PH

Screw Gearing Shutter Size (1.2 x 1.
2mts)
Total
Length Total Unit weight
S.no Description of Item Nos Weight
(in Rm) Length (kg/ Rm)
(in kgs)
1 Frame 75 x 40 x 6mm Thick Channel
Verticle = 2 x 3 2 3 6
Horizontal = 2 x 1.50 2 1.5 3
2 Gear Box channel 75 x 40 x 6
2 x 1.0 2 1 2
Weight of the Channel 11 5.7 62.70
3 MS Flats 50 x 6mm 2 0.4 0.8 2.4 1.90
4 Screw gear rod 50mm Dia threaded 1 2 2 2.4 4.80
5 Shutter
Angulars of 50 x 50 x 6mm thick 2 2.9 5.8
for Middle for Support 1 1.4 1.4
7.2 4.5 32.40
6 MS Sheet 6mm thick = 1.1 x 1.2 2 2.1 4.2 47.1 197.80
7 MS Flats 50 x 6mm 2 0.3 0.6 2.4 1.40
301.00
Cost of the Shutter& Labour charges = 301.00 x 75.94 22858
Cost of Gear Box with Handle and Locking

= 1No 6000
arrangements
Miscellaneous 942
TOTAL 29800
SHETPALLI L.I.SCHEME
Detailed cum Abstract for INFILTRATION CHAMBERS AT CH:100, CH:200 & CH:300
Estimate for 2m Dia and 5m Height
S.no Description of Item Nos Length Breadth Height Quanity Unit Rate 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
1 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
3 m to 6 m depth As per Separate Statement encl 512 Cum 63.100 32307

2
2
Filling in foundation trenches as per drawing and technical
2
specification Clause 305.3.9 MORD & 304 MORTH
Filling Sand 2
Sand Bed 1 (π x 2.7 )/4 0.3 1.718 Cum 324.3 557

2
Plain Cement concrete (1:4:8) using 40 mm metal with concrete

3 mixture. All work upto plinth level for Intake pipe line for 1 (π x 2.7 )/4 0.3 1.718 Cum 2884.1 4955
Average depth of 6.0 - 8.0M 2
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal

4 (π x 2.7 )/4 0.2 1.145 Cum 4135.6 4735
(MORTH) up to 4mts.depth For Raft
2

5
(MORTH) I.D.C,s steining th. of 0.20 mts
for 4.00mts Below GL Upto LWL 1 π x 2.2x 0.2 1.3 1.797

Upto 3.660m from GL 1 π x 2.2x 0.2 1.7 2.35
4.147 cum 9212.2 38203

5
(MORTH) I.D.C,s Perforated steining th. of 0.20 mts
for 4.00mts Below GL Upto LWL 1 π x 2.2x 0.2 2 2.765
Deduction for Pipe Quantity 2 π/4 x 0.82x 0.82 0.2 -0.212

2.553 cum 7438.3 18990
Supplying, fitting and placing HYSD bar reinforcement in

foundation complete as per drawings and technical
6
specifications for Bars below 36 mm dia including over laps and
wastage, where they are not welded
for Steining @ 66 Kg/Cum 1 6.7x66 442.2 Kgs

for Base Slab/Raft @ 65 Kg/Cum 1 1.145x65 74.43 Kgs
Total 516.63 Kgs 39.50 20407
Plastering with CM 2 coats, 20 mm thick, base coat in CM (1:6),

7 16mm thick and top coat in CM (1:4), 4mm thick with Dubara
sponze finishing - Up to 3.66mts
inside and outside upto 3.66m above & below GL 2 π 2.2 1.44 19.91
Outside upto 3.66m below GL 2 π 2.2 2.46 34.01

top 1 π 2.2 0.2 1.38
55.3 10Sq mts 1682 9301.5
8 Formation of Ring Bund 1 25 11 4 1100 Cum 861.84 94802
8a) Removal of ring bund #REF!
Bailing out water for earth work excavation /concrete for

9 foundation below water level. (For building items only) - Other
than sandy soil - 2.0 M to 3.0 M
Bailing Out of Water for Concreting 4.448

Bailing Out of Water for Earth Work 1.718
6.166 Cum 173.3 1069
RCC SLABS up to 150 mm thick up to 3.66 m height 1 0.785398 2.4 0.15 0.28 Cum 1908
10 6815
TOTAL AMOUNT (in Rs) #REF!
M/s MAPTEC Inc

Hyderabad
Asst, Excutive Engineer Dy.E.Engineer Executive Engineer

APSIDC, Sub Division APSIDC, Sub Disvision APSIDC,
Mancherial Mancherial Nirmal Division
Earth Work Calculations of Intake Pipe Line
Area of Area of Avg Area Avg Area

Quantity of Quantity of
Chainag Cutting Cutting of Cuttiing of Cuttiing
S.no Distance Excavation Excavation
e Below Above below Above
Below LWL Above LWL
LWL LWL LWL LWL
1 0 8.78 129.56
2 50 8.16 9.12 8.47 69.34 50 423.5 3467
3 100 7.50 9.07 7.83 9.1 50 391.5 455
4 150 6.90 2.65 7.2 5.86 50 360 293
5 200 6.27 2.45 6.59 2.55 50 329.5 127.5
6 250 5.69 6.98 5.98 4.72 50 299 236
6 300 5.06 4.97 5.38 5.98 50 269 299
6 355 8.55 1.77 6.81 3.37 55 374.55 185.35
Total Quantity of Excavation 2447 5063
Add 25% Extra 612 1266
say 3059 6329

Investigation and design of lift schemes to lift 12.50 mcft to feed Mudhireddy Palli tank from TGP main canal at Km 120.925 and to
feed 23.210 mcft to feed Thippireddy Palli tank(Goderu cheruvu) from TGP main canal at Km 120.925.
DETAILED CUM ABSTRACT ESTIMATE for PUMP HOUSE
Amount
S.No DESCRIPTION OF WORK Nos Length Breadth Height Quantity Unit Rate
(in Rs)
Earth Work Excavation in following soils
1 with a lead up to 1 km
from +217.40 to +216.400 (Ordinary soils) 1 0.785 121 1 95 cum 283.5 26928
from +216.400 to 213.100 ( SDR )
for Jack Well cum Pump House 1 0.785 121 3.3 313 cum 283.5 88863
2 Bailing out water from the foundations 313 cum 403.3 126425
3 Preparing foundation bed for concrete 1 0.785 121 95 Sqm 49.0 4654
4 Sand filling 1 0.785 121 0.3 28 cum 1006 28675
LAYING OF PCC (1:4:8)

5 1 0.785 121 0.6 57.0 cum 4567.1 260284
for Foundation
6 VRCC M20
a) for RAFT 1 0.785 121 0.6 57.02 cum 5585.6 318494
b) for STEINING
From To
+215.500 +216.500 3.14 8.5 0.50 1.00 13.35 cum
+216.500 +217.500 3.14 8.5 0.50 1.00 13.35 cum
+217.500 +218.500 3.14 8.5 0.50 1.00 13.35 cum
+218.500 +219.500 3.14 8.5 0.50 1.00 13.35 cum
+219.500 +220.500 3.14 8.5 0.50 1.00 13.35 cum
+220.500 +221.500 3.14 8.5 0.50 1.00 13.35 cum
+221.500 +222.062 3.14 8.5 0.50 0.56 7.5 cum
87.60 cum 7162.1 627401
4 VRCC M20
A) Beams & Braces
Ring beam under floor slab 3.14 8.5 0.5 0.50 6.67 cum
Pump supporting Beams 2 9.00 0.3 0.60 3.24 cum
Beams for Floor Slab 2 9.00 0.3 0.60 3.24 cum
13.15 cum 9058.30 119117
Ring beam at roof level +227.162 m 3.14 8.50 0.30 0.45 3.60 cum 9236.5 33251
Beams for roof slab 3 9.00 0.30 0.45 3.65 cum 9236.5 33713
Amount
(in Rs)
B)Floor slab 200mm thick including 1.0mt

0.785 10.00 10.00 1 78.5
Projection
78.5 sqm 1536.3 120600
C)Roof slab 150mm thick
0.78 9.3 9.3 1 67.46 sqm 1262.8 85188
D)Columns for Pump House
From To
227.312 225.662 6 0.45 0.45 1.65 2
225.662 222.062 6 0.45 0.45 3.6 4.37
6.37 cum 10787.4 68716
G)Lintels
Alround 3.14 8.5 0.30 0.30 2.40 cum 10627.1 25505
H)Sunshades 60cm wide
Alround 3.14 9.6 0.6 18.09 sqm 791.0 14309
I) Approach Steps to Pump House
From To 1 6.59 1.2 0.15 1.19 Cum
222.062 217.4 32 0.3 1.2 0.15 0.86 Cum
1 1 1.2 0.15 0.09 Cum
2.14 Cum 1255.3 2687
5 Brick masorry in cm(1:5)
a) Up to 3.66m From To
+222.062 +225.662 3.14 8.5 0.23 3.60 22.10
Deductions
Rolling shutter 1 2.00 0.23 2.4 -1.10
Windows 4 0.90 0.23 1.2 -0.99
Columns 6 0.45 0.45 3.66 -4.45
Deduct for Lintel Beam as above -2.40
13.16 cum 7132.4 93862.384
+225.662 +227.162 3.14 8.5 0.23 1.50 9.21

Amount
(in Rs)
Parapert 3.14 8.5 0.15 0.90 3.60
12.81 cum 7470.8 95701
Supply &Fixing of rolling shutter of size

6 2 2.50 - 3.00 15.00 sqm 3976.5 59648
2.5mx3m
Supply&Fixing of M.S Windows of size
7 0.90mx1.20m (Two Sliding Shutters and 6 0.9 1.2 6.48 Sqm 7527.0 48775
with grill outer frame
8 Plastering 12 mm thick in internal walls
a) from To
+222.062 +225.662
Inside pump house 3.14 8.77 1 3.6 99.14
Deductions
Roling shutter 1 1 2 2.40 -4.80
Windows 4 1 0.9 1.20 -4.32
90.02 1sqm 350.5 31552
from To
+225.662 +227.162
Inside pump house 3.14 8.77 1 1.5 41.31
Ceiling of roof 0.785 8.4 8.4 1 55.39
96.70 1 sqm 350.5 33893
8 Plastering 20 mm thick in External walls
a) from To
+222.062 +225.662
Outside pump house 3.14 9 1 3.6 101.74
Deductions
Roling shutter 1 1 2 2.40 -4.80
Windows 4 1 0.9 1.20 -4.32
92.62 1sqm 443.7 41095
from To
+225.662 +227.162
Outside pump house up to roof slab 3.14 9 1 1.5 42.39
Sunshade 3.14 9.3 1 0.6 17.52
Outside pump house - parapet 3.14 9 1 1.315 74.32

Amount
(in Rs)
3.14 8.77 1 1.315 72.42
206.65 1 sqm 443.7 91691
Whitening to Ceiling in three coats 0.785 8 8 50.24 1 sqm 55.2 2773
9 Impervious coat to Roof slab 0.785 9.3 9.3 67.89 1 sqm 486.8 33049
10 Painting to new walls- Internal walls
Internal Plastering Quantity 186.72 1 sqm 432.0 80663
11 Painting to new walls- External walls
External Plastering Quantity 299.27 1 sqm 443.7 132786
12 Painting & new iron work
with primer and synthetic enamel paint 2 coats
2x
Rolling Shutter 2.5 --- 3 33.75
2.25
4x
Windows 0.9 --- 1.2 9.72
2.25
43.47 1 sqm 218.6 9503
14 MS steps to the Sump

Staircase width = 0.75 m, Tread = 0.23, Riser =0.16 m
Rise of flight =7.00 Angle= 45, Sloped Length =7/0.7071 = 9.90
ISMC 100
Length of ISMC 100 per each = 9.9x2 = 19.8 M
Weight of MS ISMC 100= 9.2 Kg/RM
Total Weight of MS ISMC 150 = 19.8x9.2= 182.16 Kg 182.16
Add 5% for wastage =1.05x182.16= 340.95 Kg 191.27 Kg
ISA 30x30X5
Length of ISA 30x30X5 per each = 61x2X0.75 = 91.5 M
Weight ofISA 30x30X5 = 2.2 Kg/RM
Total Weight of = 91.5x2.2=201.30 Kg
Add 5% for wastage =1.05X201.3=211.4 Kg 211.4 Kg
Total weight of angles and I sections
Base plate of .35x.35x0.016 size,MS bolts M 16x150 -4 nos for each plate
Weight of plate =0.35x0.35x0.006x7850x2 11.54 Kg
Add 5% for wastage =1.05X11.55 12.12 Kg
Chequer plate of .23x.75x6 mm thick
No of plates =9.9/.16 =61 Nos
weight of plate @ 7850kg/m3 =61x0.23x0.75x0.006x7850=447 kg 495.61 Kg
Add 5% for wastage =1.05X447=64.70Kg
Area of Painting :
ISMC 100 :19.80 RM x 0.40 = 7.920 Sqm 7.92
ISA 30X30X5:82.5 RM x 0.12 = 10.98 Sqm 10.98
Chequer plate:0.23x0.75*61*2 = 21.04 Sqm 21.045
Base plate: 4x2x0.35x0.35 = 1 sqm 0.5145
Hand rails : 18.90x(22/7x0.4+22/7x0.25x2)+ 16x0.31x1.3=11.8sqm 40.46 Sqm
Total area of Painting =88.25 Sqm
Abstarct
Amount
(in Rs)
ISMB and ISA angle 403 Kg 52 Rs/Kg 20936.916
Base Plate 12 Kg 68 Rs/kg 784.686
Chequer Plate 496 Kg 61 Rs/kg 30232.195
Fabrication Charges 910 Kg 31 Rs/kg 28203.25
Total Cost 80157.047
Add CP and OH charges 13.6150% 10913.382
Total Cost 91070.428
Transportation Charges 3% 2732.1129
Painting Charges 40 Sqm 144 Rs/Sqm 5826.168
Total cost 99628.709 99629
Supplying, fabrication and erection of M.S.Hand rail of 1.0 m ht. ( finished) approved design using M.S. Channels of ISMC 75x6 mm at
1.20 m c/c and one number of 40mm dia and 2 Nos. of 25 mm dia G.I.Pipes along length of hand rail including cost of M.S.channel,
11
G.I Pipes welding, erection and painting two coats of anti corrosive synthetic enamel paint over a coat of metal primer etc., compelte
for finished item of work
Total Length of Hand rail = 3.142x15 = 31.42 M 47.13 RM
Along canal, Delivery Cistern 102.87 RM
Total 150 RM
Qunatities Required for 1.2 running metre length of handrail
ISMC75
No. of ISMC Channels per 1.2 m length of handrail =1 No's
Length of ISMC 75 per each = 1.3 M
Total length of ISMC 75 = 1x1.3 =1.3 RM
Weight of MS ISMC 75= 6.8 Kg/RM
Total Weight of MS ISMC 75 = 1.3x6.8= 8.84 Kg
Add 5% for wastage =1.05x1892= 9.28 Kg 9.28 Kg
25 Ø Steel tube pipe :
No. of 25 Ø Pipes : 2 Nos.
length of 25 Ø tube Pipes = 2 x 1.2= 2.4 RM
Weight of 25 Ø Pipe@ 2.41 Kgs=1.2x2.41= 5.8 Kgs
40 Ø steel tube pipe :
No. of 40 Ø Pipes : 1 Nos.
length of 40 Ø Pipes = 1x1.2 =1.2 RM
Weight of 40 Ø Pipe @ 3.56 Kgs= 1.2x3.56 =4.27 Kgs
Total weight 10.58 Kg
Drilling Charges per 1.2 Rmt
depth of hole= 1*0.15= 0.15RM 0.15 RM
Area of Painting per 1.2 Rmt
ISMC 75x6 :1.2 RM x 0.31 0.37
40 Ø tube Pipes = 1.2 RM x π x0.040 0.15
25 Ø tube Pipes = 1.2 RM x π x0.025 0.19
Total area of Painting = 0.711 Sqm
150 Rmt 1921.3 288201
17 Steel for R.C.C Works
Raft 120 kg/m3 57.0 6842
Steining 120 kg/m3 87.6 10512
Ring Beam for Floor Slab 120 kg/m3 6.7 800
Beams for Floor Slab 120 kg/m3 13.2 1578

Amount
(in Rs)
Ring Beam at Roof Level 120 kg/m3 3.6 432
Floor Slab 200mm thick 100 kg/m3 15.7 1570
Inverted T-Beams 120 kg/m3 3.7 438
Roof Slab 150mm thick 100 kg/m3 10.1 1012
Columns for Pump House 120 kg/m3 6.4 764
Lintels 75 kg/m3 2.4 180
Sunshades 75 kg/m3 1.1 85
207.4 24213
Say 24300 kg 74.4 1807920
18 Turfing around Pump House 1 30 30 900 Sqm 148.2 133353
19 Spreading of HBG Metal 1 30 30 0.2 180 Cum 1933.3 347989
20 Spreading of Gravel 1 30 30 0.6 540 Cum 978.7 528487.2
5945380
Unforeseen items 54620

TOTAL 6000000
SHETPALLI L.I.SCHEME ***
Detailed cum Abstract for MAIN DC-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
1 Ordinary soil 1 8.6 20.6 2.6 460.6 Cum 91.88 42321
2
Filling in foundation trenches as per drawing and technical
2
specification Clause 305.3.9 MORD & 304 MORTH
Filling Sand 2
Sand Bed 1 8.6 20.6 0.3 53.1 Cum 937.59 49831
Plain Cement concrete (1:4:8) using 40 mm metal with concrete

3 1 8.6 20.6 0.3 53.1 Cum 3579.8 190259
mixture. All work upto plinth level for Intakewell
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) up to 2

4 8 20 0.2 32.0 Cum 5781.46 185007
4mts. Depth for Raft
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) I.D.C,s 2

5
steining th. of 0.25 mts
for 4.00mts Below GL 1 56 1 4 224.0 cum 6069.48 1359564
Upto 6.32m from GL 1 56 0.6 6 201.6 cum 6209.23 1251781
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) Manifold

chamber wall thickness of 0.20 mts of 5.0M ,Height)
for Baffle Wall

for 4.00mts Below GL 2 8 0.25 4 16.0 cum 6069.48 97112
Upto 3.660m from GL 2 4 0.25 5 10.0 cum 6209.23 62092
Deduction for Pipe Quantity 3 π/4 x 1.6x 1.6 0.25 -0.503 cum 6069.48 -3053
451.1
Providing High Yield strength Deformated steel bars (Fe 415 grade as per IS 1786
6
- 1979)
for Base Slab/Raft @ 70 Kg/Cum 1 32x70 2240 Kgs
Total 33816.79 Kgs 53.82 1820020
Providing HYSD bars of 16MM Dia to Steining as a Ladder inner & Outer Side of
7 71 1.05 1.58 117.789 Kgs 53.82 6339
the Well
Plastering with CM 2 coats, 12 mm thick, base coat in CM (1:5), 8mm thick and
8
top coat in CM (1:3), 4mm thick with sponze finishing - Up to 3.66 mts.
inside and outside upto 3.66m above & below GL 1 56 10 1 560 3136.74 175657
above 3.660 from GL 3166.28 0
top 1 56 1 1 3.14 3166.28 994
563.14 sq mts 10sq mts
9 Provision for MS Mesh Over DC 1 As per Separate Estiamte Enclosed 1 #REF! #REF!
10 PS & Contingencies 222662
Hyderabad
Asst, Engineer Dy.E.Engineer Executive Engineer

SHETPALLI - L.I.SCHEME ***
Detailed cum Abstract for MAIN TYPE - "3" IDC
2
Earthwork in excavation for structures as per drawing and technical specifications 2

Clause 305.1 including setting out, construction of shoring and bracing, removal of
1 stumps and other deleterious material and disposal upto a lead of 50 m, dressing of 1 (π x 2.7 )/4 2.6 14.886 Cum #REF! #REF!
sides and bottom and backfilling in trenches with excavated suitable material as per
Technical Specification 305 MORD / 304 MORTH
Filling in foundation trenches as per drawing and technical specification Clause 2

305.3.9 MORD & 304 MORTH
2 Filling Sand 2
Sand Bed 1 (π x 2.7 )/4 0.3 1.718 Cum #REF! #REF!
2
Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixture. All work
3 1 (π x 2.7 )/4 0.3 1.718 Cum #REF! #REF!
upto plinth level for Intakewell
2
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) up to 4mts.
4 1 (π x 2.72 )/4 0.2 1.145 Cum #REF! #REF!
Depth for Raft
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) I.D.C,s

5
steining th. of 0.20 mts 2
for 4.00mts Below GL 1 π x 2.2x 0.2 1.8 2.488

Upto 3.660m from GL 1 π x 2.2x 0.2 2.2 3.041
for Baffle Wall
for 4.00mts Below GL 1 2.2x 0.2 1.8 0.792
Upto 3.660m from GL 1 2.2x 0.2 2.19 0.964
7.266 cum 9212.2 66936
Providing High Yield strength Deformated steel bars (Fe 415 grade as per IS 1786 -
6
1979)
Total 590.32 Kgs #REF! #REF!
7 21 1.05 1.58 34.839 Kgs #REF! #REF!
the Well
Plastering with CM 2 coats, 12 mm thick, base coat in CM (1:5), 8mm thick and top
8
coat in CM (1:3), 4mm thick with sponze finishing - Up to 3.66 mts.
inside and outside upto 3.66m above GL 2 π 2.2 2.2 30.41

Inside upto 3.66m below GL 2 π 2.2 1.8 24.88
top 1 π 2.2 0.2 1.38
56.67 10sq mts 1595.3 90406

M/S MAPTEC Inc

Hyderabad
Asst, Engineer Dy.Exe.Engineer Executive Engineer

Mancherial Mancherial NIRMAL DIVISION
SHETPALLI - L.I.SCHEME
Detailed cum Abstract for MAIN TYPE - "4" OT
Estimate for 2.5m Dia and 9m Height
2
1 Earth Work Excavation in all Soils Upto SDR 1 (π x 3.5 )/4 2.6 25.015 Cum #REF! #REF!
2
2
2 Filling Sand 2
2
3 Cement Concrete in (1:4:8) 1 (π x 3.5 )/4 0.3 2.886 Cum #REF! #REF!
2
V.R.C.C.(1:1 1/2:3) using 20mm HBG 60% 12mm 15% 10mm 15% 6mm 10%
4 1 (π x 3.5 )/4 0.2 1.924 Cum #REF! #REF!
machine crushed metal including Centrering Charges Raft 2
2
V.R.C.C.(1:1 1/2:3) using 20mm HBG 60% 12mm 15% 10mm 15% 6mm 10%
5
machine crushed metal including Centrering & Lift Charges Steining
for 4.00mts Below GL 1 π x 2.85x 0.35 1.8 5.641 cum 7380.5 41633
Upto 3.660m from GL 1 π x 2.85x 0.35 3.66 11.469 cum 7380.5 84647
from 3.66 to 7.32m from GL 1 π x 2.85x 0.35 3.54 11.093 cum 6120 67889
for Baffle Wall

for 4.00mts Below GL 1 2.85x 0.2 1.8 1.026 cum 7380.5 7572
Upto 3.660m from GL 1 2.85x 0.2 3.36 1.915 cum 7380.5 14134
from 3.66 to 7.32m from GL 1 2.85x 0.2 3.54 2.018 cum 6120 12350
Deduction for Pipe Quantity 3 π/4 x 0.35x 0.35 0.35 -0.034 cum 6120 -208
33.128
6
1979)
Providing HYSD bars of 16MM Dia to Steining as a Ladder inner & Outer Side of the
7 42 1.05 1.58 69.678 Kgs #REF! #REF!
Well
8 Plastering in CM(1:4) 12mm thick

inside and outside upto 3.66m above GL 2 π 2.85 3.66 65.55 0 0
Inside upto 3.66m below GL 2 π 2.85 1.8 32.24 0 0
Inside & outside from 3.66 to 7.32m from GL 2 π 2.85 3.54 63.4 1603.3 10165
top 1 π 2.85 0.35 3.13 1603.3 502
100.92 sq mts 10 sq mts
9 Provison for Earth fill around IDC 1 10.99557429 5 13.5 742.20126 cum 55.3 41044
M/S MAPTEC Inc

Hyderabad
Asst, Engineer Dy.E.Engineer Executive Engineer

Mancherial Mancherial NIRMAL Division
Detailed cum Abstract Estimate of - "DC-2"
Estimate for 4m Dia and 2.9m Height
2
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
1
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
Ordinary soil 1 (π x 4.7 )/4 2.6 45.109 Cum #REF! #REF!
2
Filling in foundation trenches as per drawing and technical specification Clause 305.3.9 MORD & 2
304 MORTH
2 Filling Sand 2
2
Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixture. All work upto plinth level
3 1 (π x 4.7 )/4 0.3 5.205 Cum #REF! #REF!
for Intakewell
2
4 R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) up to 4mts. Depth for Raft 1 (π x 4.7 2)/4 0.2 3.47 Cum 5807.5 20152
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) I.D.C,s steining th. of 0.20
5
mts 2

Upto 3.660m from GL 1 π x 4.2x 0.2 1.1 2.903
for Baffle Wall

for 4.00mts Below GL 1 4.2x 0.2 1.8 1.512
Upto 3.660m from GL 1 4.2x 0.2 0.8 0.672
9.818 Cum 9212.2 90445
6 Providing High Yield strength Deformated steel bars (Fe 415 grade as per IS 1786 - 1979)

7 Providing HYSD bars of 16MM Dia to Steining as a Ladder inner & Outer Side of the Well 13 1.05 1.58 21.567 Kgs #REF! #REF!
Plastering with CM 2 coats, 12 mm thick, base coat in CM (1:5), 8mm thick and top coat in CM
8
(1:3), 4mm thick with sponze finishing - Up to 3.66 mts.
inside and outside upto 3.66m above GL 2 π 4.2 1.10 29.03 0 0
Inside upto 3.66m below GL 2 π 4.2 1.80 47.51 0 0
top 1 π 4.2 0.2 2.64 0 0
79.18 10sq mts 10sq mts
9 Provision for MS Mesh Over DC 1 As per Separate Estiamte Enclosed 1 15879 15879
M/S MAPTEC Inc

Hyderabad
Asst, Executive Engineer Dy.E.Engineer Executive Engineer

DETAILED CUM ABSTRACT ESTIMATE ***
MESH OVER DC-2
S.no Description of Work Nos Length Breadth Height Quantity Unit Rate Per Amount
1 50 x 50 x 6mm Angle Sections 1 13 - - 13
1 5 - - 5
18 Rmt
18 x 4.5 81 Kgs
2 16mm Square Rods @ 10cm c/c

Lateral 26.67 2 53
Longitudinal 26.67 2 53
106 Rmt
106 x 2.01 213.06 Kgs
TOTAL WEIGHT 294.06 Kgs 54 Kg 15879

TOTAL AMOUNT 15879
Detailed cum Abstract for MAIN TYPE - "DC-3" OT
Estimate for 2.5m Dia and 6.2m Height
2
Earthwork in excavation for structures as per drawing and technical specifications

Clause 305.1 including setting out, construction of shoring and bracing, removal of
1 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
Ordinary soil 1 (π x 3.4 )/4 2.6 23.606 Cum #REF! #REF!
2
Filling in foundation trenches as per drawing and technical specification Clause 2
2
305.3.9 MORD & 304 MORTH
Filling Sand 2
2
Plain Cement concrete (1:4:8) using 40 mm metal with concrete mixture. All work
3 1 (π x 3.4 )/4 0.3 2.724 Cum #REF! #REF!
upto plinth level for Intakewell
2
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) up to 4mts.
4 1 (π x 3.42 )/4 0.2 1.816 Cum 5807.5 10546
Depth for Raft
R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal (MORTH) I.D.C,s

5
steining th. of 0.20 mts 2

Upto 3.660m from GL 1 π x 2.8x 0.3 4.4 11.611
for Baffle Wall

for 4.00mts Below GL 1 2.8x 0.2 1.8 1.008
Upto 3.660m from GL 1 2.8x 0.2 4.1 2.296
19.636 cum 9212.2 180891
6
1979)
7 35 1.05 1.58 58.065 Kgs #REF! #REF!
the Well
Plastering with CM 2 coats, 12 mm thick, base coat in CM (1:5), 8mm thick

8
and top coat in CM (1:3), 4mm thick with sponze finishing - Up to 7.32 mts.
inside and outside upto 3.66m above GL 2 π 2.8 4.40 77.42

Inside upto 3.66m below GL 2 π 2.8 1.80 31.67
top 1 π 2.8 0.3 2.64
11.173 10sq mts 1603.3 17914
9 Provision for MS Mesh Over DC 1 As per Separate Estiamte Enclosed 1 6503 6503
10 Provision for Earth fill around 1 10.99557 5.5 3.1 187.5 Cum 55.3 10369
M/S MAPTEC Inc

Hyderabad
Asst, Exe,Engineer Dy.E.Engineer Executive Engineer

DETAILED CUM ABSTRACT ESTIMATE
MESH OVER DC-3 ***
S.no Description of Work Nos Length Breadth Height Quantity Unit Rate Per Amount
1 50 x 50 x 6mm Angle Sections 1 8 - - 8
8 Rmt
8 x 4.5 36 Kgs
2 16mm Square Rods @ 10cm c/c

Lateral 16.67 1.25 21
Longitudinal 16.67 1.25 21
42 Rmt
42 x 2.01 84.42 Kgs
TOTAL WEIGHT 120.42 Kgs 54 Kg 6503

TOTAL AMOUNT 6503
HAND RAILING ALROUND THE JACKWELL
Total
Total Unit
Sl.No Description of Item Nos Length Weight
Length Weight
(in Kgs)
Providing Hand Railing alround Jack well Slab
1
Projection.
a Horizontal Member
Angulars of 50 x 50 x 6mm thick 2 1.00 2 4.5 9.00
b Vertical Members
MS 8mm Square rods at 30cm c/c 4 1.20 4.8 1.05 5.00
Total 14.00
Rate per Kg for MS Steel 54
Rate per Rmt 756
DATA FOR RING BUND
S.no Quantity Unit Description of Item Rate Per Amount
1 0.493 Cum Borrow Earth with Lead of 250m 37.3 Cum 18.40
0.493 Cum Sand 259.40 Cum 127.90
29 Nos Empty Cement Bags 3 each 87.00
0.5 Nos Man mazdoor 146 each 73.00
0.13 Cum LA & LI 73 Cum 9.50
TOTAL 315.80
S.no Qty Unit Description of Work Rate per Amount
1 Data for Spreading Gravel & Sand
1 cum Gravel 326.4 326.4
1 cum Sand 259.4 259.4
1 cum Consolidation with 10T roller 28 28
0.13 LA & LI 28 3.64
TOTAL 617.44
2 1 cum CC (1:2:4) using 20mm HBG metal for Lining

0.92 Cum 20mm HBG Metal 1483.81 Cum 1365.11
0.46 Cum Sand 456.40 Cum 209.94
0.3312 MT Cement 4545.00 MT 1505.30
0.06 Nos Ist Class Mason 206 Day 12.36
0.14 Nos II nd Class Mason 188 Day 26.32
1.8 Nos Men Mazdoors 146 Day 262.80
1.4 Nos Women Mazdoor 145 Day 203.00
1 Cum Machine Mixing Charges 45 Cum 45.00
1 Cum Centering Charges 160 Cum 160.00
0.13 LA & LI 709.48 92.23
TOTAL 3882.07
Say 3882.10
FOR 1859 ACRES
Extent of Project (in Acres): 1859Acres
Total Cost of the Project: #REF!
Cost Per Acres: #REF!
Cost per Hactare: #REF!
GENERAL ABSTRACT
S.no Description of Work Cost (in Rs)
I CIVIL WORKS
a Site Clearance 50000.00
b Construction of INTAKE WELL #REF!
Construction of Intake Pipe Line
c - 1 Row - 1400mm Dia #REF!
Construction of JACKWELL cum PUMP HOUSE
e - 12m Dia 6660000.00
f Construction of Manifold Chamber #REF!
Construction of Pressure Main
g - PSC- 1Row -1200mm Dia #REF!
h Construction of Delivery Cistern
k Construction of Gravity Mains 144670000.00
l Formation of Field Channels 278850.00
m Formation of Approach Road
n Construction of Transformer Yard Civil Works 545000.00
o VAT @ 4% #REF!
Sub Total #REF!
II ELECTRICAL & MECHANICAL WORKS
SUPPLY & FIXING OF 4 Nos of 460 HP VT Pump Sets
18400000.00
a including cables, Panel Board etc.,
SUPPLY & FIXING OF 3 Nos of 200 HP HCF Pump Sets
5550000.00
including cables, Panel Board etc.,
b M.S. SPECIALS & VALVES 854000.00
c DP Structure with 1000 KVA Transformer 2750000.00
d VAT @ 4% ON ELECTRICAL & MECHANICAL WORKS 1102160.00
Sub Total 28656160.00
III INVESTIGATION & ESTABLISHMENT CHARGES

a Survey & Investigation 1202250.00
b Establishment Charges @ 15% on Civil & Mech #REF!
Sub Total #REF!
IV AMOUNT PAYABLE TO AP TRANSCO
Amount payable to AP Trans Co for Dedicated Power Line

a Charges Service line charges, development charges, security #REF!
deposit and service connection charges
General Abstract-1859
Sub Total #REF!
V Audit Charges @ 1% on Cost of Civil & Mech Works #REF!
VI Maintenance charges 200000.00
VII Publication Charges 150000.00
VIII Unforseen Items 173994.00
Sub Total #REF!
Grand Total #REF!
IX Provision towards Labour Cess @ 1% #REF!
Capacity Building and Sensitization of beneficiary committee @
X 0.5% #REF!
XI Evaluation and Monitoring Charges @ 1% #REF!
TOTAL PROJECT COST #REF!
Hyderabad
A.E.E Dy.Exe. Engineer Executive Engineer

A.P.S.I.D.C A.P.S.I.D.C Sub Division A.P.S.I.D.C Division
Sub Division Srikakulam Srikakulam
Srikakulam
FOR 6405 ACRES
Extent of Project (in Acres): 6405Acres
Total Cost of the Project: #REF!
Cost Per Acres: #REF!
Cost per Hactare: #REF!
GENERAL ABSTRACT
I CIVIL WORKS
a Site Clearance 50000.00
b Construction of INTAKE WELL #REF!
Construction of Intake Pipe Line
c - 4 Rows - 1200mm Dia #REF!
Construction of JACKWELL cum PUMP HOUSE
e -2Nos-12m Dia 13320000.00
f Construction of Manifold Chamber #REF!
g Construction of Pressure Main - PSC 1500-2Rows #REF!
h Construction of Delivery Cistern
k Construction of Gravity Mains 504670000.00
l Formation of Field Channels 960750.00
m Formation of Approach Road
n Construction of Transformer Yard Civil Works 1545000.00
o VAT @ 4% #REF!
Sub Total #REF!
II ELECTRICAL & MECHANICAL WORKS
SUPPLY & FIXING OF 6 Nos of 1390 HP VT Pump Sets
125100000.00
a including cables, Panel Board etc.,
SUPPLY & FIXING OF 3 Nos of 280 HP HCF Pump Sets
7770000.00
including cables, Panel Board etc.,
b M.S. SPECIALS & VALVES 2854000.00
c DP Structure with 1000 KVA Transformer 2750000.00
d VAT @ 4% ON ELECTRICAL & MECHANICAL WORKS 5538960.00
Sub Total 144012960.00
III INVESTIGATION & ESTABLISHMENT CHARGES

a Survey & Investigation 2241750.00
b Establishment Charges @ 15% on Civil & Mech #REF!
Sub Total #REF!
IV AMOUNT PAYABLE TO AP TRANSCO
Amount payable to AP Trans Co for Dedicated Power Line

a Charges Service line charges, development charges, security #REF!
deposit and service connection charges
Sub Total #REF!

V Audit Charges @ 1% on Cost of Civil & Mech Works #REF!
VI Maintenance charges 200000.00
VII Publication Charges 150000.00
VIII Unforseen Items 220716.00
Sub Total #REF!
Grand Total #REF!
IX Provision towards Labour Cess @ 1% #REF!
Capacity Building and Sensitization of beneficiary committee @
X 0.5% #REF!
XI Evaluation and Monitoring Charges @ 1% #REF!
TOTAL PROJECT COST #REF!
Hyderabad
A.E.E Dy.Exe. Engineer Executive Engineer

A.P.S.I.D.C A.P.S.I.D.C Sub Division A.P.S.I.D.C Division
Sub Division Srikakulam Srikakulam
Srikakulam
STATEMENT SHOWING THE EARTH WORK QUANTIITES FOR JACKWELL cum PUMP HOUSE
Depth of Depth of Depth of Avg Area of Avg Area of Avg Area of Quantity of Quantity of Quantity of
Avg dia of
S.no Depth Excavation Excavation in Excavation in Excavation in Excavation in Excavation Excavation in Excavation in Excavation
Excavation
in SDR Soils F&F HR SDR Solis F&F in HR SDR Soils F&F in HR
1 134.55
2 133.47 33.7 1.08 892 963
3 132.57 28.7 0.90 646.9 582
4 131.47 26.8 1.1 564.1 621
5 130.07 23.5 1.4 433.7 607
6 129.47 22.6 0.6 401.10 241
127.47 20 2.0 314.20 628
125.47 17 2.0 227.00 454
123.47 14 2.0 153.90 308
121.47 11 2.0 95.00 190
119.47 8 2.0 50.30 101
TOTAL 1545 1228 1922
Add 5% Extra for Variation in Levels 105 72 98
TOTAL QUANTITY (in Cum) 1650 1300 2020
STATEMENT SHOWING THE EARTH WORK QUANTIITES FOR JACKWELL EXCAVATION RAMP
Area of Cutting Avg Area of Excavation Quantity of Cutting
CHAINAGE in SDR in SDR
S.no in F&F in HR in SDR Soils in F&F in HR in F&F in HR
Soils Soils
1 0 0 0 0
2 60 27.25 18.93 0 13.6 9.5 0 816 570 0
3 120 62.74 62.26 153.13 45 40.6 76.6 2700 2436 4596
TOTAL 3516 3006 4596
Deduction for OverlapingPortion-10% -316 -306 -446
TOTAL QUANTITY (in Cum) 3200 2700 4150
MS WINDOW Size (0.90m x 1.2m)
Unit Total
Length Total
S.no Description of Item Nos weight (kg/ Weight
(in Rm) Length
Rm) (in kgs)
1 Window frame ISA 40x40x5 1 4.2 4.2 3 12.6
2 Shutter Frame ISA 35x35x5
Vertical 4 1.2 4.8
Horizontal 2 0.9 1.8
6.6 2.6 17.16
2 Flat 20x5mm 1 0.9 0.9 0.8 0.72
Safety Bars 10mm Square 11 0.9 9.9 0.79 7.821
16 guage MS sheet 1.08 Sqm x0.0016 1 0.001728 7850 13.56
51.87
Add 5% Wastage 2.59
TOTAL 54.46
Say 55
SIGN BOARDS
Unit Total
Length Total
S.no Description of Item Nos weight (kg/ Weight
(in Rm) Length
Rm) (in kgs)
1 Frame with 40 x 40 x 5 1 5 5 3 15
2 Horizontals flats 30 x 5 1 1.5 1.5 1.2 1.8
3 Veritical 50 x 60 x 8 2 3 6 7 42
4 16 guage MS sheet ( 1.50 Sqm x 0.0016) 1 0.0024 7850 19

77.8
Add 5% Wastage 3.89
TOTAL 81.69
Say 82

PH

Uploaded by

Copyright:

Available Formats

PH

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

PH

Uploaded by

Copyright:

Available Formats

Screw Gearing Shutter Size (1.2 x 1.

Cost of the Shutter& Labour charges = 301.00 x 75.94 22858

Cost of Gear Box with Handle and Locking

Earthwork in excavation for structures as per drawing and

3 m to 6 m depth As per Separate Statement encl 512 Cum 63.100 32307

Sand Bed 1 (π x 2.7 )/4 0.3 1.718 Cum 324.3 557

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

R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal

R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal

for 4.00mts Below GL Upto LWL 1 π x 2.2x 0.2 1.3 1.797

R.C.C grade M 20 (Design Mix) using 20 mm Graded Metal

for 4.00mts Below GL Upto LWL 1 π x 2.2x 0.2 2 2.765

Deduction for Pipe Quantity 2 π/4 x 0.82x 0.82 0.2 -0.212

Supplying, fitting and placing HYSD bar reinforcement in

for Steining @ 66 Kg/Cum 1 6.7x66 442.2 Kgs

Plastering with CM 2 coats, 20 mm thick, base coat in CM (1:6),

Outside upto 3.66m below GL 2 π 2.2 2.46 34.01

Bailing out water for earth work excavation /concrete for

Bailing Out of Water for Concreting 4.448

TOTAL AMOUNT (in Rs) #REF!

M/s MAPTEC Inc

Asst, Excutive Engineer Dy.E.Engineer Executive Engineer

Area of Area of Avg Area Avg Area

2 50 8.16 9.12 8.47 69.34 50 423.5 3467

3 100 7.50 9.07 7.83 9.1 50 391.5 455

4 150 6.90 2.65 7.2 5.86 50 360 293

5 200 6.27 2.45 6.59 2.55 50 329.5 127.5

6 250 5.69 6.98 5.98 4.72 50 299 236

6 300 5.06 4.97 5.38 5.98 50 269 299

6 355 8.55 1.77 6.81 3.37 55 374.55 185.35

Total Quantity of Excavation 2447 5063

Add 25% Extra 612 1266

say 3059 6329

from +216.400 to 213.100 ( SDR )

4 Sand filling 1 0.785 121 0.3 28 cum 1006 28675

LAYING OF PCC (1:4:8)

a) for RAFT 1 0.785 121 0.6 57.02 cum 5585.6 318494

+216.500 +217.500 3.14 8.5 0.50 1.00 13.35 cum

+217.500 +218.500 3.14 8.5 0.50 1.00 13.35 cum

+218.500 +219.500 3.14 8.5 0.50 1.00 13.35 cum

+219.500 +220.500 3.14 8.5 0.50 1.00 13.35 cum

+220.500 +221.500 3.14 8.5 0.50 1.00 13.35 cum

+221.500 +222.062 3.14 8.5 0.50 0.56 7.5 cum

87.60 cum 7162.1 627401

A) Beams & Braces

Pump supporting Beams 2 9.00 0.3 0.60 3.24 cum

Beams for Floor Slab 2 9.00 0.3 0.60 3.24 cum

13.15 cum 9058.30 119117

B)Floor slab 200mm thick including 1.0mt

78.5 sqm 1536.3 120600

C)Roof slab 150mm thick

0.78 9.3 9.3 1 67.46 sqm 1262.8 85188

D)Columns for Pump House

227.312 225.662 6 0.45 0.45 1.65 2

225.662 222.062 6 0.45 0.45 3.6 4.37

6.37 cum 10787.4 68716

Alround 3.14 8.5 0.30 0.30 2.40 cum 10627.1 25505

H)Sunshades 60cm wide

Alround 3.14 9.6 0.6 18.09 sqm 791.0 14309

I) Approach Steps to Pump House