Abstract Estimate for External Sewerage of Layout 'after resumption of Land' at

Anamitra Township
Sl
Qty. Description of item. Rate Unit Amount
No
1 Earth work excavation and depositing on bank with an initial
lead of 10mts and lift of 2mts in sand or loose soils, wet Sand
not under water, silt in canals, channels and drains etc., and
incluidng all operational, incidental, labour charges, shuch as
1820.68 shoring, sheeting, planking, strutting and dewatering charges 88.70 Rmt 161499.84
etc., complete for for finished item of work for pipe lines

2 Manufacture ,Supply and Delivery of 160mm Dia. (S.20)

unplasticized Non-pressure Polyvinyl Chloride (PVC-U)
Pipes of dark (any shade of Brown) for use in Underground
Drainage & Sewerage System conforming to IS.15328/2003)
2265.01 with Solvent Cement Jointing as per specification including 415.85 Rmt 941906.45
transportation charges to work site , loading, unloading, excise
duty, cess & vat etc and testing of pipes as per the directions of
the department.

3 Manufacture ,Supply and Delivery of 200mm Dia. (S.20)

unplasticized Non-pressure Polyvinyl Chloride (PVC-U)
Pipes of dark (any shade of Brown) for use in Underground
Drainage & Sewerage System conforming to IS.15328/2003)
2233.95 with Solvent Cement Jointing as per specification including 630.60 Rmt 1408736.13
transportation charges to work site , loading, unloading, excise
duty, cess & vat etc and testing of pipes as per the directions of
the department.

4 Lowering, laying, jointing and testing to hydralic test

pressure including cost of water with minimum water lead of
500m for PVC-U pressure pipes in ready made trenches true
to alignment and gradient including all sundries but excluding
2265.01 cost & conveyance of pipes from source of supply and jointing 26.46 Rmt 59927.14
materials as per BIS No. 7634 - Part III - 1975 for 160 mm dia

5 Lowering, laying, jointing and testing to hydralic test

pressure including cost of water with minimum water lead of
500m for PVC-U pressure pipes in ready made trenches true
to alignment and gradient including all sundries but excluding
2233.95 cost & conveyance of pipes from source of supply and jointing 33.07 Rmt 73881.70
materials as per BIS No. 7634 - Part III - 1975 for 200 mm dia
6 Construction of 3'-0" dia.(1524mm)Solid block masonry
INSPECTION CHAMBER as per IS.4111, Part-I-1986 with
CM(1:6)Prop. Fly-Ash blocks of 225mm thick from approved
source having a minium crushing strength of 50
Kg/Sq.Cm.including plastering with CM(1:3)Prop., 12mm thick
both inside and outside and fitted with 20" Dia. RCC Manhole
Covers and Frames including excavating pits upto a depth of
5'-0" (1524mm) in all sorts of soils (excluding rock) and laying
CC(1:4:8) Prop. 150mm thick using 40mm HBG metal and
eac
55.00 PCC(1:2:4)Prop. benching and channel 100mm thick as per 9792.50 538587.33
standard specification and including cost and conveyance of all h
materials like cement, sand, bricks, water etc., to site of work,
seignorage on all materials and all operational, incidental,
labour charges like mixing cement mortar, construcing
masonry, lift charges, curing etc., complete for finished item of
work as per standard specification.

7 Construction of 3'-0" dia.(904mm)Solid block masonry

INSPECTION CHAMBER as per IS.4111, Part-I-1986 with
CM(1:6)Prop. Fly-Ash blocks of 225mm thick from approved
source having a minium crushing strength of 50
Kg/Sq.Cm.including plastering with CM(1:3)Prop., 12mm thick
both inside and outside and fitted with 20" Dia. RCC Manhole
Covers and Frames including excavating pits upto a depth of
3'-0" (904mm) in all sorts of soils (excluding rock) and laying
CC(1:4:8) Prop. 150mm thick using 40mm HBG metal and
eac
70.00 PCC(1:2:4)Prop. benching and channel 100mm thick as per 6269.30 438850.70
h
standard specification and including cost and conveyance of all
materials like cement, sand, bricks, water etc., to site of work,
seignorage on all materials and all operational, incidental,
labour charges like mixing cement mortar, construcing
masonry, lift charges, curing etc., complete for finished item of
work as per standard specification.

8 Filling Sand for Culvert foundations with initial lead in layers

not exceeding 15 Cm. thick consolidating each deposited layer
by watering and ramming including cost and conveyance of One
269.94 water to work site and all operational, incidental, labour 368.00 Cu 99337.66
charges, hire charges of T&P etc., complete for finished item of m
work.

9 Construction of 914.4 mm x 457.2 mm (3'0"x1'6") Brick

masonry INSPECTION CHAMBER with 9" thick brick
masonry work in C.M (1:6)prop. with necessary carbelling as
per ISI standard upto a depth of 3'-0" over a bed of 4" thick
CC(1:5:10) prop. including plastering in CM(1:3)Prop. 1/2" thick
to Inside, Outside & Top surfaces with fine rendering in neat
cement and making necessary C.C channelling with CC (1:2:4)
prop. with smooth neat cement finishing, earth work excavation eac
15.00 in all soils (except rock required blastering) etc., and refilling 6103.40 91550.97
h
with excavated soils as per SS and fixing with 3'-0"x1'-6" C.I
frame and cover of 40 Kg including cost and conveyance of all
materials to site of work and labour charges, curing etc.,
complete for finished item of work.

TOTAL COST 3652778.06

Add Seignorage Charges 13496.88
Add LS Unforceen Items 8725.06
Total Amount 3675000.00

General Manager(P)
APRSCL, Srikakulam
 Detailed Estimate for External Sewerage of Layout 'after resumption of Land' at
Anamitra Township
Sl.
Description of item Nos L B D Qty
No.

Earth work excavation and depositing on bank with an initial lead of 10mts and lift of 2mts
in sand or loose soils, wet Sand not under water, silt in canals, channels and drains etc.,
1 and incluidng all operational, incidental, labour charges, shuch as shoring, sheeting,
planking, strutting and dewatering charges etc., complete for for finished item of work for
pipe lines
For 160mm Dia. Pipe line 1x 1 2265.01 0.60 0.60 815.40
For 200mm Dia. Pipe line 1x 1 2233.95 0.60 0.75 1005.28
Total 1820.68 Cum.

Manufacture ,Supply and Delivery of 160mm Dia. (S.20) unplasticized Non-pressure Polyvinyl
Chloride (PVC-U) Pipes of dark (any shade of Brown) for use in Underground Drainage &
2 Sewerage System conforming to IS.15328/2003)with Solvent Cement Jointing as per
specification including transportation charges to work site , loading, unloading, excise duty, cess &
vat etc and testing of pipes as per the directions of the dept.

160mm Dia. UPVC Pipe 1x 1 2265.01 ----- ----- 2265.01 Rmt

Manufacture ,Supply and Delivery of 200mm Dia. (S20) unplasticized Non-pressure Polyvinyl
Chloride (PVC-U) Pipes of dark (any shade of Brown) for use in Underground Drainage &
3 Sewerage System conforming to IS.15328/2003) with Solvent Cement Jointing as per
specification including transportation charges to work site , loading, unloading, excise duty, cess &
vat etc and testing of pipes as per the directions of the dept.

200mm Dia. UPVC Pipe 1x 1 2233.95 ----- ----- 2233.95 Rmt

Lowering, laying, jointing and testing to hydralic test pressure including cost of water with
minimum water lead of 500m for PVC-U pressure pipes in ready made trenches true to alignment
4 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 for 160 mm dia

160mm Dia. UPVC Pipe 1x 1 2265.01 ----- ----- 2265.01 Rmt

Lowering, laying, jointing and testing to hydralic test pressure including cost of water with
minimum water lead of 500m for PVC-U pressure pipes in ready made trenches true to alignment
5 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 for 200 mm dia

200mm Dia. UPVC Pipe 1x 1 2233.95 ----- ----- 2233.95 Rmt

Construction of 3'-0" Dia. (904.0mm) Solid block Masonry INSPECTION CHAMBER as per IS.4111,
Part-I-1986 with CM(1:6)Prop. Fly-Ash blocks of 225mm thick from approved source having a
minium crushing strength of 10 N/Sq. mm. Including plastering with CM(1:3)Prop. 1/2" thick both
inside and outside and fitted with 20" Dia. RCC Manhole Covers and Frames including excavating
pits upto a depth of 3'-0" (904mm) in all sorts of soils (excluding rock) and laying CC(1:4:8) Prop.
6 150mm thick using 40mm HBG metal and PCC(1:2:4)Prop. benching and channel 100mm thick as
per standard specification and including cost and conveyance of all materials like cement, sand,
bricks, water etc., to site of work, seignorage on all materials and all operational, incidental, labour
charges like mixing cement mortar, construcing masonry, lift charges, curing etc., complete for
finished item of work as per standard specification.

Inspection chambers depth 3'-0" 1x 70.00 ----- ----- ----- 70.00 Nos.
Sl.
Description of item Nos L B D Qty
No.

Construction of 3'-0" Dia. (904.0mm) Solid block Masonry INSPECTION CHAMBER as per IS.4111,
Part-I-1986 with CM(1:6)Prop. Fly-Ash blocks of 225mm thick from approved source having a
minium crushing strength of 10 N/Sq. mm. Including plastering with CM(1:3)Prop. 1/2" thick both
inside and outside and fitted with 20" Dia. RCC Manhole Covers and Frames including excavating
pits upto a depth of 5'-0" (904mm) in all sorts of soils (excluding rock) and laying CC(1:4:8) Prop.
7 150mm thick using 40mm HBG metal and PCC(1:2:4)Prop. benching and channel 100mm thick as
per standard specification and including cost and conveyance of all materials like cement, sand,
bricks, water etc., to site of work, seignorage on all materials and all operational, incidental, labour
charges like mixing cement mortar, construcing masonry, lift charges, curing etc., complete for
finished item of work as per standard specification.

Inspection chambers depth 5'-0" 1x 55 ----- ----- ----- 55.00 Nos.

Filling Sand for Culvert foundations with initial lead in layers not exceeding 15 Cm. thick
consolidating each deposited layer by watering and ramming including cost and conveyance of water
8 to work site and all operational, incidental, labour charges, hire charges of T&P etc., complete for
finished item of work.

For 160mm Dia. Pipe line 1x 1 2265.01 0.60 0.10 135.90

For 200mm Dia. Pipe line 1x 1 2233.95 0.60 0.10 134.04
Total 269.94
SAY 269.94 Cum.

Construction of 914.4 mm x 457.2 mm (3'0"x1'6") Brick masonry INSPECTION CHAMBER with 9"
thick brick masonry work in C.M (1:6)prop. with necessary carbelling as per ISI standard upto a
depth of 3'-0" over a bed of 4" thick CC(1:5:10) prop. including plastering in CM(1:3)Prop. 1/2" thick
to Inside, Outside & Top surfaces with fine rendering in neat cement and making necessary C.C
channelling with CC (1:2:4) prop. with smooth neat cement finishing, earth work excavation in all
9 soils (except rock required blastering) etc., and refilling with excavated soils as per SS and fixing
with 3'-0"x1'-6" C.I frame and cover of 40 Kg including cost and conveyance of all materials to site
of work and labour charges, curing etc., complete for finished item of work.

Inspection chambers 1'-6''x1'-9'' ###

1 15 15.00

Total 15.00

SAY 15.00 Nos

 Datas for EFFLUENT LINES as per SoR 2017-18. POST GST EFFECT

Earth work excavation for foundations and depositing on bank for all lifts and with an initial
lead of 10m including all operational, incidental, labour charges such as shoring ,sheeting,
planking, strutting, etc. complete for finished item of work including seigniorage excluding
dewatering charges etc as per SS - 20 B (APSS 308). for Pipe lines Ordinary soils-
Mechcanical Means-Upto 3 m depth

Unit -- One Cum

A.P.Standard Data No.9, P.16, for BLD-CSTN-2.1 = Taking output = 240 Cum
A) LABOUR:
Man Mazdoor 8.32 Nos. X 370.00 3078.40
Add 20% ML on labour 615.68
Hydraulic Excavator 1 cum bucket capacity 6 Hours @ 2506.90 -pg no 27 15041.40
Rate for 240 Cum 18735.48 /240 Cum.
Contractors profit & Over Heads @ 13.615% 2550.84
Total 21286.32
Rate Rs. = 88.70 1 Cum.
Manufacture ,Supply and Delivery of 160mm Dia. (S20) unplasticized Non-pressure Polyvinyl
Chloride (PVC-U) Pipes of dark (any shade of Brown) for use in Underground Drainage &
Sewerage System conforming to IS.15328/2003) with Solvent Cement Jointing including
transportation charges to work site , loading, unloading, excise duty, cess & vat etc.,. (Pipe
Series.16.50)

Unit -- One Rmt.

Cost of OD 160mm Dia. PVC-U P.No.64, Code.(21) No.1, of PH SSR

(S20) Pipe Part-IV. 366.00
TOTAL: 366.00 Rmt.
Overheads & Contractor's Profit @ 13.615% on initial rate 49.83
TOTAL Rs.= 415.85 One Rmt.

Manufacture ,Supply and Delivery of 200 mm Dia. (S.20) unplasticized Non-pressure Polyvinyl
Chloride (PVC-U) Pipes of dark (any shade of Brown) for use in Underground Drainage &
Sewerage System conforming to IS.15328/2003) with Solvent Cement Jointing including
transportation charges to work site , loading, unloading, excise duty, cess & vat etc.. (Pipe
Series.20.0)

Unit -- One Rmt.

Cost of OD 200mm Dia. PVC-U P.No.64, Code.(21) No.1, of PH SSR

Pipe Part-IV. 555.00
TOTAL: 555.00 Rmt.
Overheads & Contractor's Profit @ 13.615% on initial rate 75.56
Sundries 0.04
TOTAL Rs.= 630.60 One Rmt.
Lowering, laying, jointing and testing to hydralic test pressure including cost of water with
minimum water lead of 500m for PVC-U 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

PHE-LJUP-11 Unit -- One Rmt.

SUB ANALYSIS - 2A
OBSERVED DATA FOR TESTING OF 450 MM DIA PSC MAIN : Pumping main to Hydralic field
test pressure including transportation of Water with minimum lead of 500 M

(Length = 500 Mts) taking out put / 500 Mts. Unit = 1 Rmt.
Labour
Fitters (2 x 3 days)
Fitters I Class day 3.000 500 1500
Fitters II Class day 3.000 420 1260
Add MA 20% 0.200 2760.00 552
Machinery
Hire chargers for Hydralic field test pressure days
testing including transportation of water @ Rs. 3.000 1200 3600
1200/- (1000+200) / day
Materials
Pressure guage MR Nos 0.050 2000 100.00
3/4" G.I. Pipe (20 mm) BMW-F.69 Incl Labor RM 3.000 226 678.00
Specials Ls 200 200.00
Dummies No. 0.100 60 6.00
Diesel (2 Lts. / Hr) 30 Hrs. Lts. 60.000 61.73 3703.80
(T) Total Rate per 500 Mts. 11599.8
(r) Rate per 1 Rmt for 450 mm dia 23.20
(R) Rate per 1 Rmt for 10 mm dia = (10/450) x rate 0.52
Note : Proportionate Testing Charges may be arrived, keeping the diametre of pipe based on
this analysis, for an varities of pipes for various Dia Pipes.

Sub Analysis for 160 mm Dia :

Taking output : Length - 500 m ; Joints - 83 Nos
(a) Labour
For lowering / sub surface transport
Mazdoor day 7.000 370 2590
Jointing
Fitter day 2.000 500 1000
Mazdoor day 4.000 370 1480
add ma 20% 0.200 5070 1014
Testing
Note :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 and labour, Materials needed for rm 500.000 0.52 257.77
testing (as per Sub Analysis 2 A)

Total 6341.77
(b) Material
Add for Water charges at 1% on Labour & Testing 1% 6341.77 63.42
(c) Overheads & Contractors Profit 13.615% 6405.19 872.07
(d) Total (a+b+c) 7277.26
Rate per RM =d/500 14.55
Rate per 10 mm / 1rm 1.46
 Laying & Jointing
160 mm dia pipe
Weight of 1m length = (2.799+4.012+6.414)/3 =4.408
(a) Labour charges forkgs
laying, jointing & testing rm 16.000 1.46 23.29
(b) Overheads & Contractors Profit 0.13615 23.29 3.17
Rate per metre a+b 26.46

Laying & Jointing

200 mm dia pipe
Weight of 1m length = (4.331+6.351+10.001)/3 =6.894
kgs

(a) Labour charges for laying, jointing & testing rm 20.000 1.46 29.11
(b) Overheads & Contractors Profit 0.13615 29.11 3.96
Rate per metre a+b 33.07
Construction of 904m (3'-0") Dia. Solid block Masonry INSPECTION CHAMBER as per IS.4111, Part-
I-1986 with CM(1:6)Prop. Fly-Ash blocks of 225mm thick from approved source having a minium
crushing strength of 50 Kg/Sq.Cm.including plastering with CM(1:3)Prop., 1/2" thick both inside and
outside and fitted with 20" Dia. RCC Manhole Covers and Frames including excavating pits upto a
depth of 1524mm (5'-0") in all sorts of soils (excluding rock) and laying CC(1:4:8) Prop. 150mm thick
using 40mm HBG metal and PCC(1:2:4)Prop. benching and channel 100mm thick as per standard
specification and including cost and conveyance of all materials like cement, sand, bricks, water etc., to
site of work, seignorage on all materials and all operational, incidental, labour charges like mixing
cement mortar, construcing masonry, lift charges, curing etc., complete for finished item of work as per
standard specification.

Unit -- Each

Rate as per Building SSR Part-III, P.No.114, Sl.No.79 of BMW-

B.04 8619.00

Overheads & Contractor's Profit @ 13.615%. 1173.48

0.02

TOTAL Rs.= 9792.50 Each

Rate = Rs. 9792.50 per Each

Construction of 904.0 m (3'-0")Dia. Solid block Masonry INSPECTION CHAMBER as per IS.4111,
Part-I-1986 with CM(1:6)Prop. Fly-Ash blocks of 225mm thick from approved source having a minium
crushing strength of 10 N/Sq. mm. Including plastering with CM(1:3)Prop. 1/2" thick both inside and
outside and fitted with 20" Dia. RCC Manhole Covers and Frames including excavating pits upto a
depth of 904.00 mm (3'-0") in all sorts of soils (excluding rock) and laying CC(1:4:8) Prop. 150mm
thick using 40mm HBG metal and PCC(1:2:4)Prop. benching and channel 100mm thick as per
standard specification and including cost and conveyance of all materials like cement, sand, bricks,
water etc., to site of work, seignorage on all materials and all operational, incidental, labour charges
like mixing cement mortar, construcing masonry, lift charges, curing etc., complete for finished item of
work as per standard specification.

Unit -- Each

Rate as per Building SSR Part-III, P.No.142, Sl.No.78 of BMW-

B.03. 5518.00

Overheads & Contractor's Profit @ 13.615%. 751.28

0.02

TOTAL Rs.= 6269.30 per Each

Filling with Sand for Basements and sides of Foundations with initial lead in layers not exceeding
15 Cm. thick consolidating each deposited layer by watering and ramming including cost and
conveyance of water to work site and all operational, incidental, labour charges, hire charges of T&P
etc., complete for finished item of work (APSS No.309 & 310).

Unit - 1 Cum

Amendment to A.P.Revised Standard Data as per SoR 2015-16, Sl.No.6 of BLD-CSTN-2-8,of 17.

A) LABOUR: Unit - 1 Cum.

Mazdoor 0.31 Nos. X 370.00 P.No.8, Sl.No.III(3), of Part-I. 114.70

Add ML at 20% on labour 22.94

B) MATERIAL:

Sand for filling 1.00 Cum. X 178.53 As per lead chart 178.53

Water for Rural 0.10 Kl. X 77.00 P.No.34, Sl.No.M-189(a), Part-I 7.70

Total = 323.87
Overheads & Contractor's Profit @ 13.615% 44.09

0.04

368.00 per Cum.

Rate Rs. = 368.00 One Cum.

Construction of 914.4 mm x 457.2 mm (3'0"x1'6") Brick masonry INSPECTION CHAMBER with 9"
thick brick masonry work in C.M (1:6)prop. with necessary carbelling as per ISI standard upto a depth
of 3'-0" over a bed of 4" thick CC(1:5:10) prop. including plastering in CM(1:3)Prop. 1/2" thick to Inside,
Outside & Top surfaces with fine rendering in neat cement and making necessary C.C channelling with
CC (1:2:4) prop. with smooth neat cement finishing, earth work excavation in all soils (except rock
required blastering) etc., and refilling with excavated soils as per SS and fixing with 3'-0"x1'-6" C.I
frame and cover of 40 Kg including cost and conveyance of all materials to site of work and labour
charges, curing etc., complete for finished item of work.

Unit -- Each

Rate as per Building SSR Part-III, P.No.115, Sl.No.83 of BMW-B.05 5372.00

Overheads & Contractor's Profit @ 13.615%. 731.40

0.00

TOTAL Rs.= 6103.40 Each

Rate = Rs. 6103.40 per Each

Construction of Independent Houses at AANAMITRA colony of Rajiv Swagruha at Etcherla (V),& (M), Srikakulam District
LEAD C H A R T (SSR 2017-18) POST GST EFFECT
Deduct
contractor
Lead Initial Machine Conve-
Sl. Source of Blasting s profit & GRAND
Description of Material Unit in cost as Curshing yance
No. supply Charges over head Total
Kms per SSR charges charges
charges
@13.615

1 2 3 4 5 6 7 8 9 10 11
1
Cement 1 M.T. 3882.00 3882.00
2 Sand for Concret and filtering (P20,
sl.36a)) 0.00 0.00 94.90 -11.37
Nagavali 1 Cum. 9 95.00 178.53
3
0.00 0.00 94.90 -11.37
Sand for filling (P20, sl 36b) Nagavali 1 Cum. 9 95.00 178.53

SS-5 Metal
4
6 mm Hard Granite Metal (P16, SL.NO 33.a 1 Cum. 15 506.40 70.00 126.60 165.40 -19.82
Rapaka 848.58

10 mm Hard Granite Metal (P 16,SL.NO 33b 70.00 164.80 165.40 -19.82

5 Rapaka 1 Cum. 15 659.20 1039.58

70.00 195.60 165.40 -19.82

6 12 mm - do - (P 17,SL.NO 33c) Rapaka 1 Cum. 15 782.40 1193.58

70.00 246.60 165.40 -19.82

7 20 mm - do - (P 17,SL.NO 33d) Rapaka 1 Cum. 15 986.40 1448.58

70.00 147.60 165.40 -19.82

8 40 mm - do -(P 17,SL.NO 33f) Rapaka 1 Cum. 15 590.40 953.58

70.00 - 165.40 -19.82

9 65mm - do - (P 17,SL.NO 33i) Rapaka 1 Cum. 15 360.95 576.53
 Abstract Estimate for Pipe Culverts. Of Layout 'after resumption
Estimate for ExternalofSewerage
Land' at Anamitra
of Layout 'after resumption of
Land' at Anamitra Township

Seignorage

Item
Description SAND SAND RATE AMOUNT FOR SAND

Filling 269.94 50.00 13496.88

13496.88

GRAND TOTAL 13496.9