50 mm GI Union 142 161.33
16 Saddle piece 0.00
17 GM 40 NRV hor check 2069 2350.69 25.1
18 GM 40 GATE VALVE 2389 2714.26
19 3 core 2.5 mm coper cable 98 111.34
20 6 Sqm WPSC service wire 28 31.81 6000
21 Fuse 32A 100 113.62
22 Single Phase Panel Board 5445 6186.34 upto 1.5HP
23 Cost of 150 mm Bore cover 150
24 2 HP Pump submesible single phase 29403 ### 250mm
25 6-32 A TPN / FP/ MCB 1200 1363.38
180mm UPVC casing pipe #VALUE! 6kg/cm^2
26 25 mm GI Service pipe set including be 150
27 Cost of Shellock bottles 10.00
28 Cost of Cable joint kit 325.00
29 Cost of Teflon tapes 35.00
30 Cost of Insulation tapes 10.00 950

31 25 mm HDPE pipe to insert cable 41 46.58

32 M.S. Clamp set with Nuts 40mm 1078 1224.77 32mm

34 Gun metal valves 65 mm sluice valve 5398 6132.94

35 Bailing of water (electric) 45 51.13
 36 Bailing of water (diesel) 64 72.71
37 50 mm GI gate/Sluice valve 3498 3974.25
38 sintex 8.5 9.66 168
24x24 manhole HD 20 1890 2147.32 141
Supply of acrylic exterior emulsion paint
having VOC (Volatile Organic Compound )
content less than 50 grams/ liter.
Supply of water based Cement Primer of Interior Grade- 1
Ferrule with Saddle 967 1098.66

all weathered
acking (per 0.024

146.45
 1087.19

1093.16
above 2H 6816.90

1275 1448.59