JANGAREDDYGUDEM NAGARPANCHAYAT

Material Lead Statement for 2014-15

Sl. No.

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
28
29

Description

Cost of Cement OPC

Cost of Sand for Mortor Concrete Items
Cost of Sand for Motor
Cost of Sand for filling
Aggregates 6 mm Nominal size
Aggregates 10 mm Nominal size
Aggregates 13.2/12.5 mm Nominal size
Aggregates 20 mm Nominal size
Aggregates 25 mm Nominal size
Aggregates 40 mm Nominal size
Aggregates below 5.6mm
Aggregates 22.4 mm to 2.36mm
Aggregates 22.4 mm to 5.60 mm
Aggregates 45 mm to 22.4 mm
Aggregates 63 mm to 45 mm
Aggregates 11.2 mm to 0.09 mm
Aggregates 13.2 mm to 0.09 mm
Aggregates 13.2 mm to 5.6 mm
Aggregates 53 mm to 22.4 mm
Aggregates10 mm to 5 mm
Aggregates 25 mm to 10 mm
Aggregates Below 5.6 mm
Cost of Gravel
Cost of Stone Dust/
Quarry rubbish
Cost of Steel
Cost of Bricks
20 MM HBG Metal (Graded)

Source (name of
quarry)

Local
Jalleru
Jalleru
Jalleru
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
EGK Road
janampeta
EGK Road
Local

Unit

1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum
1 Cum.
1 Cum.
1 MT
0.70 cm
0.10 cm
0.10 cm
0.10 cm

Cost at source Lead in K.M.

4000.00
462.00
606.00
342.00
735.00
935.00
1097.00
1365.00
1313.00
845.00
557.00
914.00
1040.00
1145.00
662.00
704.00
798.00
919.00
872.00
875.00
1129.00
557.00
103.00
357.00
81.00
44000

7.00
7.00
7.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
45.00
5
45.00
45.00

20mmHBG Metal
12mmHBG Metal
10 mm HBG Metal
6 mm HBG Metal

Conveyance
Charges

109.30
109.30
109.30
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
556.60
84.10
556.60
556.60

1903.25
1635.25
1473.25
1273.25

20 MM HBG Metal (Graded)

Deduct 14 %
contractor Seign-charges
profit

13.42
13.42
13.42
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
68.35
10.33
68.35
68.35

1332.27
163.52
147.32
127.32
1770.45

40.00
40.00
40.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
22.00
50.00
50.00

Total Rate.

4000.00
597.88
741.88
477.88
1273.25
1473.25
1635.25
1903.25
1851.25
1383.25
1095.25
1452.25
1578.25
1683.25
1200.25
1242.25
1336.25
1457.25
1410.25
1413.25
1667.25
1095.25
198.77
895.25
619.25
44.00

ELURU MUNICIPALITY DATA 2010-2011

S.No
1

Description

Unit

Quantity

Rate

day

3.64

250.00

Amount

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 (Page No.484)
Ordinary soil
Manual Means Upto 3 m depth unit - 1 cum
Taking out put 10 cum

a)

Labour
Mate
Mazdoor (Unskiled)

910.00

25 % labour

227.50

1137.50
(b+c) over heads & contractor profit 14%

159.25
1296.75 10 Cum

Rs.129.68

1 cum

day

0.31

215.00

1 cum
1 cum

895.25
-

Filling in foundation trenches as per drawing and

technical specification Clause 305.3.9 MORD & 304
MORTH ( Page No. 488) RBR FN-DN-2

Quarry Dust filling out put 6cum

a)

b)

Labour
Mate
Mazdoor (Unskilled)
25 % on Labour (Rs.66.65)
Material (Filling)
Cost of Dust
Add Seionarage charges

66.65
16.66
5371.47
5454.79
763.67
5468.61
911.44

( C& D) over heads & contractor profit 14%

Rate per cum
3

Filling in foundation trenches as per drawing and

technical specification Clause 305.3.9 MORD & 304
MORTH ( Page No. 488) RBR FN-DN-2

Sand filling
a)

b)

Labour
Mate
Mazdoor (Unskilled)
25 % on Labour (Rs.66.65)
Material (Filling)
Cost of sand
Add Seionarage charges
( C& D) over heads & contractor profit 14%
Rate per cum

day

0.31

250.00

1 cum
1 cum

477.88
-

77.50
19.38
2867.26
2964.14
414.98
3379.12
563.19

Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixer.

All work upto plinth level
(Page No.661) BLD-CSTN-2-5
Unit 1 cum
A.Materials
Cement
kg
162.00
coarse aggregate 40 mm
cum
0.90
fine aggregate (sand) Motor
cum
0.45
Seiniorage charges for CA
cum
0.90
Seiniorage charges for FA
cum
0.45
Water (including for curing) (M189 P.No.34)
kl
1.20
B. Machinery
Concrete mixer 10/7 cft (0.2/0.8 cum capacity
hour
1.00
C.Labour (300/200 Diesel P.No.130
Mason 1st class
day
0.10
Mazdoor Unskilled
day
1.39
25 % on Labour (Rs.327.35)
Water charges 1% Rs.327.35

#REF!
1383.25
741.88
0.00
0.00
77.00

#REF!
1244.92
333.84
0.00
0.00
92.40

248.40

248.40

285.00
215.00

Contractor profit 14%

28.50
298.85
81.84
3.27
2960.16
414.42
3374.58 1 Cum

Providing Concrete for Plain reinforced concrete in

open foundations using 40mm nominal size graded
hand stone aggregate,machanically mixed,placed in
foundation and compacted by vibration including
cutting for 14 days complete as per drawings and
techinical specifications for Height up to 5Mts
Plain Cement concrete Naminal mix (1:3:6) using
2/3rd 40 mm &1/3rd 20mmfor side wall drains.
a. Materials
Cement
coarse sand
40mm aggregates
20mm aggregates

MT
cum
cum
cum

0.22
0.45
0.60
0.30

4000.00
741.88
1383.25
1705.62

880.00
333.84
829.95
511.69

Hour

0.40

248.40

99.36

day
day

0.10
1.39

285.00
215.00

28.50
298.85
81.84
3151.85

B. Machinery
Mechanical concrete mixer 0.40/0.26 cum capacity
c. Labour
Mason 1st class
Mazdoor Unskilled
add 25 % Mpl Allowance
d) Form work @10% on cost of material ,labour and
machinery

315.19
3467.04
485.39
3952.43

Over head & contractors profit @14%

Rate/1 Cum

Supplying, fitting and placing HYSD bar reinforcement

in foundation complete as per drawings and technical
specifications for Bars below 36 mm dia including over
laps and wastage, where they are not welded
Unit = 1 MT
(a) Material
HYSD bars including 5 per cent for overlaps and wastage
Binding wire

1.050

44000.00

kg

6.00

55.00

46200.00
330.00

(b) Labour for cutting, bending, shifting to site, tying

and placing in position

10.00

300.00
215.00

60.38

/1 Kg

cum

0.15

cum

0.15

#REF!
0.00

#REF!
0.00

day

0.60

day

0.96

285.00
215.00

171.00
206.40
94.35
#REF!
#REF!
#REF!
95.32

Plain Cement concrete Naminal mix (1:3:6) using

20 mm &12mm graded metal with machine
mixing. (Page No.661)
Unit 1 cum
a. Materials
Cement
coarse aggregate 20 mm
coarse aggregate 12 mm
fine aggregate (sand)
Seiniorage charges for CA
Seiniorage charges for FA
Water (including for curing)
B. Machine mixing

kg
cum
cum
cum
cum
cum
kl
Hour

220.00
0.60
0.30
0.45
0.90
0.45
1.20
0.40

#REF!
1705.62
1510.62
741.88
0.00
0.00
77.00
248.40

#REF!
1023.37
453.19
333.84
0.00
0.00
92.40
99.36

Water tanker 6Kl capacity

hour

0.13

345.00

44.85

c. Labour
Mason 1st class
Mazdoor Unskilled
25 % on Labour

day
day

0.10
1.39

285.00
215.00

28.50
298.85
81.84
#REF!

Blacksmith / Bar bender

Mazdoor (Unskilled)
Labour on 25%
Sundries on Material
(d) Overheads on (a+b)
(e) Contractors profit on (a+b+c)

day
day

10.00

3000.00
2150.00
1287.50
52967.50
7415.45
60382.95 1 Tonne

PLASTERING
Plastering with CM (1:4), 12 mm thick (page No.680)
Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3)
Seigniorage charges for F.A
B. LABOUR:
Mason 1st class
Mazdoor (unskilled)

Labour on 25 %
contractor profit 14%
10 sqm
1 sqm

d) Form work @ 4% on cost of material, labour and

machinery

#REF!
#REF!

Contractor profit 14%

RCC grade M20 ( Nominal Mix) for culvert slabs & Bed
blocks
a) Material
Cement
Coarse sand
20mm aggregates
10mm aggregates
b) Labour
Mason I class
Mazdoor (Unskilled)

#REF!
4136.08
Rate/ 1 cum
MT
Cum
Cum
Cum

0.33
0.45
0.54
0.36

4000.00
741.88
1903.25
1473.25

1320.00
333.84
1027.75
530.37

day
day

0.10
1.39

285.00
215.00

28.50
298.85

Add 25% Mpl. Allowance

c) Machinery
Mechanical concrete mixer 0.40/0.26 cum capacity
Generator 33KVA

81.84
hour
hour

0.40
0.40

248.40
0.00

d) Form work @10% on cost of material, labour and

machinery

372.05
4092.56
572.96
4665.52

Over head & contractors profit @ 14%

Rate/ 1 cum

10

Providing and Laying of Hot Applied Thermoplastic

Compound 2.5mm thick including reflectorising glass
beads onb bituminous surface at 250 gms per area
,thickness of 2.5mm is exclusive of surface applied
glass bead as per IRC ;35 the finishing surface to be
level ,uniform and free from streaks and holes
etc.complete for finished item of work (with all lift and
lead).
Page 225 of MORT&H 803 SDB
Unit :Sqm
Taking Out Put = 640 Sqm
a) Labour
Mate
Mazdoor (Unskilled)
Add 25% Mpl. Allowance
Sub Total (A)
B) Machinery
Road Making Mechine @ 80 Sqm Per Hour
Tractor -Trolley
Sub Total (b)
C) Material
Hot Applied Thermoplastic Compond
Reflectorising Glass beads
Sub Total (b)

day
day

0.50
2.00

215.00
215.00

107.50
430.00
134.38
671.88

hour
hour

8.00
8.00

90.00
345.00

720.00
2760.00
3480.00

litre
Kgs

2000.00
65.00

200.00
65.00

400000.00
4225.00
404225.00
408376.88
57172.76
465549.64
727.42

44.5

44.50

Over head & contractors profit @ 14%

Rate/ 1 Sqm

11

Carting away of excavated earth/ debris to a lead of 3 Km.

The rate including conveyance charges, labour charges for
loading, unloading, etc., complete as directed by the
departmental officer in charge of the work
Conveyance for 3 Km

12

99.36
0.00
3720.51

Supply, delivery of 450mm dia Np3 class RCC s/s

pipes including earth work lowering, laying, jointing
across CC/BT/WBM roads
Basic Rate
5KM Conveyance

Contractor Profit 14%

1549.00
40.90
159.55
1749.45
244.92
1994.37

AEE (PH)
Eluru

Deputy Executive Engineer (PH)

Eluru

Executive Engineer (PH)

Eluru

JANGAREDDY GUDEM NAGARA PANCHAYAT

WATER SUPPLY DATAS -2014-15
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 (Page No.484) RBR FN-DN1 and as
directed by the departmental officer in-charge of work as per s.s
Ordinary soil
Manual Means Upto 3m depth unit - 1.00 Cum
Taking out put 10 Cum
Labour
Mate
Mazdoor (Unskiled)
day
20% labour
Total
14% over heads and contractor profit

1073.80
214.76
1288.56
180.40
1468.96 10 Cum
146.90 1 Cum
Collection and Supply of Sand and filling or spreading in Foundations and Basement with River sand
including spreading, sectioning , leveling , watering and ramming with heavy rammers etc.,
a)Labour
Mazdoor (Unskilled)
Add 20% Mpl. Allowance
b) Material
Sand

3.64

295.00

0.31

295

day

6.00

477.88

Cum

0.162
0.45
0.9
1.2

4000
597.88
1383.25
103

MT
Cum
Cum
Kl

648
269.04
1244.92
123.6

0.1
1.39

385
295

day
day

38.5
410.05
89.71

328.6

hour

328.6

91.45
18.29

2867.26
2977.00
Over head & contractors profit @ 14%
416.78
3393.78
Rate/cum
565.63
Providing Concrete for plain/ reinforced concrete in open foundations using 40mm nominal size graded
hard stone aggregate, mechanically mixed, placed in foundation and compacted by vibration including
cutting for 14 days complete as per drawings and technical specifications
PCC (1:4:8) Nominal mix using
40mm metal
a) Material
Cement
Coarse sand
40mm aggregates
Water
b) Labour
Mason I class
Mazdoor (Unskilled)
Add 20% Mpl. Allowance
c) Machinery
Mechanical concrete mixer
0.40/0.26 cum capacity
Overheads & Contractors Profit 14%

Rate/cum

3152.43
441.34
3593.77

Cost of Cement Mortars :

7

CM( 1:4)
A. MATERIALS:
Cement
Sand (including 5% wastage)
B. MACHINERY
- Nil C. LABOUR:
Man mazdoor for mixing mortar
Add 20% Mpl. Allowance
Grand Total
Plastering in CM(1:4) 12mm thick

0.36
1.05

4000
741.877193

MT
cum

1440
778.97

0.2

295

day
Cum

59
11.8
2289.77

A. MATERIALS:
Cement Mortar (1:4)
B. LABOUR:
Mason 1st class
Mazdoor (unskilled)
Add 20% Mpl. Allowance

0.15
0.6
0.96

2289.77
385
295

cum

343.47

day
day

231.00
283.20
102.84
960.51
134.47

Overheads & Contractors Profit 14%

Rate/ 10sqm

Rate/ 10sqm

1094.98

RCC grade M20 ( Nominal Mix) for slab valve pit

a) Material
Cement
Coarse sand
20mm aggregates
10mm aggregates
b) Labour
Mason I class
Mazdoor (Unskilled)
Add 20% Mpl. Allowance
c) Machinery
Mechanical concrete mixer
0.40/0.26 cum capacity
Generator 33KVA

0.33
0.45
0.54
0.36

4000
597.877193
1903.245614
1473.245614

MT
Cum
Cum
Cum

1320
269.04
1027.75
530.37

0.1
1.39

385
295

day
day

38.5
410.05
89.71

0.4

328.6

hour

131.44

0.4

hour

0
3816.87
381.69

d) Form work @10% on cost of

material, labour and machinery

4198.55
587.80
4786.35

Overheads & Contractors Profit 14%

Rate/ Cum
Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per drawings and
technical specifications for Bars below 36 mm dia including over laps and wastage, where they are not
welded :
(a) Material
HYSD bars including 5 per cent for
overlaps and wastage
Binding wire
(b) Labour for cutting, bending,
shifting to site, tying and placing in
position

1.05

44000

MT

46200

6.00

70

kg

420

Blacksmith / Bar bender

Mazdoor (Unskilled)
Add 20% Mpl. Allowance

10.00
10.00

385
295

day
day

3850
2950
1360
54780
7669.2
62449.2
62.45

Overheads & Contractors Profit 14%

Rate per t
Rate per Kg

Rate/ MT

Refilling the pipe line trenches with excavated soils other than sand complying with
standard specification for finished item of work - 6 cum
b) Machinery
Nil
a)Labour
Mazdoor (Unskilled)
Add 20% Mpl. Allowance

3.12

Nil

Nil

Nil

295

day

920.4
184.08
1104.48
154.63
1259.11
209.85

Over head & contractors profit @ 14%

Rate/cum

Manufacture, Supply and Delivery of R.C.C. Collars conforming to

B.I.S.458/2003 (rate per each collar) suitable for R.C.C. Plain
ended pipes including transportation but excluding taxes & duties
NP-4 Class (PH- SOR-15) Pg no. 21
450 mm dia
500 mm dia
600 mm dia
900 mm dia

Each

243

243

Each

289

289

Each

379

379

Each

756

756

Supply and Delivery of Rubber Packing (3mm / 6mm thick) including taxes
and conveyance etc., complete. (As per SSR Rates 2014-15, Pg. No. 82, Sl.
No. 4a)
Kgs

103

103
103
14.42
117.42

117.42

Kgs

(b+c) over heads & contractor profit 14%

JANGAREDDY GUDEM NAGARA PANCHAYAT

Name of work: - Providing 900mm and 600mm dia water supply Valve chambers at different
Jangareddygudem Nagar panchayat
DETAILED CUM ABSTRACT ESTIMATE
Estimate Amount :
Sl.
No.

Description

Nos.

Quntity

Unit

25.00
25.00
25.00

Cum

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 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 for pipe line trenches
Note : Classifications of Earth Work Specification are as per 302.2.1(a) of MORD and
301.2.1 of MORT&H
For Valve Chambers

50 x 1

1.00

1.00

0.50

(or) Say
2 Collection and Supply of Sand for filling in pipe line trenches as per drawing and
technical specification Clause 305.3.9 MORD & 304 MORTH including cost and
conveyance to work spot and all labour charges for filling, sectioningetc. complete as
per S.S and as directed byt the departmental officer in charge of the work
900 mm dia

30 x 1

1.00

1.00

0.10

3.00

600 mm dia

20 x 1

1.00

1.00

0.10

2.00
5.00
6.00

Cum

90.00
60.00

Each
Each

(or) Say
3 Manufacture, Supply and Delivery of R.C.C. Collars conforming to B.I.S.
458/2003 (rate per each collar) suitable for Valve Chambers including transportation as
per ss and as directed by the departmental officer incharge of work
900 mm dia
30 x 3
600 mm dia
20 x 3
4 Providing PCC (1:4:8) Nominal mix using 40mm metal for Base of

the Valve Chamber as per SS and as directed by the departmental

in-vharge of the work.
900 mm dia

30 x 1

/4

1.0

0.10

2.36

Cum

600 mm dia

20 x 1

/4

0.7

0.10

0.39

Cum

2.75

Cum

RCC grade M20 ( Nominal Mix) for slab valve pit

Cum

900 mm dia

30 x 1

/4

1.0

0.08

2.36

Cum

600 mm dia

20 x 1

/4

0.7

0.08

0.39

Cum

2.75

Cum

275.00

Kgs

Supplying, fitting and placing HYSD bar reinforcement in

foundation complete as per drawings and technical specifications
for Bars below 36 mm dia including over laps and wastage, where
they are not welded :
2.75 Cum x 100 kgs = 275 Kgs

16 Add Provision for VAT @ 5%

17 Add Provision for Labour Cess @ 1%
18 Add Provision for Technical Person Charges @ 3%
19 Add Provision for PS & Unforceen Items
Total

UDEM NAGARA PANCHAYAT

dia water supply Valve chambers at different locations of

udem Nagar panchayat

M ABSTRACT ESTIMATE
Estimate Amount :
Rate

155000.00
Amount

146.90

3672.40

565.63

3393.78

756.00
379.00

68040.00
22740.00

3593.77

9873.87

4786.35

13150.50

62.45

17173.53
138044.08
6902.20
1380.44
4141.32
4500.00
154968.04

Say

155000.00