20kl sump flat est 1
Sub Estimate
Name of the Scheme : Providing Drinking Water Supply Scheme to Pulivendula
Area of YSR Kadapa District
Name of the work : Construction of Sump well of Capacity 20 Kl
Est Cost Rs 240000.00
Sno Description of work No.s Measurements Qty Rate Per Amount
L B D
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 : For Foundations
0 - 2.9 mts 1 x p/4 5.10 5.10 2.90 59.24 cum 173.70 1cum 10290.00
1 x p/4 5.10 5.10 0.00 0.00 cum 223.35 1cum 0.00
2.9 - 2.9 mts 1 x p/4 5.10 5.10 0.00 0.00 cum 297.80 1cum 0.00
2 Supply and filling with filling sand in trenches, sides of foundations and basement
with initial lead in layers not exceeding 15 cm thick, consolidating each deposited
layer by watering and ramming including cost and conveyance of all material and
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) and contractors
profit & over heads but excluding seignorage charges etc complete : For Foundations
1 x p/4 5.10 5.10 0.15 3.06 cum 1160.35 1cum 3551.00
3 Plain Cement Concrete (1:4:8) for foundations and under flooring bed using 40mm
size hard, machine crushed granite from approved quarry including cost and
conveyance of all materials to site, including all charges for machine mixing, laying
concrete in foundations and under flooring bed, ramming in 15 cm layers finishing
top surface to the required level curing etc., and overheads & contractors profit
complete for finished item of work. (APSS No. 402)
1 x p/4 4.10 4.10 0.20 2.64 cum 4011.20 1cum 10590.00
4 Reinforced Cement Concrete M 30 design mix using 20 mm size hard granite
machine crushed metal from approved quarry, using WEIGH BATCHER / MIXER
including cost and conveyance of all materials to site including steel centering,
shuttering, labour charges such as weigh batching, machine mixing, laying concrete,
lift charges, curing etc., and overheads & contractors profit complete for finished item
of work (APSS No. 402 & 403)
For Raft slab 1 x p/4 4.10 4.10 0.15 1.98 cum 8616.00 1cum 17060.00
For Hauch Portion 1 x p/2 2.98 0.20 0.20 0.19 cum 8616.00 1cum 1637.00
For Side walls 1x p 3.38 0.13 2.90 3.84 cum 19559.40 1cum 75108.00
For Top slab 1 x p/4 3.70 3.70 0.10 1.08 cum
Deduct:Manholes 1x 2 0.60 0.60 0.10 -0.07 cum
Deduct:Phenyls 1 x p/4 0.60 0.60 0.10 -0.03 cum
0.98 cum 11032.40 1cum 10812.00
20kl sump flat est 2
Sno Description of work No.s Measurements Qty Rate Per Amount
L B D
7 Providing impervious coat to exposed RCC roof slab surfaces to required slopes
with CM (1:3) prop. using screened sand 20mm thick (average) mixed with integral
cement accoproof powder as approved by Engineer-in-charge 1 kg per one bag of
cement, laid over roof slab when it is green, finished smooth with a floating coat of
neat cement and thread lining at regular intervals of 45cmx45cm including cost and
conveyance of all materials like cement, sand, water proofing compound, water etc., to
site, and operational, incidental, and labour charges for mixing mortar, laying, lift
charges, thread lining, curing including rounding off junctions of wall and slab etc.,
and overheads & contractors profit complete for finished item of work. (APSS No. 901
& 903).
Top of Top slab 1 x p/4 3.70 3.70 - 10.75 sqm
Deduct:Manholes 1x 2 0.60 0.60 - -0.72 sqm
Deduct:Phenyls 1 x p/4 0.60 0.60 - -0.28 sqm
9.75 sqm 3008.45 10 sqm 2933.00
8 Plastering 12 mm thick single coat in CM(1:3) using screened sand including cost
and conveyance of all materials like cement, sand, water etc., to site, including sales
& other taxes on all materials, and all operational, incidental charges on materials
and including cost of all labour charges for mixing mortar, finishing, curing as
directed by Engineer-in-charge etc., and overheads & contractors profit complete for
finished item of work.(SS 901,903 & 904)
Side wall Out Side 1x p 3.50 - 0.50 5.5 sqm
Top Slab Side 1x p 3.70 - 0.10 1.16 sqm
Top Slab under Projection
1x p 3.60 0.1 - 1.13 sqm
Side Wall In side 1x p 3.25 - 2.90 29.61 sqm
Top of Raft Slab 1x p/4 3.25 3.25 - 8.3 sqm
45.7 sqm 2651.75 10 sqm 12118.00
9 Painting to new walls with 2 coats of water proof cement paint of approved brand
and shade over a base coat of approved cement primer grade 1 making three coats in
all to give an even shade after thoroughly brushing the surface to remove all dirt and
remains of loose powred materials, including cost and conveyance of all materials t
work site and alll operational, incidental, labour charges, etc coomplete for finshed
item of the work as per SS 912 for out side the sump
Top of Top Slab 1 x p/4 3.70 3.70 - 10.75 sqm
Deduct:Man Holes 1x 2 0.60 0.60 - -0.72 sqm
Deduct:Phinyl 1 x p/4 0.60 0.60 - -0.28 sqm
Top Slab Side 1x p 3.70 - 0.10 1.16 sqm
Top Slab under Projection
1x p 3.60 0.1 - 1.13 sqm
Side Wall Out Side 1x p 3.50 - 0.50 5.5 sqm
17.54 sqm 1747.10 10sqm 3064.00
10 Supply & application of one coat epoxy primer food grade and two coats (over all
Three Coatsof epoxy paint including cost and conveyance of all materials to site,
sales & other taxes, incidental, operational and all labour charges etc., and overheads
& contractors profit complete for finished item of work
Inside the Sump
20kl sump flat est 3
Sno Description of work No.s Measurements Qty Rate Per Amount
L B D
Side Walls 1x p 3.25 - 2.90 29.61 sqm
Bottom Raft Top 1 x p/4 3.25 3.25 - 8.3 sqm
Top Slab bottom 1 x p/4 3.25 3.25 - 8.3 sqm
Deduct:Man Holes 1x 2 0.60 0.60 - -0.72 sqm
Deduct:Phinyl 1 x p/4 0.60 0.60 - -0.28 sqm
45.21 sqm 2335.30 10sqm 10558.00
11 Providing High Yield Strength Deformed (HYSD) steel bars (Fe 415 grade as per IS
1786-1979) of different diameters for RCC works , including labour charges for
straightening, cutting, bending to required sizes and shapes, placing in position with
cover blocks of approved materials and size and tying and lap-splicing with binding
wire of 18 SWG, forming grills for reinforcement work as per approved designs and
drawings, including cost and conveyance of steel bars, including all wastages such as
overlaps, couplings, chairs, spacer bars including cost and conveyance of binding
wire, cover blocks and all incidental, operational, labour charges such as cutting,
bending, placing in position, tying including soverhead charges & Contractors profit
but exlcuding VAT and other taxes on all materials etc., complete for finished item of
work in all floors.( APSS No.126)
1.06 MT 58176.60 1MT 61667.00
12 Manufacture as per BIS:12592(Part1 &2) Supply 2 No 1911.00 1No 3822.00
& delivery of SFRC manholecovers and frames
with ISI marking anywhere in AP . F.O.R
destination including , loadin , Un loading &
srtacking at site but excluding taxes
13 Supplying and fixing of stainless steel ( grade 304 ) hand railing as per approved
drawing with top rail of 32mm dia pipe and 1.2 mm thick medium class and vertical
posts of 25mm dia 0.75mts height and 1.2mm thick medium class 1 Nos at 1.50 mts
spacing fixed with base plate of 75mm dia using bonding agent and anchor fastner
and welding, drilling of 25mm dia holes with pneumatic compressor for fixing railing,
buffing, polishing all members of the railing thouroughly , lacquer finishing to
present seamless finish including cost and conveyance of all materials, electrodes,
welding charges, cost of all consumables, labour charges , overheads & contractors
profit etc., complete for finished item of work.
1x p 3.60 - - 11.31 Rm
Deduct for Entrance -0.90 Rm
10.41 Rm 782.25 1Rm 8143.00
14 Cost, Supply and fixing of Aluminium Ladder 2 No 2500.00 1No 5000.00
inside the Sump Well
15 Cost, Supply and fixing of MS pipe ladder out 1 No 2000.00 1No 2000.00
side the sump
16 Provision for phinial hole and fixing with fly 1 No 1500.00 1No 1500.00
proof mesh
147.00
17 Unforeseen items if any during execution
Total Rs 240000.00
